FIELDCREST CANNON INC
10-K405, 1995-03-30
BROADWOVEN FABRIC MILLS, COTTON
Previous: FEDERAL PAPER BOARD CO INC, 10-K, 1995-03-30
Next: TRUSTMARK CORP, 10-K, 1995-03-30




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

                                 FORM 10-K
 x   ANNUAL  REPORT PURSUANT  TO  SECTION 13  OR  15(d) OF  THE  SECURITIES
     EXCHANGE ACT OF 1934 (FEE REQUIRED)
                For the fiscal year ended December 31, 1994
                                     OR
     TRANSITION  REPORT PURSUANT TO SECTION  13 OR 15(d)  OF THE SECURITIES
     EXCHANGE ACT OF 1934 (NO FEE REQUIRED)
For the  transition period from                    to
Commission File No. 1-5137

                        FIELDCREST CANNON, INC.
           (Exact name of registrant as specified in its charter)

                DELAWARE                        56-0586036
      (State or other jurisdiction of         (I.R.S. Employer
        incorporation or organization)       Identification No.)

         326 East Stadium Drive
                EDEN, NC                          27288
        (Address of principal                  (Zip Code)
          executive offices)

           Registrant's telephone number     (910) 627-3000

        SECURITIES REGISTERED PURSUANT TO SECTION 12(b) OF THE ACT:

                                          Name of each exchange
          Title of each class              on which registered
      Common Stock, $1 Par Value          New York Stock Exchange

      $3.00 Series A Convertible
      Preferred Stock, $.01 Par Value     The Nasdaq SmallCap Market

      6% Convertible Subordinated
      Debentures Due 2012                 New York Stock Exchange

        SECURITIES REGISTERED PURSUANT TO SECTION 12(g) OF THE ACT:

                                   NONE

Indicate by  check mark  whether the registrant  (1) has filed  all reports
required to be filed by Section 13 or 15(d)  of the Securities Exchange Act
of 1934 during  the preceding 12  months and (2)  has been subject  to such
filing requirements for the past 90 days.  Yes   x  .  No      .

Indicate by  check mark if disclosure of delinquent filers pursuant to Item
405 of Regulation S-K is  not contained herein, and will not  be contained,
to  the  best  of  the  registrant's  knowledge,  in  definitive  proxy  or


information statements incorporated by  reference in Part III of  this Form
10-K or any amendment to this Form 10-K. (x)


The aggregate market  value of voting  stock held by non-affiliates  of the
registrant was $184,363,769 as of March 1, 1995.

               NUMBER OF SHARES OUTSTANDING AT MARCH 1, 1995

                 Common Stock      8,823,852

                    DOCUMENTS INCORPORATED BY REFERENCE

Part II incorporates  information by  reference from the  annual report  to
shareowners  for the year  ended December 31, 1994.   Part III incorporates
information by reference from the proxy statement for the annual meeting of
shareowners to be held on April 24, 1995.

                                              Total pages   71

                                                 Page 1

                                              Exhibit Index page 13


<PAGE>



                                   PART I

Item 1.  Business

   General
    The  registrant was  incorporated under the  laws of  Delaware in 1953.
    The  registrant  operates  a single  segment  business  in the  textile
    industry  and is  principally involved in  the manufacture  and sale of
    home furnishing products.

    The  registrant and its  consolidated subsidiaries  design, manufacture
    and market  a broad range of  household textile  products consisting of
    towels, sheets, blankets, comforters  and bath rugs.  The registrant is
    vertically  integrated  in  that  it   buys  the  basic  raw  materials
    consisting principally  of cotton and synthetic fibers and manufactures
    a finished consumer product.   These products are marketed primarily by
    the Company's  own sales and marketing staff and distributed nationally
    to customers for ultimate retail  sale.  Customers consist  principally
    of  department  stores, chain  stores,  mass merchants,  specialty home
    furnishing  stores, catalog warehouse  clubs and  other retail outlets,
    and institutional, government and contract accounts.

    In 1994 nearly  all of the registrant's  total sales were comprised  of
    home furnishings  products.   Approximately 90% of  the Company's  1994
    net  sales  were  from  sales  of products  carrying  the  registrant's
    principal  brand  names of  "Fieldcrest,"  "Royal Velvet,"  "Charisma,"
    "St. Marys,"  "Cannon," "Monticello," "Royal  Family," and  "Caldwell";
    the remaining 10% were from sales of private label products.

    On November 24, 1993 a newly formed and wholly  owned subsidiary of the
    Company completed a  tender offer for all of  the outstanding shares of
    Amoskeag  Company ("Amoskeag") for a cash price of $40 per share, or an
    aggregate  of  approximately $141.9  million  including certain  costs.
    The acquisition  has been accounted  for as a  purchase by the  Company
    for the net assets  of Amoskeag held  for sale at their  net realizable
    values  and  as  the  purchase  of  treasury  stock.    Amoskeag  owned
    3,606,400  shares of  the Company's common  stock which  was assigned a
    cost  of $117.2 million after an allocation of $24.7 million to the net
    assets   of  Amoskeag.    The  operating  assets  of  Amoskeag  consist
    primarily  of the  Bangor and  Aroostook  Railroad ("BAR")  and certain
    real  estate properties.  During 1994  the BAR's operating income of $3
    million was excluded from  the Company's consolidated  income statement
    and $1.6 million  of interest costs  of the  Company were allocated  to
    the  assets held for sale.  On March 17,  1995 the Company sold the BAR
    for  approximately  $20  million   of  cash  and  $8  million  of  note
    receivables.


                                                                    Page 2

<PAGE>


   Raw Materials

    The  registrant's basic raw materials are  cotton and synthetic fibers.
    These  materials  are  generally  available  from  a  wide  variety  of
    sources, and  no significant  shortage of  such materials is  currently
    anticipated.   The  registrant uses  significant  quantities of  cotton
    which is subject  to ongoing price fluctuations.  The registrant in the
    ordinary course of  business may arrange for purchase  commitments with
    vendors for future cotton requirements.

   Patents and Licenses
    The  registrant  holds  various  patents  and  licenses  resulting from
    company-sponsored  research and  development, and  others are  obtained
    that are deemed advantageous to company  operations.  The registrant is
    only  partially dependent  upon such  patents  and licenses  in certain
    product lines,  and the loss of any  exclusiveness in these areas would
    not materially adversely affect overall profitability.

   Seasonality in the Company's Business

    Primarily  because the Company's retail customers  have higher sales in
    the second  half of  the calendar  year, the  Company also  experiences
    greater sales volume in  the last three quarters of  the calendar year.
    It is  likely that  the Company's  operating performance  in the  first
    quarter of a given calendar year  will be less favorable than operating
    performance in the last three quarters.

    The  registrant  carries  normal  inventory  levels  to  meet  delivery
    requirements of customers, and customer returns  of merchandise shipped
    are not material.  Payment  terms on customer invoices are generally 30
    to 60 days.

   Customers
    The registrant's  customers consist  principally of department  stores,
    chain stores,  specialty stores, mass merchants, warehouse clubs, other
    retail  outlets  and institutional,  government and  contract accounts.
    For  the  year ended  December  31, 1994,  the  Company's  five largest
    customers accounted  for approximately 38% of net  sales.  Sales to one
    customer  (Wal-Mart  Stores and  its  affiliates) represented  18.3% of
    total sales  of  the  Company.   Although  management  of  the  Company
    believes that  the Company's  relationship with  Wal-Mart is  excellent
    and the loss  of this customer is unlikely,  the loss of Wal-Mart  as a
    customer  would  have  a  material  adverse  effect  on  the  Company's
    business.  No other single customer accounted for more  than 10% of net
    sales in 1994.


                                                                     Page 3

<PAGE>

   Order Backlog

    The registrant had normal  unfilled order backlogs as  of December  31,
    1994  and 1993 amounting to approximately $94  million and $87 million,
    respectively.   The  majority  of  these unfilled  orders  are  shipped
    during the first quarter of the subsequent fiscal year.

    The increase  in unfilled orders in  1994 compared to  1993 is believed
    to be primarily due to the timing of new orders.  Unfilled orders
    have become  less of  an indicator  of future sales  as customers  have
    trended  toward placing orders  as stock is required.   Many orders are
    placed  using electronic data interchange,  and the  Company has filled
    such orders on a quick response basis.

   Government Contracts
    No material  portion of  the business  is subject  to renegotiation  of
    profits or termination of contracts or  subcontracts at the election of
    the Government.

   Competition

    The  home   furnishing  textile   industry  continues   to  be   highly
    competitive.   Among  the  registrant's  competitors are  a  number  of
    domestic and foreign  companies with  significant financial  resources,
    experience, manufacturing capabilities and brand name identity.

    The registrant competes  with numerous other domestic manufacturers  in
    each of its principal markets.  The domestic towel, sheet,  blanket and
    bath  rug markets  are  each  comprised  of  three  to  five  principal
    manufacturers (including the  registrant) and several smaller  domestic
    manufacturers.

    The registrant's  principal methods of  competition are price,  design,
    service and product  quality.   The Company believes  that large,  low-
    cost  producers with  established brand  names,  efficient distribution
    networks  and good  customer service  will profit  in this  competitive
    environment.    The Company's  ability  to operate  profitably in  this
    environment will depend  substantially on  continued market  acceptance
    of the Company's products  and the Company's efforts  to control  costs
    and  produce new  and innovative  products in  response  to competitive
    pressures and changes in consumer demand.

   Environmental Controls
    The registrant does not anticipate  that compliance with federal, state
    and  local provisions that have been enacted  or adopted regulating the
    discharge  of materials into the  environment, or otherwise relating to
    the protection of  the environment,  will have a  material effect  upon
    the  capital  expenditures, earnings  and  competitive position  of the
    registrant and its subsidiaries.

                                                                     Page 4
<PAGE>

   Employees

    Total employment of the Company and  its subsidiaries was 13,926 as  of
    December  31,  1994.    Approximately   29%  of  the  Company's  hourly
    employees  are subject  to collective  bargaining  agreements with  the
    Amalgamated Clothing  and Textile  Workers Union or  the United Textile
    Workers of America.

   Foreign Sales
    The registrant  is not  currently engaged in  significant operations in
    foreign countries.  Approximately  6% of the  registrant's consolidated
    net sales were exported to foreign customers in 1994 and 1993.

   Item 2.  Properties

   The registrant has 19 principal manufacturing plants, all located in the
   United  States; 13  are in  North Carolina,  1 in  South Carolina,  1 in
   Georgia, 3 in  Alabama and  1 in Virginia.   In addition,  there are  22
   warehousing  and  distribution  centers  located  in  the  manufacturing
   states, plus  Texas and  California.  The  manufacturing/warehousing and
   distribution centers aggregate a  floor area of approximately 17,281,000
   square feet.   All of the  facilities are owned except:  (1) 2 locations
   totaling approximately 618,000 square feet,   title to which is held  by
   the Development Authorities that issued the Industrial Development Bonds
   which  were  issued  to finance  the  facilities; and  (2)  5 locations,
   totaling  approximately 415,000  square  feet, where  the  machinery and
   equipment is owned and the buildings are under a long-term lease.  Title
   to the  facilities financed  by Industrial  Revenue Bonds  as  described
   above will be transferred to the registrant upon the  retirement of such
   bonds.   Such facilities  therefore are accounted for  as being owned by
   the registrant.

   The registrant  owns corporate  administrative buildings in  Eden, North
   Carolina, which contain approximately 96,000 square feet.  The principal
   marketing   headquarters  and   certain   executive   offices  (totaling
   approximately 64,000  square feet)  are located in  New York City  under
   long-term leases.

   All other  properties owned  or controlled by  the registrant  aggregate
   approximately 500,000 square feet and are used for miscellaneous support
   services or for sales and marketing.

   Plants and equipment of the registrant are considered to be in excellent
   condition;   substantial   capital    expenditures   for   new   plants,
   modernization  and improvements  have been  made in  recent years.   The
   plants generally operate  on either a three  shift basis for a  five-day
   week or a four shift basis for a  seven-day week during 50 weeks a  year
   except during periods of curtailment.  In the opinion of the registrant,
   all plants and properties are adequately covered by insurance.




                                                                     Page 5
<PAGE>

   Item 3.  Legal Proceedings

   The registrant is  involved in various claims and lawsuits incidental to
   its business.  In  the opinion of  the registrant based  in part on  the
   advice of legal  counsel, however, the outcome  of these suits will  not
   have a material effect on the registrant's financial position.



                                                                     Page 6


<PAGE>

           Identification of Executive Officers of the Registrant

<TABLE>
<CAPTION>


                                                                      Date from
                                                                   Which Officers
                       Age at                                       Have Served in
Name                  3/31/95       Positions Held                 Present Capacities
<S>                   <C>        <C>                            <C>
James M. Fitzgibbons    60       Chairman of the Board          Chairman of the Board and
                                 and Chief Executive Chief      Executive Officer: 1990
                                 Officer and Director           Director: 1985

Chris L. Kametches      59       Senior Vice President          Senior Vice President: 1990

Robert E. Dellinger     50       Vice President                 Vice President: 1989

M. Kenneth Doss         55       Vice President                 Vice President: 1988
                                 and Secretary                  General Counsel: 1985
                                                                Secretary: 1986

Kevin M. Finlay         45       Vice President                 Vice President: 1993

Osborne L. Raines       54       Vice President                 Vice President: 1985

Thomas R. Staab         52       Vice President and             Vice President: 1992
                                 Chief Financial Officer        Chief Financial Officer: 1994

Clifford D. Paulsen     51       Controller                     Controller: 1992
</TABLE>

None of the executive officers  are related by blood, marriage or  adoption
to  any  other executive  officer  of the  registrant  or  any director  or
executive officer of  a parent, subsidiary, or affiliate of the registrant.
With  the exception  of  Mr. Fitzgibbons  each executive  officer  has been
employed by  the registrant for  more than five  years.  Prior  to becoming
Chief  Executive  Officer and  Chairman of  the Board  of Directors  of the
registrant  on October 15, 1990, Mr.  Fitzgibbons was President of Amoskeag
Company and  was previously an  executive officer  of Amoskeag Company  for
more than five years.


                                                                     Page 7

<PAGE>

                                  PART II

Item 5. Market  for the Registrant's Common  Stock and Related  Stockholder
Matters

Incorporated by reference from the market and dividend data section of  the
1994 Annual Report to Shareowners, page 22.

Item 6. Selected Financial Data

Selected  financial  and  statistical data  for  the  years  1990  to  1994
appearing in  the line items  "Net sales",  "Income (loss) from  continuing
operations",  "Per  share  of common  stock:   Primary  income  (loss) from
continuing operations"  and "Fully diluted income  (loss)", "Total assets",
"Long-term obligations" and "Dividends" are incorporated by reference  from
the 1994 Annual Report to Shareowners, page 39.

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

Incorporated by reference from the 1994 Annual Report to Shareowners, pages
19 through 22.

Item 8. Consolidated Financial Statements and Supplementary Data

Incorporated by reference from the 1994 Annual Report to Shareowners, pages
23 through 38.

Item 9.  Changes in and  Disagreements with  Accountants on Accounting  and
Financial Disclosures

None.
                                                                     Page 8

<PAGE>

                                  PART III

Item 10. Directors,  Executive Officers, Promoters  and Control Persons  of
the Registrant

Information  regarding the  Directors is  incorporated herein  by reference
from the registrant's proxy statement for the annual meeting of shareowners
to be held on April 24, 1995, pages 2 and 3.

For  information regarding  the Executive  Officers of the  registrant, see
Part I at page 7.

Item 11. Executive Compensation

Incorporated herein by  reference from sections  of the registrant's  proxy
statement for  the annual meeting  of shareowners to  be held on  April 24,
1995 entitled  "Compensation of Directors",  pages 6  and 7 and  "Executive
Compensation", pages 7 through 14.

Item 12. Security Ownership of Certain Beneficial Owners and Management

Incorporated herein by reference from the section of the registrant's proxy
statement  for the annual  meeting of shareowners  to be held  on April 24,
1995 entitled "Security Ownership", pages 4 through 6.


Item 13. Certain Relationships and Related Transactions

Incorporated herein by reference from  the registrant's proxy statement for
the annual meeting of shareowners to be held April 24, 1995, pages 7 and 8,
entitled "Executive Compensation".


                                  PART IV

Item 14. Exhibits, Financial Statement Schedules, and Reports on Form 8-K

(a) 1.
and 2. Financial statements and financial statement schedules

      The financial  statements and  schedules listed  in the  accompanying
      index  to  financial statements  are  filed as  part  of  this annual
      report.

   3. Exhibits

      The exhibits listed  as applicable on the  accompanying Exhibit Index
      at page 17 are  filed as part of this annual report.  Exhibit numbers
      (10)1.   through   (10)12.   represent   management   contracts    or
      compensatory  plans  or  arrangements  required to  be  filed  as  an
      exhibit by Item 601 of Regulation S-K.

(b) Reports on Form 8-K

   None.
                                                                     Page 9


<PAGE>
                          FIELDCREST CANNON, INC.

                       INDEX TO FINANCIAL STATEMENTS
                     AND FINANCIAL STATEMENT SCHEDULES

                             (Item 14(a) 1 & 2)





                                                          Page Numbers of the
                                                           Annual report to
                                                             Shareowners

Consolidated statement of financial position at                 25
December 31, 1994 and 1993

Consolidated statement of income and retained earnings          24
for each of the three years in the period ended
December 31, 1994

Consolidated statement of cash flows for each of the            26
three years in the period ended December 31, 1994

Notes to consolidated financial statements                      27-37

Report of independent auditors                                  38




     No  schedules  are  filed  because  the required  information  is  not
applicable or is not present in amounts sufficient to require submission of
the  schedule,  or  because the  information  required is  included  in the
financial statements and notes thereto.

     The consolidated  financial statements listed in the above index which
are included in the Annual Report to Shareowners of Fieldcrest Cannon, Inc.
for the year ended December 31, 1994 are hereby incorporated by  reference.
With  exception of  the  pages listed  in  the above  index  and the  Items
referred  to in Part  II, Items 5,  6, 7 and  8, the 1994  Annual Report to
Shareowners is not to be deemed filed as part of this report.

                                                                    Page 10

<PAGE>

                                 SIGNATURES

Pursuant to  the requirements  of  Section 13  or 15(d)  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.

                                       FIELDCREST CANNON, INC.


     March 8, 1995                     By:/s/ James M. Fitzgibbons
                                          James. M. Fitzgibbons, Chairman of
                                          the Board of Directors and Chief
                                          Executive Officer (Principal
                                          Executive Officer)


Pursuant to the requirements  of the Securities Exchange Act of  1934, this
report signed  below by the  following persons on behalf  of the registrant
and in the capacities on the dates indicated.





/s/ James. M. Fitzgibbons                                 March 8, 1995
James M. Fitzgibbons, Chairman of the Board
of Directors and Chief Executive Officer
(Principal Executive Officer)



/s/ M. Kenneth Doss                                       March 8, 1995
M. Kenneth Doss
Vice President and Secretary





/s/ Thomas R. Staab                                       March 8, 1995
Thomas R. Staab
Vice President and Chief Financial Officer
(Principal Financial Officer)



/s/ Clifford D. Paulsen                                   March 8, 1995
Clifford D. Paulsen
Controller (Principal Accounting Officer)



/s/ Tom H. Barrett                                        March 8, 1995
Tom H. Barrett
Director


                                                              Page 11

<PAGE>

/s/ William E. Ford                                       March 8, 1995
William E. Ford
Director



/s/ John C. Harned                                        March 8, 1995
John C. Harned
Director



/s/ S. Roger Horchow                                      March 8, 1995
S. Roger Horchow
Director



/s/ Charles G. Horn                                       March 8, 1995
Charles G. Horn
Director



/s/ W. Duke Kimbrell                                      March 8, 1995
W. Duke Kimbrell
Director


/s/ C. J. Kjorlien                                        March 8, 1995
C. J. Kjorlien
Director

                                                          Page 12

<PAGE>


                              EXHIBIT INDEX TO

                       ANNUAL REPORT ON FORM 10-K FOR
                          FIELDCREST CANNON, INC.

                    FOR THE YEAR ENDED DECEMBER 31, 1994

<TABLE>
<CAPTION>

                                                                                  Page Number
Exhibit                                                                        or Incorporation
Number                         Description                                      by Reference to
<S>       <C>                                                            <C>
  (3)     1. Restated Certificate of Incorporation,                      Exhibit  3-1 to the
             as amended to date.                                         Registrant's Registration
                                                                         Statement on Form S-3
                                                                         filed on February 18,
                                                                         1994.

          2. Amended and Restated By-Laws of the Registrant Exhibit      3-1 to Report on
             as amended to November 24, 1993.                            Form  8-K Filed on
                                                                         December 9, 1993.

  (4)     1. Rights Agreement, dated as of November 24, 1993,            Exhibit 1 to the
             between the Registrant and The First National               Registrant's Registration
             Bank of Boston, which includes as Exhibit A the             Statement on Form 8-A
             Form of Rights Certificate of Designations, as              filed December 3, 1993.
             Exhibit B the Form of Rights Certificate, and as
             Exhibit C the Summary of Rights to Purchase
             Preferred Stock.

          2. Indenture dated as of March 15, 1987, relating to           Exhibit 4.9 to the
             the Registrant's 6% Convertible Subordinated                Registrant's Registration
             Debentures Due 2012 between the Registrant and              Statement on Form S-3
             Wachovia Bank and Trust Company, N.A.,                      (No. 33-12436) filed on
             including the form of debenture.                            March 6, 1987.

          3. Indenture dated as of June 1, 1992, relating to             Exhibit 4.7 of
             the Senior Subordinated Debentures Due 2004,                Amendment  No.  1 to the
             between the Registrant and First Union National             Registrant's Registration
             Bank, as Trustee, including the form of                     Statement on Form S-3
             debenture.                                                  (No. 33-47348) filed on
                                                                         June 3, 1992.

          4. Amended and Restated Revolving Credit                       Exhibit 4-4 to Report
             Agreement dated as of March 10, 1994 by and                 on Form 10-K for
             among the Registrant, The First National Bank               fiscal year ending
             of Boston as agent, Continental Bank N.A.,                  December 31, 1993.
             Philadelphia National Bank, and First Union
             National Bank of North Carolina, as lead
             managers, and certain lenders.

          5. First Amendment to the Restated Revolving                   17-22
             Credit Agreement dated as of March 10, 1994 by
             and among the Registrant, The First National
             Bank of Boston as agent, Continental Bank N.A.,
             Philadelphia National Bank, and First Union
             National Bank of North Carolina, as lead
             managers, and certain lenders.


                                                                    Page 13

<PAGE>
          6. Second Amendment to the Restated Revolving                  23-33
             Credit Agreement dated as of March 10, 1994 by
             and among the Registrant, The First National
             Bank of Boston as agent, Continental Bank N.A.,
             Philadelphia National Bank, and First Union
             National Bank of North Carolina, as lead
             managers, and certain lenders.

          7. Third Amendment to the Restated Revolving                   34-45
             Credit Agreement dated as of March 10, 1994 by
             and among the Registrant, The First National
             Bank of Boston as agent, Continental Bank N.A.,
             Philadelphia National Bank, and First Union
             National Bank of North Carolina, as lead
             managers, and certain lenders.




          The registrant, by signing this Report, agrees to
          furnish the Securities and Exchange Commission
          upon its request a copy of any instrument which
          defines the rights of holders of long-term debt of the
          Registrant and all of its subsidiaries for which
          consolidated or unconsolidated financial statements
          are required to be filed, and which authorizes a total
          amount of securities not in excess of 10% of the
          total assets of the Registrant and its subsidiaries on
          a consolidated basis.



                                                                    Page 14

<PAGE>



                                                                             Page Number
Exhibit                                                                   or Incorporation
Number                      Description                                    by Reference to


  (10)    1. Amended and Restated Director Stock Option                  Exhibit A to the
             Plan of the Registrant approved by the                      Registrant's proxy
             stockholders of the Corporation on April 28,                statement for the annual
             1992.                                                       meeting of shareowners
                                                                         held on April 28, 1992.

          2. Stock Option Agreement between the Registrant               Exhibit 4.1 to the
             and James M. Fitzgibbons dated as of September              Registrant's Registration
             11, 1991.                                                   Statement on Form S-8
                                                                         filed on December 23,
                                                                         1991.

          3. Employee Retention Agreement between Registrant             Exhibit 10.2 to Report
             and James M. Fitzgibbons effective as of                    on Form 10-Q for the
             July 9, 1993.                                               quarter ended September
                                                                         30, 1993.

          4. Employment Agreement between the Registrant                 Exhibit  10-2  to Report
             and Charles G. Horn dated as of January 1,                  on Form 10-K for fiscal
             1988.                                                       year ending December
                                                                         31, 1988.

          5. Instrument of Amendment dated October 23,                   Exhibit 10-3 to Report
             1989, between the Registrant and Charles G.                 on Form 10-K  for fiscal
             Horn, amending Exhibit 10-4 above.                          year ending December
                                                                         31, 1989.

          6. Instrument of Amendment dated July 23, 1993 by              Exhibit 10.1 to Report
             and between the Registrant and Charles G. Horn,             on Form  10-Q for the
             amending the employment agreement between the               quarter ended September
             Registrant and Charles G. Horn dated as of                  30, 1993.
             January 1, 1988.

          7. Employee Retention Agreement between the                    Exhibit 10.4 to Report
             Registrant and Chris L. Kametches effective                 on Form 10-Q  for the
             as of July 9, 1993.                                         quarter ended September
                                                                         30, 1993.

          8. Instrument of Amendment dated July 29, 1993                 Exhibit 10.5 to Report
             between the Registrant and Chris L. Kametches,              on Form 10-Q  for the
             amending Exhibit 10.7 above.                                quarter ended September
                                                                         30, 1993.

          9. Employee Retention Agreement between the                    Exhibit 10.9 to Report
             Registrant and Robert E. Dellinger effective                on Form 10-K for fiscal
             as of July 9, 1993.                                         year ending December 31,
                                                                         1993.

         10. Instrument of Amendment dated July 29, 1993                 Exhibit 10.10 to Report
             between the Registrant and Robert E. Dellinger,             on Form 10-K for fiscal
             amending Exhibit 10.9 above.                                year ending December 31,
                                                                         1993.



                                                                    Page 15

<PAGE>

         11. Form of  Employee Retention Agreement between               Exhibit 10.6 to Report
             the Registrant and other executive officers of              on Form 10-Q  for the
             the Registrant effective as of July 9, 1993.                quarter ended September
                                                                         30, 1993.

         12. Form of Instrument of Amendment dated July 29,              Exhibit 10.7 to Report
             1993 between the Registrant and other executive             on Form 10-Q for the
             officers of the Registrant, amending Exhibit 10.11          quarter ended September
             above.                                                      30, 1993.

  (11)   Computation of Primary and Fully Diluted Net Income             46 - 48
         (Loss) per Share.

  (13)   1994 Annual Report to Shareowners.                              49 - 69

  (21)   Subsidiaries of the Registrant.                                    70

  (23)   Consent of independent auditors.                                   71

                                                                     Page 16

<PAGE>


</TABLE>


                              FIRST AMENDMENT
                                     to
                         THIRD AMENDED AND RESTATED
                         REVOLVING CREDIT AGREEMENT
                         dated as of March 10, 1994


          This FIRST AMENDMENT (the "Amendment"), dated as of May 31, 1994,
is  by and  among  FIELDCREST CANNON,  INC.,  a Delaware  corporation  (the
"Company"),  the  lenders  listed  on  the   signature  pages  hereto  (the
"Lenders"), CONTINENTAL  BANK N. A.,  PHILADELPHIA NATIONAL BANK  and FIRST
UNION NATIONAL  BANK OF  NORTH CAROLINA, as  lead managers for  the Lenders
(collectively, the "Lead Managers"), and THE FIRST NATIONAL BANK OF BOSTON,
as agent for the Lenders (the "Agent").

          WHEREAS, the  Company, the  Lenders,  the Lead  Managers and  the
Agent  are parties  to that  certain Third  Amended and  Restated Revolving
Credit Agreement, dated as of March 10, 1994 (the "Credit Agreement"); and

          WHEREAS,  the Company,  the  Lenders, the  Lead Managers  and the
Agent have agreed, subject to the terms and conditions set forth herein, to
amend certain provisions of the Credit Agreement as set forth herein;

          NOW, THEREFORE, the parties hereto hereby agree as follows:


          (section mark)1.  CERTAIN  DEFINED TERMS.   Capitalized  terms
which  are used herein without definition  and which  are defined in
the Credit  Agreement shall have the same meanings herein as in the
Credit Agreement.

          (section mark)2.  AMENDMENT  TO CREDIT AGREEMENT.  (a) Section
1 of the Credit Agreement is hereby  amended by adding the following new
definition in the appropriate place in the alphabetical sequence
thereof:

               Letter of Credit  Bank.   With respect to  those Letters  of
          Credit outstanding on  May 31,  1994, FNBB and,  with respect  to
          each  Letter of  Credit  requested thereafter,  FNBB  or, at  the
          request of the  Company and with  the consent  of the Agent,  any
          other Lender that agrees, in its sole and absolute discretion, to
          issue  such Letter of Credit  pursuant to and  in accordance with
          the provisions of this Agreement.

          (b)  Section 1  of the Credit Agreement is hereby further amended
by deleting  the word "Agent" where it appears in the definition of Uniform
Customs and substituting therefor the phrase "Letter of Credit Bank".

          (c)  Section 2.10.1 of the Credit Agreement is hereby, amended by
deleting the word  "Agent" each place where it appears in such section, and
substituting  therefor  in each  such place  the  phrase "Letter  of Credit
Bank".

                                     17

<PAGE>

          (d)  Section 2.10.2  of the Credit Agreement is hereby amended by
deleting  such  section in  its  entirety,  and substituting  therefor  the
following:

               (section mark)2.10.2.  Reimbursement Obligation of the
          Company.  In order to  induce the Letter of  Credit Bank to
          issue, extend and renew each Letter of Credit and the Lenders
          to participate therein, the Company hereby agrees  to
          reimburse or pay to the  Agent, for the account of the Letter
          of  Credit Bank or (as the case may be) the Lenders, with
          respect to  each Letter of Credit issued,  extended or renewed
          by the Letter of Credit Bank hereunder,

                    (a)  except   as   otherwise   expressly  provided   in
          (section mark)2.10.2(b)  and (c) hereof, on each date that any 
          draft presented under such Letter of Credit is honored by the Letter 
          of Credit Bank, or the Letter of Credit Bank otherwise makes a payment
          with respect thereto, (i) the amount paid by the Letter of Credit Bank
          under  or with  respect to  such Letter  of Credit, and  (ii) the
          amount  of any taxes, fees,  charges or other  costs and expenses
          whatsoever incurred by the Letter of Credit Bank or any Lender in
          connection with any payment made by the Letter of  Credit Bank or
          any Lender under, or with respect to, such Letter of Credit,

                    (b)  upon  the reduction (but  not the  termination) of
          the Revolving  Credit Loan  Commitment Amount  to an  amount less
          than  the  Maximum  Drawing  Amount,  an  amount  equal  to  such
          difference,  which  amount shall  be held  by  the Agent  for the
          benefit  of the  Lenders and  the Letter of  Credit Bank  as cash
          collateral for all Reimbursement Obligations, and

                    (c)  upon the termination of the Revolving  Credit Loan
          Commitment  Amount,  or  the acceleration  of  the  Reimbursement
          Obligations  with respect to all Letters  of Credit in accordance
          with (section mark)11 hereof, an amount equal to the then Maximum 
          Drawing Amount on all Letters of Credit, which amount shall be held by
          the Agent for the benefit of the Lenders and the Letter of Credit
          Bank as cash collateral for all Reimbursement Obligations.

          Each such payment shall be made  to the Agent at it's head
          office referred  to  in  (section mark)4.2  hereof in
          immediately  available  funds. Interest on any and  all
          amounts remaining unpaid by  the Company under this (section
          mark)2.10.2 at any time  from the date such amounts become due
          and  payable  (whether   as  stated  in   this  (section
          mark)2.10.2  by acceleration or otherwise) until  payment in
          full (whether before or after judgment) shall be payable to
          the Letter of Credit  Bank or  (as  the case  may be)  the
          Lenders,  on  demand at  the rate specified in (section mark)4.1 
          hereof for overdue principal on the Loans.

          (e)  Section 2.10.3 of the Credit  Agreement as hereby amended by
deleting  such   section  in its  entirety,  and substituting  therefor the
following:

               (section mark)2.10.3.  Letter of Credit  Payments.  If any
          draft shall be presented or other  demand for  payment shall
          be  made under  any Letter  of Credit,  the Letter  of Credit
          Bank shall  notify the Company of the  date and amount of the
          draft

                                     18

<PAGE>

          presented or demand for payment and of  the date and time when
          it expects to pay such draft or  honor such demand for
          payment.  If the Company fails to reimburse the Letter of
          Credit Bank as provided in (section mark)2.10.2 hereof on or
          before the date that such draft is paid or other payment is
          made by  the Letter of Credit Bank, the Letter of Credit Bank
          may at  any time thereafter notify  the Lenders of  the amount
          of any such Unpaid  Reimbursement Obligation.   No later than
          3:00 p.m. (Boston time) on the  Business Day next following
          the  receipt of such  notice, each Lender shall  make
          available to  the Agent, at its  head  office  referred to  in
          (section mark)4.2  hereof, in immediately available funds and
          for the benefit of the Letter of Credit Bank, such Lender's
          Commitment Percentage of such Unpaid  Reimbursement
          Obligation, together with an amount equal to the product  of
          (a) the  average, computed for the  period referred to  in
          clause (c) below, of the weighted average interest rate paid
          by  the Letter of Credit Bank for federal funds acquired by
          the Letter of Credit Bank  during each day  included in  such
          period, times  (b) the amount equal  to such  Lender's
          Commitment  Percentage of  such Unpaid  Reimbursement
          Obligation,  times  (c)  a  fraction, the numerator of which
          is the number  of days  that elapse from  and including  the
          date the  Letter of  Credit  Bank paid  the draft presented
          for honor  or otherwise  made payment  to the  date on which
          such  Lender's  Commitment Percentage  of  such   Unpaid
          Reimbursement  obligation shall become immediately  available
          to the Letter of  Credit Bank, and the denominator of  which
          is 360. The  responsibility of the Letter  of Credit Bank  to
          the Company and the Lenders shall be  only to determine  that
          the  documents (including each draft) delivered  under each
          Letter of Credit  in connection with  such presentment shall
          be in conformity  in all material respects with such Letter of
          Credit.

          (f)  Section 2.10.4 of the Credit Agreement  is hereby amended by
deleting the word "Agent" each place  where it appears in such section, and
substituting  therefor  in each  such place  the  phrase "Letter  of Credit
Bank".

          (g)  Section 2.10.5 of the Credit Agreement is  hereby amended by
deleting the word "Agent" each place where it appears in  such section, and
substituting  therefor  in each  such place  the  phrase "Letter  of Credit
Bank".

          (h)  Section 2.10.6 of the Credit Agreement is hereby  amended by
deleting  the  second  sentence  of  such  section  in  its  entirety,  and
substituting therefor the following:

          In addition, the Company shall  pay to the Letter of  Credit Bank
          for its  own account, at such  time or times as  such charges are
          customarily  made by  the  Letter of  Credit  Bank, its  standard
          processing,  negotiating,  amendment  and    administrative fees,
          including, without limitation, reasonable legal fees and all fees
          in respect of capital costs incurred by the Letter of Credit Bank
          in  connection with such Letters of Credit (each of the foregoing
          fees shall be referred to herein, collectively, as the "Letter of
          Credit Fees").

          (i)  Section  4.2 of  the Credit Agreement  is hereby  amended by
inserting immediately following the phrase "any Letter of Credit Fee" where
such phrase appears in

                                     19

<PAGE>

the second line thereof the following:

          (other  than  any Letter  of Credit  Fee  payable by  the
          Company pursuant  to the second sentence of (section
          mark)2.10.6 hereof, which payment shall be made by the Company
          directly to the applicable Letter of Credit Bank in
          immediately available funds)

          (section mark)3.  REPRESENTATIONS   AND  WARRANTIES.     The
Company  hereby represents and warrants to the Lenders as follows:

          (a)  Representations  and  Warranties.   The  representations
and warranties contained in (section mark)6 of the Credit Agreement were
true and correct in all  material  respects when  made.    The
representations and  warranties contained in  (section mark)6 of the
Credit  Agreement, as amended hereby,  are true and correct on the date
hereof.

          (b)  Enforceability.   The execution and delivery  by the Company
of this Amendment, and the performance by the Company of this Amendment and
the Credit Agreement, as amended hereby, are within the corporate powers of
the Company and have been duly authorized by all necessary corporate action
on  the part of the  Company.  This Amendment  and the Credit Agreement, as
amended hereby, are valid  and legally binding obligations of  the Company,
enforceable   in  accordance  with  their   terms,  except  as  limited  by
bankruptcy, insolvency, reorganization, moratorium or similar laws relating
to or affecting the enforcement of creditors' rights in general.

          (c)  No Default.  No Default or Event of Default has occurred and
is  continuing and  no Default  or Event  of Default  will exist  after the
execution and delivery  of this Amendment or after the  consummation of the
transactions contemplated hereby.

          (section mark)4.  EFFECTIVENESS.  This Amendment  shall become
effective as of the  date hereof upon satisfaction of  each of the
conditions precedent set forth in this (section mark)4:

          (a)  Delivery.  The Company and Lenders constituting the Majority
A Lenders shall have executed and delivered this Amendment.

          (b)  Proceedings and  Documents.   All proceedings  in connection
with  the transactions  contemplated by  this Amendment  and all  documents
incident hereto shall be satisfactory in  form and substance to the  Agent,
and  the Agent  shall have  received all  information and  such counterpart
originals or certified or other  copies of such documents as the  Agent may
reasonably request.

          (section mark)5.  MISCELLANEOUS PROVISIONS.  (a) Except as
otherwise expressly provided by this Amendment,  all of the terms,
conditions and provisions of the  Credit Agreement shall remain the
same.   It is declared and agreed by each  of the parties  hereto that
the Credit  Agreement, as amended hereby, shall  continue in full force
and effect,  and that this Amendment and such Credit Agreement shall be
read and construed as one instrument.

          (b)  This Amendment is  intended to take  effect as an  agreement
under seal  and shall be construed according to and governed by the laws of
the Commonwealth of

                                     20

<PAGE>

Massachusetts.

          (c)  This   Amendment  may   be   executed  in   any  number   of
counterparts, but all  such counterparts shall together  constitute but one
instrument.  In making proof of this Amendment it shall not be necessary to
produce or  account  for more  than one  counterpart signed  by each  party
hereto by and against which enforcement hereof is sought.

          (d)  The Company hereby  agrees to pay to the Agent, on demand by
the Agent,  all  reasonable out-of-pocket  costs and  expenses incurred  or
sustained by the Agent in connection with the preparation of this Amendment
and the documents referred to herein (including reasonable legal fees).

          IN  WITNESS  WHEREOF,  the   parties  have  executed  this  First
Amendment as of the date first above written.

                                   FIELDCREST CANNON, INC.


                                   By:/s/ T. R. Staab
                                      Title:  Vice President and Chief
                                              Financial Officer

                                   THE FIRST NATIONAL BANK OF
                                     BOSTON, as Agent


                                   By:/s/ Mitchell B. Feldman
                                      Title:  Director


                                   THE FIRST NATIONAL BANK OF
                                     BOSTON


                                   By:/s/ Mitchell B. Feldman
                                      Title:  Director


                                   CONTINENTAL BANK N. A., individually
                                     and as Lead Manager


                                   By:/s/ Wayne H. Riess
                                      Title:  Vice President



                                     21

<PAGE>


                                   PHILADELPHIA NATIONAL BANK,
                                   individually and as Lead Manager
                                   (incorporated as CoreStates Bank, N. A.)


                                   By:/s/ James P. Richards
                                   Title:  Vice President


                                   FIRST UNION NATIONAL BANK OF
                                   NORTH CAROLINA, individually and as
                                   Lead Manager


                                   By:/s/ Richard J. Rizzo, Jr.
                                   Title:  Vice President


                                   BANK OF MONTREAL


                                   By:/s/ Michael J. Love
                                   Title:  Director


                                   MELLON BANK, N. A.


                                   By:/s/ Frederick W. Okie, Jr.
                                   Title:  Vice President


                                     22


                        SECOND AMENDMENT AND CONSENT
                                     to
                         THIRD AMENDED AND RESTATED
                         REVOLVING CREDIT AGREEMENT
                         dated as of March 10, 1994


          This SECOND AMENDMENT AND CONSENT (the "Amendment"), dated  as of
December 30,  1994, is  by and among  FIELDCREST CANNON,  INC., a  Delaware
corporation  (the "Company"),  the lenders  listed on  the  signature pages
hereto  (the  "Lenders"),  BANK  OF AMERICA  ILLINOIS  (formerly  known  as
Continental  Bank   N.A.),  CORESTATES   BANK,  N.A.  (formerly   known  as
Philadelphia  National  Bank)  and  FIRST  UNION  NATIONAL  BANK  OF  NORTH
CAROLINA,  as lead  managers  for  the  Lenders  (collectively,  the  "Lead
Managers"), and THE FIRST NATIONAL BANK OF BOSTON, as agent for the Lenders
(the "Agent").

          WHEREAS,  the Company,  the Lenders,  the  Lead Managers  and the
Agent  are parties  to that  certain Third  Amended and  Restated Revolving
Credit Agreement,  dated as of March  10, 1994, as amended  (as so amended,
the "Credit Agreement"); and

          WHEREAS, the  Company, the  Lenders, the  Lead  Managers and  the
Agent have agreed, subject to the terms and conditions set forth herein, to
amend certain provisions of the Credit Agreement as set forth herein;

          NOW, THEREFORE, the parties hereto hereby agree as follows:

          (section mark)1.  CERTAIN  DEFINED TERMS.   Capitalized  terms
which  are used herein without definition  and which  are defined in
the Credit  Agreement shall have the same meanings herein as in the
Credit Agreement.

          (section mark)2.  AMENDMENT TO CREDIT AGREEMENT.

          (a)       Section 1 of the Credit Agreement is hereby  amended by
adding  the  following new  definitions in  the  appropriate places  in the
alphabetical sequence thereof:

               Encee Security Agreement.   The Security Agreement, dated as
          of  December 30,  1994,  between Encee  and  the Agent,  for  the
          benefit of the  Lenders and  the Agent, and  satisfactory to  the
          Lenders and the Agent in all respects, as the same may be amended
          and in effect from time to time.

               Fieldcrest  Financing.  Fieldcrest Cannon Financing, Inc., a
          Delaware corporation and wholly-owned Subsidiary of the Company.

               Fieldcrest Licensing.  Fieldcrest Cannon Licensing,  Inc., a
          Delaware  corporation and  wholly-owned Subsidiary  of Fieldcrest
          Financing.

                                     23

<PAGE>

               Fieldcrest     Transportation.         Fieldcrest     Cannon
          Transportation, Inc., a  Delaware corporation and a  wholly-owned
          Subsidiary of the Company.

               Fieldcrest Financing  Guaranty.   The Guaranty, dated  as of
          December 30, 1994,  from Fieldcrest Financing to  the Lenders and
          the Agent and  satisfactory to the  Lenders and the Agent  in all
          respects, as the  same may be amended and in  effect from time to
          time.

               Fieldcrest Licensing  Guaranty.   The Guaranty, dated  as of
          December 30, 1994,  from Fieldcrest Licensing to  the Lenders and
          the Agent  and satisfactory to  the Lenders and the  Agent in all
          respects, as the same may  be amended and in effect from  time to
          time.

               Fieldcrest Transportation  Guaranty.  The Guaranty, dated as
          of  December 30,  1994,  from  Fieldcrest  Transportation to  the
          Lenders and the  Agent and  satisfactory to the  Lenders and  the
          Agent in all respects, as  the same may be amended and  in effect
          from time to time.

               Fieldcrest  Financing  Security  Agreement.    The  Security
          Agreement,  dated as  of  December 30,  1994, between  Fieldcrest
          Financing and the  Agent, for the benefit of  the Lenders and the
          Agent,  and  satisfactory to  the Lenders  and  the Agent  in all
          respects,  as the same may be amended  and in effect from time to
          time.

               Fieldcrest  Licensing  Security  Agreement.    The  Security
          Agreement,  dated as  of  December 30,  1994, between  Fieldcrest
          Licensing and the Agent, for the  benefit of the Lenders and  the
          Agent,  and  satisfactory to  the Lenders  and  the Agent  in all
          respects, as the  same may be amended and in  effect from time to
          time.

               Fieldcrest  Licensing Trademark  Assignment.   The Trademark
          Collateral Security  and Pledge  Agreement, dated as  of December
          30, 1994, between  Fieldcrest Licensing  and the  Agent, for  the
          benefit of the Lenders and the  Agent, as the same may be amended
          and in effect from time to time.

               Fieldcrest Transportation Security  Agreement.  The Security
          Agreement,  dated  as of  December  30,  1994 between  Fieldcrest
          Transportation  and the Agent, for the benefit of the Lenders and
          the  Agent, and satisfactory to the  Lenders and the Agent in all
          respects, as the same may  be amended and in effect from  time to
          time.

          (b)  Section  1 of the Credit Agreement is hereby further amended
by  deleting the  definitions  of Collateral,  Revolving Credit  Commitment
Amount,  and  Security  Documents   in  their  entirety,  and  substituting
therefore the following:

               Collateral.   All of the  property, rights and  interests of
          the  Company, FCC  Canada, Crestfield  Cotton, Encee,  Fieldcrest
          Financing,  Fieldcrest  Licensing  and Fieldcrest  Transportation
          that are or are intended to be subject to the security  interests
          created by the Security Documents.

               Revolving Credit Commitment Amount.   $160,000,000, less the
          aggregate

                                     24

<PAGE>

          amount, if  any, by  which the  same has  been reduced
          pursuant to (section mark)2.4 hereof.

               Security Documents.  The Security  Agreement, the Crestfield
          Cotton  Guaranty,  the  FCC   Canada  Guaranty,  the   Subsidiary
          Guaranty,  the  Fieldcrest  Financing  Guaranty,  the  Fieldcrest
          Licensing Guaranty, the  Fieldcrest Transportation Guaranty,  the
          Crestfield  Cotton Security  Agreement,  the Subsidiary  Security
          Agreement, the Encee Security Agreement, the Fieldcrest Financing
          Security  Agreement, the Fieldcrest Licensing Security Agreement,
          the Fieldcrest  Transportation Security Agreement,  the Trademark
          Assignment, the Fieldcrest Licensing Trademark Assignment and the
          Agency  Agreements, and  any  and all  instruments and  documents
          required  to  be  delivered pursuant  thereto,  in  each  case as
          originally  executed,  or  if  amended,  restated,  modified   or
          supplemented, as so amended, restated, modified or supplemented.

          (c)  Section  1 of the Credit Agreement is hereby further
amended by  deleting "(section mark)5(e)" where it appears in  clause
(iii) of the definition of Accounts Receivable, and substituting
therefor "(section mark)5(h)".

          (d)  Section 1 of the Credit Agreement is hereby further
amended by deleting  "(section mark)5(e)" where it appears  in clause
(ii) of  the definition of Net Security Value of Inventory, and
substituting therefor "(section mark)5(h)".

          (e)  Section  5 of  the  Credit Agreement  is  hereby amended  by
deleting   clause  (d)  in  it  entirety,  and  substituting  therefor  the
following:

               (d)  The Lender Obligations shall also be guarantied by each
          of Encee, Fieldcrest International and St. Mary's pursuant to the
          Subsidiary  Guaranty.    The   obligations  of  Encee  under  the
          Subsidiary Guaranty shall be  secured by a blanket first  lien on
          certain assets of Encee, whether now  owned or hereafter acquired
          by Encee, pursuant to the terms of the Encee Security Agreement.

          (f)  Section 5 of  the Credit Agreement is hereby further amended
by designating clause  (e) thereof as clause (h) and inserting after clause
(d) thereof the following new clauses:

               (e)  The Lender  Obligations  shall also  be  guaranteed  by
          Fieldcrest   Financing  pursuant  to   the  Fieldcrest  Financing
          Guaranty.   The  obligations  of Fieldcrest  Financing under  the
          Fieldcrest Financing Guaranty shall be secured by a blanket first
          lien  on all assets of Fieldcrest Financing, whether now owned or
          hereafter acquired by Fieldcrest Financing, pursuant to the terms
          of the Fieldcrest Financing Security Agreement.

               (f)  The  Lender Obligations  shall  also  be guaranteed  by
          Fieldcrest  Licensing   pursuant  to  the   Fieldcrest  Licensing
          Guaranty.   The  obligations  of Fieldcrest  Licensing under  the
          Fieldcrest Licensing Guaranty shall be secured by a blanket first
          lien  on all assets of Fieldcrest Licensing, whether now owned or
          hereafter acquired by Fieldcrest  Licensing pursuant to the terms
          of the Fieldcrest Licensing Security Agreement.

                                     25

<PAGE>

               (g)  The Lender Obligations shall  also be guaranteed by the
          Fieldcrest    Transportation    pursuant   to    the   Fieldcrest
          Transportation   Guaranty.     The   obligations  of   Fieldcrest
          Transportation under the Fieldcrest Transportation Guaranty shall
          be secured  by a  blanket first  lien on  all assets  (other than
          motor  vehicles) of Fieldcrest  Transportation, whether now owned
          or hereafter  acquired by Fieldcrest Transportation,  pursuant to
          the terms of the Fieldcrest Transportation Security Agreement.


          (g)  Section 8.3(d) of the Credit  Agreement is hereby amended by
inserting on line six thereof after  the amount "$20,000,000" the phrase ",
except  that  loans  to  any  of  Crestfield  Cotton,  FCC  Canada,  Encee,
Fieldcrest  Financing, Fieldcrest  Licensing and  Fieldcrest Transportation
shall not be subject to such dollar limitation,".

          (h)  Section 8.6  of the Credit  Agreement is  hereby amended  by
deleting  the  last sentence  thereof  in  its  entirety, and  substituting
therefor the following:

          The Company will not  sell, lease or otherwise dispose  of assets
          except  for  (i) sales  of inventory  in  the ordinary  course of
          business, (ii) sales of  assets (other than Collateral) in  arms-
          length transactions for  cash and for fair  and reasonable value,
          and (iii) transfers  of assets  to Subsidiaries  of the  Company,
          provided  that (A) such Subsidiary  is a guarantor  of the Lender
          Obligations, (B) all such  assets which constitute Collateral are
          transferred  to  such  Subsidiary  subject to  the  Agent's  lien
          thereon  and (C)  such Subsidiary  grants to  the Agent,  for the
          benefit  of the Agent and the  Lenders, a first perfected lien on
          all of such transferred assets.

          (i)  Section 8.8  of the  Credit Agreement  is hereby  amended by
deleting "(p)" where it appears therein, and substituting therefor "(q)".

          (j)  Schedule  1.1 to the  Credit Agreement is  hereby amended by
deleting  such  schedule in  its  entirety, and  substituting  therefor the
Schedule 1.1 attached hereto.

          (k)  Schedule 6.1 to  the Credit Agreement  is hereby amended  by
deleting such schedule its entirety, and substituting therefor the Schedule
6.1 attached hereto.

          (section mark)3.  CONSENT.   The Lenders hereby consent to the
transfer by the Company on or prior  to the date hereof  of certain
assets of the  Company, including  without limitation,  Collateral,  to
each  of Encee,  Fieldcrest Transportation,  Fieldcrest Financing  and
Fieldcrest Licensing,  provided that all  assets  constituting
Collateral  which  are transferred  to  such entities  are and  shall
remain subject  to  the first  priority  security interest  of the
Agent, for  the  benefit of  the Lenders  and the  Agent, granted
pursuant to the Security Documents.

          (section mark)4.  AFFIRMATION BY THE COMPANY AND THE GUARANTORS.

          (a)  The  Company hereby ratifies and  confirms all of the Lender
Obligations,  including, without  limitation,  the Loans,  and the  Company
hereby affirms  its  absolute and    unconditional promise  to pay  to  the
Lenders  the Loans and all other amounts  due under the Credit Agreement as
amended  hereby.  The Company  hereby confirms that  the Lender

                                     26

<PAGE>

Obligations are  and remain  secured pursuant  to the  Security
Documents to  which the Company is a party.

          (b)  Each  of Crestfield  Cotton, FCC  Canada, Encee,  Fieldcrest
International and  St. Mary's hereby  acknowledges the  provisions of  this
Amendment and hereby  reaffirms its absolute and unconditional  guaranty of
the  Company's payment  and performance  of the  Lender Obligations  to the
Banks  as more fully described  in the Guaranty  to which such  Person is a
party.  Each of Crestfield  Cotton and FCC Canada hereby confirms  that its
obligations under  the Guaranty  to  which it  is a  party  are and  remain
secured pursuant to the Security Documents to which it is a party.

          (section mark)5.  REPRESENTATIONS   AND  WARRANTIES.     The
Company  hereby represents and warrants to the Lenders as follows:

          (a)  Representations  and  Warranties.   The  representations
and warranties contained in (section  mark)6 of the Credit Agreement
were true and correct in all  material  respects  when  made.   The
representations  and warranties contained in  (section mark)6 of the
Credit  Agreement, as amended hereby,  are true and correct on the date
hereof.

          (b)  Enforceability.   The execution and delivery  by the Company
of this Amendment and  all other instruments and agreements  required to be
executed and delivered by  the Company in connection with  the transactions
contemplated  hereby or  referred to  herein (collectively,  the "Amendment
Documents"),  and the performance by the Company of the Amendment Documents
and  the  Credit Agreement,  as amended  hereby,  are within  the corporate
powers of  the  Company and  have  been duly  authorized  by all  necessary
corporate  action on  the  part of  the  Company.   Each  of the  Amendment
Documents  and the  Credit  Agreement, as  amended  hereby, are  valid  and
legally binding obligations of the Company,  enforceable in accordance with
their terms,  except as limited by  bankruptcy, insolvency, reorganization,
moratorium  or similar  laws relating  to or  affecting the  enforcement of
creditors' rights in general.

          (c)  No Default.  No Default or Event of Default has occurred and
is  continuing and  no Default  or Event  of Default  will exist  after the
execution  and delivery of this Amendment  or after the consummation of the
transactions contemplated hereby.

          (section mark)6.  EFFECTIVENESS.  This Amendment  shall become
effective as of the date hereof  upon satisfaction of each of the
conditions precedent set forth in this (section mark)6:

          (a)  Delivery.    The Company,  the  Lenders  and the
guarantors referred  to in  (section mark)3(b)  hereof  shall  have
executed  and  delivered  this Amendment.

          (b)  Restated A Notes.   The Company shall have  duly authorized,
executed  and  delivered to  each  of  the Lenders  a  restated  A Note  in
substantially  the form  of Exhibit  A  attached hereto  (collectively, the
"Restated A Notes"), with appropriate insertions, one Restated A Note being
payable to  the order of  each Lender in a  principal amount equal  to such
Lender's  Commitment as amended hereby.

          (c)  Subsidiary  Documents.  Fieldcrest Financing shall have duly
authorized,

                                     27

<PAGE>

executed  and  delivered to  the  Lenders  and  the Agent,  as
applicable, the Fieldcrest Financing  Guaranty and the Fieldcrest
Financing Security  Agreement.   Fieldcrest  Licensing  shall  have duly
authorized, executed and delivered  to the Lenders  and the  Agent, as
applicable,  the Fieldcrest Licensing Guaranty, the Fieldcrest Licensing
Security  Agreement and   the   Fieldcrest   Licensing  Trademark
Assignment.      Fieldcrest Transportation shall have  duly authorized,
executed  and delivered to  the Lender  and  the Agent,  the  Fieldcrest
Transportation Guaranty  and  the Fieldcrest  Transportation  Security
Agreement.   Encee  shall  have  duly authorized, executed and delivered
to  the Lender and the Agent, the  Encee Security Agreement.

          (d)  Pledged  Stock and  Intercompany Notes.   The  Company shall
have delivered to the Agent in pledge, for the benefit of the Agent and the
Lenders, (i) certificates for all shares of the capital stock of Fieldcrest
Financing and  Fieldcrest Transportation,  together with stock  powers duly
executed by the Company in blank and (ii) all promissory notes executed and
delivered  by  any  of   Fieldcrest  Financing,  Fieldcrest  Licensing  and
Fieldcrest  Transportation (collectively,  the  "New Subsidiaries")  on  or
prior to the date hereof in favor  of the Company, endorsed in favor of the
Agent.  Fieldcrest Financing shall  have delivered to the Agent in  pledge,
for  the benefit  of the Agent  and the  Lenders, (i)  certificates for all
shares  of the capital stock  of Fieldcrest Licensing,  together with stock
powers  duly  executed  by Fieldcrest  Financing  in  blank,  and (ii)  all
promissory notes  executed and  delivered by  Fieldcrest Licensing and  the
Company on  or prior to the  date hereof in favor  of Fieldcrest Financing,
endorsed in favor of the Agent.

          (e)  Validity of Liens.
The Security Documents to which each of the New Subsidiaries and Encee is a
party shall be effective to create in favor of the Agent a legal, valid and
enforceable  first  security  interest  in  and  lien  upon the  Collateral
described  therein.  All filings, recordings, deliveries of instruments and
other actions necessary or desirable in the opinion of the Agent to protect
and preserve such  security interests shall have  been duly effected.   The
Agent  shall  have  received  evidence   thereof  in  form  and   substance
satisfactory to the Agent.

          (f)  Perfection Certificates and UCC Search Results.
The Agent shall have received from each of the New Subsidiaries and Encee a
completed  and fully executed Perfection Certificate and the results of UCC
searches with respect  to the  Collateral, indicating no  liens other  than
Permitted Liens and  otherwise in  form and substance  satisfactory to  the
Agent.

          (g)  Certified Copies of Corporate Documents.
Each of the  Lenders shall have received from each  of New Subsidiaries and
Encee a copy, certified by  a duly authorized officer of such  Person to be
true  and complete on the date hereof, of  each of (i) its charter or other
incorporation documents as  in effect  on such date  of certification,  and
(ii) its by-laws as in effect on such date.

          (h)  Corporate, Action.
 All corporate  action  necessary for  the  valid execution,  delivery  and
performance by each of the New Subsidiaries and Encee of the Loan Documents
to which it is or is to become a party shall have been duly and effectively
taken, and evidence  thereof satisfactory  to the Lenders  shall have  been
provided to each of the Lenders.



                                     28

<PAGE>

          (i)  Incumbency Certificates.
Each of the  Lenders shall have received from each  of the New Subsidiaries
and Encee an incumbency certificate, dated as of the date hereof, signed by
a  duly authorized  officer of  such Subsidiary,  and  giving the  name and
bearing  a specimen signature of  each individual who  shall be authorized:
(i) to sign, in  the name and on behalf of each of such Subsidiary, each of
the Loan Documents to which such Subsidiary is or is to become a party; and
(ii) to give notices and to take other action on its behalf under  the Loan
Documents to which it is a party.

          (j)  Certificates of  Insurance.   The Agent shall  have received
(i) a certificate of  insurance from an independent insurance  broker dated
as  of the date hereof, identifying insurers, types of insurance, insurance
limits, and policy  terms, and otherwise describing  the insurance obtained
in accordance  with the provisions of  the Security Documents  to which the
New Subsidiaries and  Encee are  parties and (ii)  certified copies of  all
policies evidencing such insurance (or certificates therefore signed by the
insurer or an agent authorized to bind the insurer).

          (k)  Opinion of Counsel.  Each of the Lenders and the Agent shall
have received a  favorable legal opinion addressed  to the Lenders  and the
Agent,  dated as of the date hereof,  in form and substance satisfactory to
the Lenders and  the Agent, from M.K. Doss, general  counsel to the Company
and its Subsidiaries.

          (l)  Payment of Fees.  The Company shall have paid to each of the
Lenders an amendment fee equal to $5,000 per Lender.

          (m)  Proceedings and  Documents.   All proceedings  in connection
with  the transactions  contemplated by  this  Amendment and  all documents
incident hereto shall be  satisfactory in form and substance  to the Agent,
and  the Agent  shall have  received all  information and  such counterpart
originals or certified or other  copies of such documents as the  Agent may
reasonably request.

          (section mark)7.  CONCERNING THE RESTATED A NOTES.   The
parties hereto hereby agree that  from and after  the delivery by the
Company of the  Restated A Notes to  the Lenders, such Restated  A Notes
shall constitute  the A Notes referred  to in  the Loan  Documents.
Promptly upon  the delivery  to the Lenders of the Restated A Notes, the
Lenders shall return  the superseded A Notes to the Company.

          (section mark)8.  MISCELLANEOUS PROVISIONS.  (a) Except as
otherwise expressly provided by this Amendment, all of  the terms,
conditions and provisions of the Credit Agreement shall remain  the
same.  It is declared  and agreed by each of  the parties hereto  that
the Credit Agreement,  as amended hereby, shall continue in  full force
and effect, and that  this Amendment and such Credit Agreement  shall be
read  and construed  as  one instrument.    The consent  granted
hereunder is limited  to the specific  matters referred to herein and
the  Lenders shall not have any obligation  to issue any further consent
with respect to  the subject matter  of this consent  or any other
matter.

          (b)  This Amendment  is intended to  take effect as  an agreement
under seal and shall be construed according  to and governed by the laws of
the Commonwealth of

                                     29

<PAGE>

Massachusetts.

          (c)  This   Amendment  may   be   executed  in   any  number   of
counterparts,  but all such counterparts shall  together constitute but one
instrument.  In making proof of this Amendment it shall not be necessary to
produce  or account  for more  than one  counterpart  signed by  each party
hereto by and against which enforcement hereof is sought.

          (d)  The Company hereby agrees to pay to the  Agent, on demand by
the Agent,  all reasonable  out-of-pocket costs  and  expenses incurred  or
sustained by the Agent in connection with the preparation of this Amendment
and the documents referred to herein (including reasonable legal fees).


                                     30

<PAGE>

          IN WITNESS WHEREOF, the  parties have executed this  Amendment as
of the date first above written.

                                   FIELDCREST CANNON, INC.


                                   By:/s/ T. R. Staab
                                      Title:  Vice President and
                                          Chief Financial Officer

                                   THE FIRST NATIONAL BANK OF
                                     BOSTON, as Agent


                                   By:/s/ Mitchell B. Feldman
                                      Title:  Director


                                   THE FIRST NATIONAL BANK OF
                                     BOSTON


                                   By:/s/ Mitchell B. Feldman
                                      Title:  Director


                                   BANK OF AMERICA ILLINOIS,
                                   individually and as Lead Manager


                                   By:/s/ Wayne H. Riess
                                      Title:  Vice President


                                   CORESTATES BANK, N.A.,
                                   individually and as Lead Manager


                                   By:/s/ James P. Richards
                                   Title:  Vice President



                                     31

<PAGE>


                                   FIRST UNION NATIONAL BANK OF
                                   NORTH CAROLINA, individually and as
                                   Lead Manager


                                   By:/s/ Richard J. Rizzo, Jr.
                                   Title:  Vice President


                                   BANK OF MONTREAL


                                   By:/s/ Michael J. Love
                                   Title:  Director


                                   MELLON BANK, N. A.


                                   By:/s/ Frederick W. Okie, Jr.
                                   Title:  Vice President


          Each of the undersigned  joins in this Amendment for  purposes of
(section mark)3(b) hereof.

                                   CRESTFIELD COTTON COMPANY


                                   By:/s/ T. R. Staab
                                     Title:  Vice President


                                   FCC CANADA, INC.


                                   By:/s/ T. R. Staab
                                     Title:  Vice President


                                   ENCEE, INC.


                                   By:/s/ T. R. Staab
                                     Title:  Vice President and Treasurer

                                     32

<PAGE>



                                   FIELDCREST CANNON
                                     INTERNATIONAL, INC.


                                   By:/s/ T. R. Staab
                                     Title:  Vice President and Treasurer




                                   ST. MARY'S, INC.


                                   By:/s/ T. R. Staab
                                     Title:  Vice President and Treasurer




                                     33




                              THIRD AMENDMENT
                                     to
                         THIRD AMENDED AND RESTATED
                         REVOLVING CREDIT AGREEMENT
                         dated as of March 10, 1994


          This THIRD AMENDMENT  (the "Amendment"), dated as  of January 27,
1995, is by  and among FIELDCREST CANNON, INC., a Delaware corporation (the
"Company"),  the  lenders  listed  on  the  signature  pages   hereto  (the
"Lenders"),  BANK OF AMERICA  ILLINOIS (formerly known  as Continental Bank
N.A.), CORESTATES BANK, N.A. (formerly known as Philadelphia National Bank)
and FIRST UNION  NATIONAL BANK OF NORTH CAROLINA, as  lead managers for the
Lenders (collectively, the "Lead Managers"), and THE FIRST NATIONAL BANK OF
BOSTON, as agent for the Lenders (the "Agent").

          WHEREAS,  the Company,  the Lenders,  the Lead  Managers and  the
Agent  are parties  to that  certain Third  Amended and  Restated Revolving
Credit Agreement,  dated as of March  10, 1994, as amended  (as so amended,
the "Credit Agreement"); and

          WHEREAS,  the Company,  the Lenders,  the Lead  Managers and  the
Agent have agreed, subject to the terms and conditions set forth herein, to
amend certain provisions of the Credit Agreement as set forth herein;

          NOW, THEREFORE, the parties hereto hereby agree as follows:

          (section mark)1.  CERTAIN  DEFINED TERMS.   Capitalized  terms
which  are used herein without definition  and which  are defined in
the Credit  Agreement shall have the same meanings herein as in the
Credit Agreement.

          (section mark)2.  AMENDMENT TO CREDIT AGREEMENT.

          (a)       Section 1  of the Credit Agreement is hereby amended by
adding  the  following new  definitions in  the  appropriate places  in the
alphabetical sequence thereof:

                    Assignment  of Acquisition  Documents.   The collateral
          assignment  of all  of the  Company's and  Fieldcrest  Sure Fit's
          right, title and interest  to and under the Sure  Fit Acquisition
          Documents, in form and substance satisfactory to the Lenders.

                    Fieldcrest Sure Fit.  Fieldcrest Cannon Sure Fit, Inc.,
          a  Delaware  corporation  and   wholly-owned  Subsidiary  of  the
          Company.

                    Fieldcrest Sure  Fit Guaranty.  The  Guaranty, dated as
          of January 27, 1995,  from Fieldcrest Sure Fit to the Lenders and
          the Agent and  satisfactory to the Lenders and the   Agent in all
          respects, as the same may  be amended and in effect from  time to
          time.

                                     34

<PAGE>

                    Fieldcrest Sure Fit  Security Agreement.  The  Security
          Agreement, dated as of January 27,  1995, between Fieldcrest Sure
          Fit and the Agent, for the  benefit of the Lenders and the Agent,
          and satisfactory to the Lenders and the Agent in all respects, as
          the same may be amended and in effect from time to time.

                    Purchase Agreement.  The Asset Purchase Agreement dated
          as of January 20,  1995 by and among  the Company, UTC  Holdings,
          Inc.  and Bank of  America Illinois,  including all  exhibits and
          schedules  thereto and  any amendments  thereto delivered  to the
          Agent prior  to January 27, 1995, and  assigned by the Company to
          Fieldcrest Sure Fit pursuant to  the Assignment and Assumption of
          Purchase  Agreement dated as of  January 20, 1995  by and between
          the Company and Fieldcrest Sure Fit.

                    Secured  Guarantors.   FCC  Canada,  Crestfield Cotton,
          Encee,  Fieldcrest  Financing,  Fieldcrest Licensing,  Fieldcrest
          Transportation and Fieldcrest Sure Fit.

                    Sure Fit  Acquisition.   The acquisition  by Fieldcrest
          Sure  Fit, pursuant  to  the Sure  Fit  Acquisition Documents  of
          certain of the properties  and assets used by UTC  Holdings, Inc.
          to conduct its business of manufacturing home furniture covers.

                    Sure Fit Acquisition Documents.  The Purchase Agreement
          and all  other agreements  and documents  required to  be entered
          into  or  delivered  pursuant  to the  Purchase  Agreement  or in
          connection with the Sure Fit Acquisition.

          (b)       Section  1 of  the Credit  Agreement is  hereby further
amended  by  deleting  the  definitions  of  Collateral,  Revolving  Credit
Commitment  Amount,   and  Security   Documents  in  their   entirety,  and
substituting therefor the following:

                    Accounts  Receivable.   All rights  (provided, however,
          that "bill and hold" items as reflected on the Company's and each
          of the Secured  Guarantors' books and  records would be  included
          only to  the extent of  87.5% thereof and  "price load"  items as
          reflected on  the Company's and  each of the  Secured Guarantors'
          books  and  records would  be  eliminated in  their  entirety) to
          payment for goods sold  or for services rendered, in each case in
          the ordinary course of business by or owing to the Company or any
          of  the Secured  Guarantors  which in  accordance with  Generally
          Accepted  Accounting   Principles  are  properly   classified  as
          accounts receivable; provided, however, that such rights would be
          included only if:

                    (i)  they are  good and collectible and  not subject to
                  setoff,  claims by  the account debtor or  other offset of
                  any kind all as determined by  the Company or such Secured
                  Guarantor, as  applicable, in  accordance with established
                  practices consistently applied;


                                     35

<PAGE>

                    (ii) they  are payable  and  outstanding not  more than
                  thirty (30)  days  after  the  date on  which  payment  is
                  required  to  be  made   in  accordance  with  established
                  practices consistently applied; and

                    (iii)     they  are rights  in  which the  Agent has  a
                  valid  and  perfected  first  priority  security  interest
                  (unless such  security interest has  been released by  the
                  Agent pursuant to (section mark)5(i) hereof).

               In no event  shall there be included  in Accounts Receivable
          any  rights to  payment  arising from  any  source or  under  any
          circumstances  other   than   those  specified   above  in   this
          definition.   The  Company  and each  of  the Secured  Guarantors
          specifically  acknowledges that  the  receivables carried  on its
          books  as the  following do  not constitute  Accounts Receivable:
          (A)  "other  receivables  consisting  of  product  liability  and
          property tax amounts",  (B) "master notes", representing  amounts
          due  from   finance  companies,  (C)  "trade  note  receivables",
          representing  monies  due  from  delinquent accounts  set  up  on
          extended  payment  term notes,  and  (D)  "other receivables"  or
          "miscellaneous  receivables", representing,  but not  limited to,
          unbilled storage, vendor  receivables and miscellaneous non-trade
          sales.

               Collateral.   All of the  property, rights and  interests of
          the Company,  FCC  Canada, Crestfield  Cotton, Encee,  Fieldcrest
          Financing,  Fieldcrest  Licensing, Fieldcrest  Transportation and
          Fieldcrest Sure Fit that are or are intended to be subject to the
          security interests created by the Security Documents.

               Net Security Value of Inventory.  The net value of inventory
          of  the Company  and the  Secured Guarantors  (but excluding  (i)
          inventory of the Company  or any of the Secured  Guarantors which
          is  not  located  within  the  United  States  of  America,  (ii)
          inventory  as  to  which  appropriate  Uniform  Commercial   Code
          financing statements  showing the Company or  a Secured Guarantor
          as debtor and  the Agent as secured party have  not been filed in
          the  proper  filing office  or offices  in  order to  perfect the
          Agent's security interest therein (unless such security interests
          have been released by the Agent pursuant to (section mark)5(i) 
          hereof), (iii) inventory of the Company or any of the Secured 
          Guarantors which is held by the Company or such Secured Guarantor on 
          property (other than retail stores) leased by the Company or such 
          Secured Guarantor unless the Agent has received (A) a waiver from the
          lessor  of  such leased  property  and,  if  any,  any  sublessor
          thereof, in form and  substance satisfactory to the Agent  or (B)
          evidence  satisfactory  to  the  Agent  that  no such  waiver  is
          required  to  assure the  priority of  the  Agent's lien  on such
          inventory over any interest  of such lessor or sublessor  in such
          inventory,  and  (iv)  inventory  which has  been  shipped  to  a
          customer  of  the  Company   or  such  Secured  Guarantor   on  a
          consignment basis)  at standard cost as  determined utilizing the
          "First-in  First-out" method  of accounting  as reflected  on the
          Company's  or  such  Secured  Guarantor's books  and  records  in
          accordance with established  practices consistently applied, less
          50%  of "work-in-process" as  reflected in the  Company's or such
          Secured Guarantor's books and  records, and less 100% of  each of
          (x) the amount included therein classified as "expense supplies",
          (y)  "markdown   reserve   inventory"  and   (z)   "manufacturing
          supplies", in each  case as  reflected on the  Company's or  such
          Secured  Guarantor's books and records, but in no event an amount
          greater than $225,000,000.

                                     36

<PAGE>



               Revolving Credit Commitment Amount.   $195,000,000, less the
          aggregate  amount, if  any, by  which the  same has  been reduced
pursuant to (section mark)2.4 hereof.

               Security Documents.  The Security Agreement,  the Crestfield
          Cotton  Guaranty,   the  FCC  Canada  Guaranty,   the  Subsidiary
          Guaranty,  the  Fieldcrest  Financing  Guaranty,  the  Fieldcrest
          Licensing Guaranty, the  Fieldcrest Transportation Guaranty,  the
          Fieldcrest  Sure  Fit Guaranty,  the  Crestfield Cotton  Security
          Agreement, the Subsidiary Security Agreement,  the Encee Security
          Agreement,  the  Fieldcrest  Financing  Security  Agreement,  the
          Fieldcrest   Licensing   Security   Agreement,   the   Fieldcrest
          Transportation  Security  Agreement,  the  Fieldcrest   Sure  Fit
          Security Agreement, the Assignment of Acquisition Documents,  the
          Trademark   Assignment,   the   Fieldcrest  Licensing   Trademark
          Assignment and the Agency Agreements, and any and all instruments
          and documents required to be delivered  pursuant thereto, in each
          case as originally executed, or if amended, restated, modified or
          supplemented, as so amended, restated, modified or supplemented.

          (c)  Section  5 of  the  Credit Agreement  is  hereby amended  by
designating clause (h) thereof as clause (i) and inserting after clause (g)
thereof the following new clause:

               (h)  The  Lender  Obligations  shall also  be  guaranteed by
          Fieldcrest Sure Fit pursuant to the Fieldcrest Sure Fit Guaranty.
          The obligations of Fieldcrest Sure Fit under the  Fieldcrest Sure
          Fit Guaranty  shall be secured by a  first lien on certain assets
          of  Fieldcrest Sure Fit, whether  now owned or hereafter acquired
          by Fieldcrest Sure  Fit, pursuant  to the terms  of the  Security
          Documents to which Fieldcrest Sure Fit is a party.

          (d)  Section  6.7 of  the Credit  Agreement is hereby  amended by
deleting  the first  sentence  thereof in  its  entirety, and  substituting
therefor the following:

          Except for the assets  of the Company and its  Subsidiaries which
          are  held for sale  on the  Effective Date  (as disclosed  to the
          Lenders  prior  to  the  Effective Date),  the  Company  and  its
          Subsidiaries  are engaged exclusively  in the design, manufacture
          and   marketing  of   blankets,   throws,   bedspreads,   sheets,
          comforters, towels, bath rugs, shower curtains, bed  accessories,
          bath   accessories,   furniture   throws,    casual   slipcovers,
          traditional  slipcovers  and  coordinated   accessories,  kitchen
          textile  products,  sales  yarn,  greige goods,  finished  goods,
          promotional textile  products and  material handling and  storage
          products and  commission finishing  of textile  goods and in  the
          operation  of retail  stores with  respect to  the foregoing  and
          other businesses directly related thereto.

          (e)  Section 6  of the  Credit Agreement  is  further amended  by
inserting the following new subsection:

               (section mark)6.25.   Sure Fit Acquisition  Documents.
          The Company  has heretofore  furnished to  the  Agent true,
          complete and  correct copies  of   the  Sure  Fit
          Acquisition  Documents   (including schedules, exhibits and
          annexes  thereto).  None of the  Sure Fit Acquisition
          Documents    has   subsequently    been   amended,
          supplemented,  or  modified (other  than  the  amendments to
          the Purchase  Agreement delivered to the

                                     37

<PAGE>

          Agent on or prior to January 27,  1995)  and constitute the
          complete understanding among  the parties  thereto  in
          respect  to the  matters  and transactions covered  thereby.
          The  representations  and warranties of  the Seller (as
          defined  in the Purchase Agreement), the Company  and
          Fieldcrest Sure Fit contained in each of the Sure Fit
          Acquisition Documents were  true and correct in all  material
          respects  when made  and  the   Agent may  rely  on  such
          representations  and warranties as if they were incorporated
          herein.

          (f)  Section  7.3 of  the Credit Agreement  is hereby  amended by
deleting  the  text  of such  section  in  its  entirety, and  substituting
therefor the following:

          The  Company shall  use  the proceeds  of  the Loans  and  obtain
          Letters  of Credit solely  for general corporate  purposes and to
          finance the Sure  Fit Acquisition, provided  that the portion  of
          such  proceeds used to finance the Sure Fit Acquisition shall not
          exceed $30,000,000 in the aggregate.

          (g)  Section 8.3(d)  of the Credit Agreement is hereby amended by
deleting  the  text  of such  section  in  its  entirety, and  substituting
therefor the following:

               (d)  Investments  existing  on  the  Effective  Date  in any
          Person which is a Subsidiary of the Company or future Investments
          in any  such Person,  provided that  any such  future Investments
          shall  be limited  to  loans  to  a  Subsidiary  evidenced  by  a
          promissory note of  such Subsidiary, that  the aggregate of  such
          future Investments  at any one time shall not exceed $20,000,000,
          except that loans  to any of the Secured  Guarantors shall not be
          subject to such dollar limitation, and  that such promissory note
          shall  be pledged  to the  Agent on  behalf of  the  Lenders and,
          provided, further, that the sum of the aggregate principal amount
          of  Indebtedness of Amoskeag to  the Company under (section 
          mark)8.1(g) hereof plus, without  duplication, the aggregate amount 
          of Investments made by the Company in Amoskeag pursuant to 
          (section mark)(section mark)8.3(d)  and (h) hereof shall not exceed 
          $5,000,000 at any time;

          (h)  Section 8.6  of the  Credit Agreement  is hereby  amended by
inserting  in the  fourth  line thereof  after the  words "(other  than the
acquisition  of  assets in  the ordinary  course  of business)  except" the
clause "(A) the Sure Fit Acquisition and (B)".

          (i)  Schedule 1.1  to the Credit  Agreement is hereby  amended by
deleting such  schedule  in its  entirety,  and substituting  therefor  the
Schedule 1.1 attached hereto.

          (j)  Schedule 6.1  to the Credit  Agreement is hereby  amended by
deleting  such  schedule in  its  entirety, and  substituting  therefor the
Schedule 6.1 attached hereto.


          (section mark)3.  CONSENT.  The  Lenders hereby consent  to
the assignment  by the  Company, on or prior to the date hereof, of the
Purchase Agreement and each of the other  Sure Fit Acquisition
Documents to Fieldcrest Sure  Fit, pursuant to the terms of the Credit
Agreement, as amended hereby, including without limitation  the
condition  that all assets  constituting Collateral which are
transferred  to Fieldcrest Sure Fit are and  shall remain subject to the
first priority security interest  of the Agent, for  the benefit of the
Lenders and the Agent, granted pursuant to the  Security Documents. The
Lenders further  consent to the  assignment by

                                     38

<PAGE>

Fieldcrest  Sure Fit, on or prior  to the  date hereof,  of the
trademarks and  trademark applications transferred to Fieldcrest  Sure
Fit  pursuant to the  Sure Fit  Acquisition Documents  to Fieldcrest
Licensing, pursuant to the terms of the Assignment of  Trademarks dated
as of January 20,  1995 by and between Fieldcrest Sure Fit and
Fieldcrest Licensing  and the terms of the  Credit Agreement,  as
amended hereby, including without limitation the condition  that all
assets constituting Collateral  which are transferred to  Fieldcrest
Licensing are and shall  remain subject to  the first  priority security
interest  of the Agent, for  the benefit of the  Lenders and the Agent,
granted pursuant to the Security Documents.

          (section mark)4.  AFFIRMATION BY THE COMPANY AND THE GUARANTORS.

          (a)  The Company hereby  ratifies and confirms all  of the Lender
Obligations,  including, without  limitation,  the Loans,  and the  Company
hereby affirms its absolute and unconditional promise to pay to the Lenders
the Loans and  all other amounts due under the  Credit Agreement as amended
hereby.  The Company  hereby confirms that the  Lender Obligations are  and
remain secured pursuant to the Security Documents to which the Company is a
party.

          (b)  Each  of Crestfield  Cotton, FCC  Canada, Encee,  Fieldcrest
International, St. Mary's,  Fieldcrest Transportation, Fieldcrest Financing
and  Fieldcrest  Licensing  hereby  acknowledges  the  provisions  of  this
Amendment and  hereby reaffirms its absolute and  unconditional guaranty of
the  Company's payment  and performance  of the  Lender Obligations  to the
Banks as more fully  described in the  Guaranty to which  such Person is  a
party.    Each  of   Crestfield  Cotton,  FCC  Canada,   Encee,  Fieldcrest
Transportation,  Fieldcrest  Financing   and  Fieldcrest  Licensing  hereby
confirms that its obligations under the Guaranty to which it is a party are
and  remain secured  pursuant to the  Security Documents  to which  it is a
party.

          (section mark)5.  REPRESENTATIONS   AND  WARRANTIES.     The
Company  hereby represents and warrants to the Lenders as follows:

          (a)  Representations  and  Warranties.   The  representations
and warranties contained in (section mark)6 of the Credit Agreement were
true and correct in all  material  respects when  made.    The
representations and  warranties contained in  (section mark)6 of the
Credit  Agreement, as amended hereby,  are true and correct on the date
hereof.

          (b)  Enforceability.   The execution and delivery  by the Company
of this Amendment and  all other instruments and agreements  required to be
executed and delivered by  the Company in connection with  the transactions
contemplated  hereby or  referred to  herein (collectively,  the "Amendment
Documents"),  and the performance by the Company of the Amendment Documents
and  the  Credit Agreement,  as amended  hereby,  are within  the corporate
powers  of the  Company  and have  been  duly authorized  by all  necessary
corporate action  on  the part  of  the Company.    Each of  the  Amendment
Documents  and the  Credit  Agreement, as  amended  hereby, are  valid  and
legally binding obligations of the  Company, enforceable in accordance with
their terms,  except as limited by  bankruptcy, insolvency, reorganization,
moratorium  or similar  laws relating  to or  affecting the  enforcement of
creditors' rights in general.

                                     39

<PAGE>

          (c)  No Default.  No Default or Event of Default has occurred and
is  continuing and  no Default  or Event  of Default  will exist  after the
execution and delivery of  this Amendment or after the consummation  of the
transactions contemplated hereby.

          (section mark)6.  EFFECTIVENESS.  This Amendment  shall become
effective as of the  date hereof upon satisfaction of each  of the
conditions precedent set forth in this (section mark)6:

          (a)  Delivery.    The Company,  the  Lenders  and the
guarantors referred  to in  (section mark)3(b)  hereof  shall  have
executed  and  delivered  this Amendment.

          (b)  Restated A Notes.   The Company shall  have duly authorized,
executed  and  delivered to  each  of  the Lenders  a  restated  A Note  in
substantially the  form of  Exhibit  A attached  hereto (collectively,  the
"Restated A Notes"), with appropriate insertions, one Restated A Note being
payable  to the order  of each Lender  in a principal amount  equal to such
Lender's Commitment as amended hereby.

          (c)  Fieldcrest  Sure Fit  Documents.   (i)  Fieldcrest Sure  Fit
shall have duly authorized,  executed and delivered to the  Lenders and the
Agent, as applicable, the  Fieldcrest Sure Fit Guaranty and  the Fieldcrest
Sure Fit Security Agreement.

               (ii) Each of  Fieldcrest Sure Fit and the Company shall have
          executed and  delivered the  Assignment of  Acquisition Documents
          and  the Seller (as defined in the Purchase Agreement) shall have
          consented thereto.

          (d)  Pledged  Stock and  Intercompany Notes.   The  Company shall
have delivered to the Agent in pledge, for the benefit of the Agent and the
Lenders, (i) certificates for all shares of the capital stock of Fieldcrest
Sure Fit, together with stock powers duly executed by the  Company in blank
and (ii) all promissory notes executed and delivered by Fieldcrest Sure Fit
on or prior to  the date hereof in favor of the  Company, endorsed in favor
of the Agent.

          (e)  Consummation of Sure Fit  Acquisition; Sure Fit  Acquisition
Documents.  The Sure  Fit Acquisition shall have  been duly consummated  on
the Closing Date in all materials  respects in accordance with the Sure Fit
Acquisition Documents, and after giving effect thereto, Fieldcrest Sure Fit
shall own the assets  conveyed to it therein  free and clear of all  liens,
security interests  and encumbrances  (other than  as  permitted under  the
Credit Agreement).  The purchase price  of the assets acquired pursuant  to
the Sure Fit  Acquisition shall  not exceed $30,000,000  in the  aggregate.
The Company shall  have furnished to the  Agent true, correct and  complete
copies of the Sure Fit Acquisition Documents.

          (f)  Consents, Etc.    The Agent  shall  have received  from  the
Company and Fieldcrest Sure Fit evidence satisfactory to the Agent that all
necessary third party consents, approvals,  authorizations, declarations or
filings including,  to  the extent  needed, filings  under the  Hart-Scott-
Rodino  Antitrust Improvements  Act,  and  consents  and approvals  of  any
creditors of the Company shall have been obtained or made.

          (g)  Validity  of  Liens.     The  Security  Documents  to  which
Fieldcrest Sure Fit is a party shall be effective to create in favor of the
Agent,  for  the benefit  of itself  and the

                                     40

<PAGE>

Lenders,  a legal,  valid and enforceable  first  security interest  in
and  lien  upon  the  Collateral described therein.  All filings,
recordings, deliveries of instruments and other actions necessary or
desirable in the opinion of the Agent to protect and preserve such
security interests  shall have been  duly effected   The Agent  shall
have  received   evidence  thereof  in  form  and   substance
satisfactory to the Agent.

          (h)  Perfection Certificates and UCC Search Results.
The  Agent shall  have received  from Fieldcrest  Sure Fit a  completed and
fully  executed Perfection Certificate and the results of UCC searches with
respect to the Collateral,  indicating no liens other than  Permitted Liens
and otherwise in form and substance satisfactory to the Agent.

          (i)  Certified Copies of Corporate Documents.
Each of  the Lenders shall have  received from Fieldcrest Sure  Fit a copy,
certified by  a duly  authorized  officer of  such Person  to  be true  and
complete  on  the  date  hereof,  of  each of  (i)  its  charter  or  other
incorporation documents as  in effect  on such date  of certification,  and
(ii) its by-laws as in effect on such date.

          (j)  Corporate Action.
All  corporate action  necessary  for  the  valid execution,  delivery  and
performance by  each of  the Company  and Fieldcrest Sure  Fit of  the Loan
Documents and  the Sure Fit Acquisition  Documents to which it is  or is to
become  a party  shall have been  duly and effectively  taken, and evidence
thereof satisfactory to the Lenders shall have been provided to each of the
Lenders.

          (k)  Incumbency Certificate.
Each of  the  Lenders  shall have  received  from Fieldcrest  Sure  Fit  an
incumbency certificate,  dated as  of the  date hereof,  signed  by a  duly
authorized officer of Fieldcrest Sure Fit,  and giving the name and bearing
a specimen signature  of each individual  who shall  be authorized: (i)  to
sign, in the name and on behalf of each of Fieldcrest Sure Fit, each of the
Loan Documents and the  Sure Fit Acquisition Documents to  which Fieldcrest
Sure Fit is or  is to become a party; and (ii) to  give notices and to take
other action on its behalf under the Loan Documents to which it is a party.

          (l)  Certificates of  Insurance.   The Agent shall  have received
(i) a certificate of  insurance from an independent insurance  broker dated
as  of the date hereof, identifying insurers, types of insurance, insurance
limits, and policy  terms, and otherwise describing  the insurance obtained
in  accordance with  the  provisions of  the  Security Documents  to  which
Fieldcrest Sure  Fit is a party  and (ii) certified copies  of all policies
evidencing such insurance (or certificates therefore  signed by the insurer
or an agent authorized to bind the insurer).

          (m)  Opinions  of Counsel.   Each  of the  Lenders and  the Agent
shall have received a  favorable legal opinion addressed to the Lenders and
the Agent,  dated as of the date hereof, in form and substance satisfactory
to the  Lenders and  the  Agent, from  M.K. Doss,  general  counsel to  the
Company and its Subsidiaries.  Each of the Lenders and the Agent shall have
received  copies of the  legal opinions delivered pursuant to the  Sure Fit
Acquisition  Documents, each providing that  the Lenders and  the Agent may
rely on such opinion.

                                     41

<PAGE>

          (n)  Proceedings and  Documents.   All proceedings in  connection
with  the transactions  contemplated by  this Amendment  and all  documents
incident hereto shall be satisfactory  in form and substance to  the Agent,
and  the Agent  shall have  received all  information and  such counterpart
originals or certified  or other copies of such documents  as the Agent may
reasonably request.

          (section mark)7.  CONCERNING THE RESTATED A NOTES.  The
parties  hereto hereby agree that from  and after the delivery  by the
Company  of the Restated  A Notes to  the Lenders, such Restated  A
Notes shall constitute  the A Notes referred  to in  the Loan
Documents.   Promptly upon  the delivery  to the Lenders of  the
Restated A  Notes, the Lenders shall  return the superseded Restated A
Notes to the Company.

          (section mark)8.  MISCELLANEOUS PROVISIONS.  (a) Except as
otherwise expressly provided by this Amendment, all of  the terms,
conditions and provisions of the Credit Agreement shall  remain the
same.  It is  declared and agreed by each of the  parties hereto that
the Credit Agreement, as  amended hereby, shall  continue in full force
and effect,  and that this Amendment and such Credit  Agreement shall
be read  and  construed as  one  instrument.   The consent  granted
hereunder is limited  to the specific  matters referred to herein  and
the Lenders shall not have  any obligation to issue any further consent
with  respect to the  subject matter of  this consent or  any other
matter.

          (b)  This Amendment  is intended to  take effect as  an agreement
under seal and shall  be construed according to and governed by the laws of
the Commonwealth of Massachusetts.

          (c)  This   Amendment  may   be   executed  in   any  number   of
counterparts, but  all such counterparts shall together  constitute but one
instrument.  In making proof of this Amendment it shall not be necessary to
produce  or  account for  more than  one counterpart  signed by  each party
hereto by and against which enforcement hereof is sought.

          (d)  The Company  hereby agrees to pay to the Agent, on demand by
the  Agent, all  reasonable out-of-pocket  costs and  expenses  incurred or
sustained by the Agent in connection with the preparation of this Amendment
and the documents referred to herein (including reasonable legal fees).

                                     42

<PAGE>

          IN  WITNESS  WHEREOF,  the   parties  have  executed  this  Third
Amendment as of the date first above written.

                                   FIELDCREST CANNON, INC.


                                   By:/s/ T. R. Staab
                                      Title:  Vice President and
                                            Chief Financial Officer


                                   THE FIRST NATIONAL BANK OF
                                     BOSTON, as Agent


                                   By:/s/ Mitchell B. Feldman
                                      Title:  Director


                                   THE FIRST NATIONAL BANK OF
                                     BOSTON


                                   By:/s/ Mitchell B. Feldman
                                      Title:  Director


                                   BANK OF AMERICA ILLINOIS,
                                     individually and as Lead Manager


                                   By:/s/ Wayne H. Riess
                                      Title:  Vice President


                                   CORESTATES BANK, N. A.,
                                   individually and as Lead Manager


                                   By: /s/ James P. Richard
                                       Title:  Vice President


                                     43

<PAGE>


                                   FIRST UNION NATIONAL BANK OF
                                   NORTH CAROLINA, individually and as
                                   Lead Manager


                                   By:/s/ Richard J. Rizzo, Jr.
                                   Title:  Vice President


                                   BANK OF MONTREAL


                                   By:/s/ Michael J. Love
                                   Title:


                                   MELLON BANK, N. A.


                                   By:/s/ Frederick W. Okie, Jr.
                                   Title:  Vice President


          Each  of  the  undersigned  joins  in  this Third  Amendment  for
purposes of (section mark)3(b) hereof.

                                   CRESTFIELD COTTON COMPANY


                                   By:/s/ T. R. Staab
                                     Title:  Vice President


                                   FCC CANADA, INC.


                                   By:/s/ T. R. Staab
                                     Title:  Vice President


                                     44

<PAGE>


                                   ENCEE, INC.


                                   By:/s/ T. R. Staab
                                     Title:  Vice President and Treasurer


                                   FIELDCREST CANNON
                                     INTERNATIONAL, INC.


                                   By:/s/ T. R. Staab
                                     Title:  Vice President and Treasurer


                                   ST. MARY'S, INC.


                                   By:/s/ T. R. Staab
                                     Title:  Vice President and Treasurer

                                   FIELDCREST CANNON
                                     TRANSPORTATION, INC.


                                   By:/s/ T. R. Staab
                                     Title:  President


                                   FIELDCREST CANNON LICENSING,
                                     INC.


                                   By:/s/ John E. Setliff, Jr.
                                     Title:  Vice President


                                   FIELDCREST CANNON FINANCING,
                                     INC.


                                   By:/s/ John E. Setliff, Jr.
                                     Title:  Vice President


                                     45


                                                                 Exhibit 11

    Computation of Primary and Fully Diluted Net Income (Loss) Per Share

<TABLE>
<CAPTION>


                                             For the three months            For the twelve months
                                               ended December 31                ended December 31
                                             1994             1993           1994              1993

<S>                                       <C>              <C>             <C>              <C>
Average shares outstanding                8,727,971        10,665,320      8,677,811        11,709,355

Add shares assuming exercise of
 options reduced by the number
 of shares which could have been
 purchased with the proceeds from
 exercise of such options                   16,212             20,779         18,204            23,150

Average shares and equivalents
 outstanding, primary                    8,744,183         10,686,099      8,696,015        11,732,505

Average shares outstanding               8,727,971         10,665,320      8,677,811        11,709,355

Add shares giving effect to
 the conversion of the
 convertible subordinated
 debentures                              2,824,859          2,824,859      2,824,859                (1)

Add shares giving effect to the
 conversion of the convertible
 preferred stock                         2,564,103          1,054,131      2,564,103                (1)

Add shares assuming exercise of
 options reduced by the number of
 shares which could have been
 purchased with the proceeds from
 exercise of such options                  16,212              20,111         19,132             23,921

Average shares and equivalents
 outstanding, assuming full dilution    14,133,145         14,564,421     14,085,905         11,733,276

Primary Earnings

 Income from continuing operations
  before extraordinary charge
  and accounting changes              $10,089,000         $ 8,670,000    $30,745,000       $14,966,000

 Income from discontinued
  operations                                    -                   -              -         3,201,000

 Gain from disposition of
  discontinued operations                       -                   -              -         9,207,000


 Cumulative effect of accounting
  changes                                       -                    -             -       (70,305,000)

 Net income (loss)                     $10,089,000          $ 8,670,000  $30,745,000      $(42,931,000)

 Preferred dividends                    (1,125,000)            (463,000)  (4,500,000)         (463,000)

 Earnings (loss) on Common             $ 8,964,000          $ 8,207,000  $26,245,000      $(43,394,000)




                                                                    Page 46

<PAGE>
                                                                 Exhibit 11


    Computation of Primary and Fully Diluted Net Income (Loss) Per Share
(continued)



                                              For the three months            For the twelve months
                                                ended December 31               ended December 31
                                            1994                1993         1994              1993

Primary earnings (loss) per share

 Income from continuing operations
  before extraordinary charge
  and accounting changes               $      1.03          $      .77   $     3.02       $       1.24

 Income from discontinued
  operations                                     -                   -           -                 .27

 Gain from disposition of
  discontinued operations                        -                    -          -                 .78

 Cumulative effect of accounting
  changes                                        -                    -          -               (5.99)

 Net income (loss)                     $      1.03           $      .77   $   3.02        $      (3.70)

Fully Diluted Earnings
 Income from continuing operations
  before extraordinary charge
  and accounting change                $ 8,964,000           $8,207,000   $26,245,000     $ 14,503,000

Add convertible subordinated
 debenture interest, net of taxes        1,144,000            1,144,000     4,575,000               (1)

Add convertible preferred
 dividends                               1,125,000              463,000     4,500,000               (1)

Income from continuing operations
 before and accounting changes
 as adjusted                            11,233,000            9,814,000    35,320,000        14,503,000

Income from discontinued
 operations                                      -                    -             -         3,201,000

Gain from disposition of
 discontinued operations                         -                    -             -         9,207,000

Cumulative effect of accounting
 changes                                         -                    -             -       (70,305,000)

Net income (loss)                      $11,233,000           $9,814,000   $35,320,000      $(43,394,000)


                                                                   Page 47

<PAGE>


                                                                 Exhibit 11


    Computation of Primary and Fully Diluted Net Income (Loss) Per Share
(continued)



                                              For the three months          For the twelve months
                                                ended December 31             ended December 31
                                            1994                 1993     1994                1993


Fully diluted earnings (loss)
 per share

 Income before accounting change       $       .80          $      .67          2.51      $     (2)

 Cumulative effect of accounting
  change                                          -                  -      -                   (2)

 Net income (loss)                     $       .80           $      .67  2.51             $     (2)

</TABLE>

(1) The assumed conversion of the Registrant's Convertible Subordinated
    Debentures and Convertible Preferred Stock for the twelve months
    ended December 31, 1993 would have an anti- dilutive effect for the
    computation of earnings per share; therefore conversion has not been
    assumed for these periods.

(2) Fully diluted net income per share for the twelve months ended
    December 31, 1993 is not presented as effects are anti-dilutive.

                                                                    Page 48


<PAGE>

Results of
operations

                 Fieldcrest Cannon, Inc.
                 Management's discussion and analysis
The following summary income statement from continuing operations sets forth the
percentage relationship that certain costs and expenses and other items in the
income statement bear to net sales (dollars in millions).


[CAPTION]
<TABLE>
<CAPTION>
                                                 1994                   1993                  1992
<S>                                       <C>         <C>        <C>         <C>        <C>       <C>
                                            Amount    Percent      Amount    Percent    Amount    Percent
<S>                                       <C>         <C>        <C>         <C>        <C>       <C>
Net Sales                                 $1,063.7    100.0  %   $1,000.1    100.0  %   $981.8    100.0  %
Cost of sales                                898.4     84.5         834.7     83.5      818.7      83.4
Selling, general and administrative           94.8      8.9         101.8     10.2      102.2      10.4
Restructuring charges                           --       --          10.0      1.0         --        --
Operating income                              70.5      6.6          53.6      5.3       60.9       6.2
Interest expense                              23.3      2.2          27.7      2.7       34.1       3.5
Other (income) expense, net                     .9       .1          (1.0)     (.1)        .2        --
Income from continuing operations
  before income taxes, extraordinary
  charge and accounting changes               46.3      4.3          26.9      2.7       26.6       2.7
Federal and state income taxes                15.6      1.4          11.9      1.2       10.9       1.1
Income from continuing operations
  before extraordinary charge and
  accounting changes                      $   30.7      2.9  %   $   15.0      1.5  %   $15.7       1.6  %
</TABLE>

1994 compared to
1993

Net sales from continuing operations in 1994 increased to $1.063.7 million
compared to $1,000.1 million in 1993. The 6.4% increase was due primarily to
increased volume and to a lesser extent to price increases implemented during
the third quarter of 1994. Increases in raw material and labor costs were not
fully recovered by the selling price increases and gross margins declined to
15.5% in 1994 compared to 16.5% in 1993. Additional selling price increases have
been announced for 1995 to offset these higher costs and the recent further
increases in the cost of cotton, the Company's primary raw material.

Selling, general and administrative expenses as a percent of sales decreased
from 10.2% in 1993 to 8.9% in 1994. The decrease was due primarily to reduced
costs resulting from the voluntary early retirement program implemented in late
1993, lower bad debt expense and a decrease in other selling expenses.
Operating income as a percent of sales was 6.6% in 1994 compared to 5.3% in
1993. Operating income was reduced 1.0% in 1993 due to $10 million of
restructuring charges (see Note 4 of the NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS). Before the restructuring charges operating income as a percent of
sales was 6.3% in 1993.
Interest expense decreased $4.4 million in 1994. The reduction of interest
expense was primarily due to lower average debt resulting from the reduction of
debt with the proceeds from the sale of the carpet and rug division in July
1993. In 1994 the Company allocated $1.6 million of interest costs to the
Amoskeag assets held for sale (see Note 3 of the NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS).
The effective income tax rate was 33.6% in 1994 compared to 44.3% in 1993. The
decrease in the effective income tax rate is due primarily to a $1.7 million
favorable settlement of prior years income taxes in 1994 and the unfavorable
$1.4 million effect of the federal tax rate increase in 1993. See Note 13 of the
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.
                                                                              19
                                     49

<PAGE>
                 Fieldcrest Cannon, Inc.
                 Management's discussion and analysis
Income from continuing operations before accounting changes was $30.7 million or
$3.02 per share in 1994 compared to $15.0 million or $1.24 per share in 1993.
Income before non-recurring items was $29.0 millon, or $2.82 per share, in 1994
compared to $22.5, or $1.88 per share, in 1993 after excluding the favorable
settlements of prior years income taxes of $1.7 million from 1994, and the
pre-tax restructuring charge of $10 million and a $1.4 million tax adjustment
from 1993.
On February 27, 1995 the Company announced a reorganization of its New York
operations and the planned relocation during 1995 of the Bed, Bath and Blanket
Divisions' administrative, marketing and operations personnel to Kannapolis,
N.C. In conjunction with the move, it expects to offer a voluntary early
retirement program for all of the Company's eligible salaried employees. The
Company expects pre-tax costs in the range of $10 to $12 million, or $.71 to
$.85 per share, as a result of these actions. Annual pre-tax savings of $6 to $8
million, or $.47 to $.57 per share, are anticipated. Pre-tax costs of
approximately $3 to $4 million, or $.21 to $.28 per share, are expected to be
accrued in the first quarter of 1995 and the remaining costs for relocation and
the voluntary early retirement program will be incurred later in the year.

1993 compared to
1992
Net sales from continuing operations in 1993 increased to $1,000.1 million in
1993, compared to $981.8 million in 1992. The 1.9% increase was due primarily to
increased volume. Although there were some improvements in sales mix, average
selling prices in 1993 were lower than 1992.

Operating income as a percent of sales was 5.3% in 1993 compared to 6.2% in
1992. Operating income was reduced 1.0% in 1993 due to $10 million of
restructuring charges and .2% in 1992 by $2 million of nonrecurring items (see
Note 4 of the NOTES TO CONSOLIDATED FINANCIAL STATEMENTS). The restructuring
charges for 1993 include $8 million for the cost of a voluntary early retirement
program which was accepted by 184 employees and severance for additional staff
reductions, and $2 million for direct non-recurring expenses incurred by the
Company in evaluating the purchase of the capital stock of Amoskeag Company.
These expenses did not contribute to the ultimate consummation of the tender
offer to acquire Amoskeag Company. The acquisition of Amoskeag Company was
accounted for as a purchase of treasury stock and is not expected to effect
future operating income. Before these adjustments operating income as a percent
of sales was 6.3% in 1993 compared to 6.4% in 1992. Despite the increase in
sales volume, operating income did not increase due to continued competitive
pressures on selling prices.
Selling, general and administrative expenses as a percent of sales decreased
from 10.4% in 1992 to 10.2% in 1993. The 1992 expenses include $2 million of
costs related to the consolidation of certain sales offices in New York City.
Without these costs, selling, general and administrative expenses as a percent
of sales during 1992 and 1993 would have been approximately the same.
Interest expense decreased $6.4 million in 1993. The redemption of $100 million
of 13.5% Debentures in July 1992 with the proceeds from the sale of 1.5 million
shares of Common Stock and $85 million of 11.25% Debentures reduced interest
expenses by approximately $2.5 million and the remaining $3.9 million reduction
of interest expense was primarily due to a reduction of debt with the proceeds
from the sale of the carpet and rug division in July 1993.
The effective income tax rate was 44.3% in 1993, compared to 41.0% in 1992. The
increase in the effective income tax rate is due primarily to the increase in
the federal statutory income tax rate from 34% to 35% and a related $1.4 million
non-cash expense to adjust existing deferred tax balances arising from
differences in the book and tax bases of the Company's assets and liabilities.
See Note 13 of the NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.
Income from continuing operations before accounting changes was $15.0 million or
$1.24 per share in 1993 compared to $15.7 million or $1.39 per share in 1992.
Income from the discontinued carpet and rug division was $3.2 million or $.27
per share in 1993 compared to $4.7 million or $.42 per share in 1992. The carpet
and rug division was sold in July 1993 and a $15.1 pre-tax gain on the
disposition increased net income $9.2 million or $.78 per share. The Company
adopted FAS 106, "Employers' Accounting for Postretirement Benefits other than
Pensions" and FAS 109, "Accounting for Income Taxes", effective January 1, 1993.
The cumulative effect of these accounting changes reduced 1993 net income by
$70.3 million or $5.99 per share. After the effect of accounting
changes a net loss of $42.9 million, or $3.70 per share, was incurred in 1993.

20
                                     50

<PAGE>


                 Fieldcrest Cannon, Inc.
                 Management's discussion and analysis

Significant changes in the Company's capital structure occurred during 1993 as a
result of the sale of the carpet and rug division, the issuance of 1.5 million
shares of convertible preferred stock and the acquisition of 3.6 million shares
of the Company's common stock with the purchase of Amoskeag Company. Assuming
that all of these transactions had occurred as of the beginning of 1993 and
excluding the non-recurring restructuring charges and income tax adjustment
referred to above, proforma 1993 income from continuing operations was $2.15 per
common share.

Liquidity and
capital resources

The Company's primary capital requirements are for working capital, principally
inventory and accounts receivable, and capital expenditures. The Company
historically has financed these requirements, including its working capital
requirements which follow a seasonal pattern, with funds generated from its
operations and through borrowings under its revolving credit agreements.


The table below summarizes for the continuing business of the Company cash
provided by operating and financing activities and cash used for additions to
plant and equipment.
<TABLE>
<CAPTION>
(Dollars in thousands)         1994         1993
<S>                          <C>          <C>
Cash provided by:
Net income (loss)            $  30,745    $ (42,931)
Cumulative effect of
accounting changes                  --       70,305
(Income) from discontinued
operations                          --      (12,408)
Depreciation and
amortization                    29,828       31,539
Deferred income taxes            7,677        2,329
Working capital, excluding
effects of disposition of
discontinued operations        (19,719)     (20,764)
Other                           (8,178)       1,726
Financing activities            11,781     (119,309)
Total cash provided (used)      52,134      (89,513)
Cash used for:
Additions to plant and
equipment                      (51,929)     (21,594)
Acquisition of net assets
held for sale                       --      (32,536)
Sale of plant and
equipment                        1,815       12,621
Total cash (used)              (50,114)     (41,509)
Increase (decrease)
in cash from continuing
operations                       2,020     (131,022)
Cash provided by
discontinued operations             --      130,222
Increase (decrease) in
cash                         $   2,020    $    (800)
</TABLE>

Working capital requirements increased in 1994 primarily because of a $17.9
million decrease in accounts payable and accrued liabilities, a $5.6 million
increase in accounts receivable and a $4.2 million increase in inventories.
Working capital requirements increased in 1993 primarily because accounts
receivables increased $13.1 million and inventories increased by $10.6 million
after excluding the effects of disposition of discontinued operations.

On November 24, 1993 the Company completed a tender offer for all of the
outstanding shares of Amoskeag Company ("Amoskeag") for an aggregate of
approximately $141.7 million. The purchase was financed with $72.4 million of
net proceeds from the issuance of 1.5 million shares of $3.00 Convertible
Preferred Stock and the balance with borrowings under the Company's revolving
credit facility. The preferred stock has an annual dividend requirement of $4.5
million. Amoskeag owned 3,606,400 shares of the Company's common stock which has
been assigned a cost of $117.2 million and treated as the purchase of treasury
stock. The remaining assets of Amoskeag were valued at their estimated net
realizable value.

Total debt as a percent of total capitalization (long-term debt, short-term debt
and shareowners' equity) was 58% at December 31, 1994, compared to 61% at the
end of 1993.

Capital expenditures totalled $51.9 million in 1994 compared to $21.6 million
spent in 1993. The Company also entered into operating lease agreements with a
financial institution for certain new manufacturing and warehouse equipment
having a fair market value of approximately $3 million in 1994 and $8 million in
1993. Capital expenditures for 1995 are expected to be approximately $50
million. Included in the 1994 expenditures and the 1995 plans are costs of a
three-year $90 million capital project for a new weaving plant at the Company's
Columbus, Ga./Phenix City, Ala. towel mill. It is anticipated that financing of
future capital expenditures will be provided by cash flows from operations,
borrowings under the Company's revolving credit facility, and, possibly, the
sale of long-term debt or equity securities.
                                                                        21

                                     51
<PAGE>
                 Fieldcrest Cannon, Inc.
                 Management's discussion and analysis
Liquidity and
capital resources
continued

On January 27, 1995 the Company purchased the Sure Fit furniture covering
business of UTC Holdings, Inc. The purchase price was $26.7 million subject to
adjustment for the change in Sure Fit's net assets from November 5, 1994 to
December 31, 1994. Sure Fit's 1994 sales are projected to be approximately $55
million and this transaction is expected to increase the Company's earnings per
share in 1995. With the acquisition, the Company amended its revolving credit
facility to permit the transaction and increased the line from $160 million to
$195 million. On December 13, 1994 the Company signed a definitive stock
purchase agreement to sell the Bangor and Aroostook Railroad for approximately
$24 million of cash and a $4 million note receivable. Proceeds from the
anticipated first quarter of 1995 sale will be used to reduce borrowings under
the revolving credit facility.

The Company's revolving credit facility allows the Company to borrow up to $195
million through January 3, 1998. The Company uses its revolving credit facility
for long-term debt purposes and its seasonal borrowing requirements during the
year. Short-term borrowings are required during the year to finance seasonal
increases in inventories and receivables. The Company has an interest rate cap
covering a total notional principal amount of $50 million to hedge a portion of
its exposure to changes in the cost of its variable rate revolving credit debt.
The $.5 million cost of the interest rate cap is being amortized over the life
of the agreement ending the first quarter of 1996. The cap agreement provides
for a quarterly payment to the Company when the reference 3-month
Euromarket-based rate exceeds the 6% cap rate. No payments were received during
1993 or 1994. 

At December 31, 1994 the fair market value of the interest rate cap was $.9 
million compared to a carrying value of $.3 million.

The revolving credit facility is secured by a first lien on substantially all of
the Company's accounts receivables and inventories and bears interest, at the
Company's option, at the prime rate fixed by The First National Bank of Boston,
or at a Euromarket-based rate plus 1%. In March 1994 the revolving credit
facility was amended and the previous lien on the Company's plant and equipment
was removed.

The revolving credit facility requires, among other things, that the Company
maintain certain financial ratios with regard to working capital, interest
coverage, funded debt and net worth. It also limits the amount of dividends that
may be paid by the Company during any twelve-month period to the lesser of 40%
of the Company's net income during the immediately preceding twelve months or
$15 million and contains additional financial covenants which may further
restrict the ability of the Company to pay dividends. The agreement places
restrictions on the Company's ability to incur debt or liens, to make certain
investments and to effect certain mergers, consolidations or sales of assets or
changes in control.

At December 31, 1994, borrowings under the $160 million revolving term debt
agreement totalled $94.2 million and $55.8 million of the facility was available
and unused. A letter of credit to secure $10 million of industrial development
bonds of the Company reduces the availability under the revolving credit
facility by $10 million.

Market and
dividend data

The Company's Common Stock is listed on the New York Stock Exchange (trading
symbol: FLD). At December 31, 1994, there were 2,191 shareholders of record of
Common Stock. See Note 8 of the NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
regarding restrictions on the payment of dividends. No dividends were paid
during the last two years. The high and low sale prices on the New York Stock
Exchange composite tape for the last two years were as shown below:

<TABLE>
<CAPTION>
                                       Market price Common Stock
Quarter, 1994                           High                 Low
<S>                             <C>                 <C>
1st                                  $34 3/8        $     24 1/4
2nd                                       33              22 1/2
3rd                                   29 1/8              23 3/4
4th                                   27 3/4              23 3/8
Quarter, 1993
1st                                      $27        $     18 1/8
2nd                                   29 1/8                  22
3rd                                   27 5/8              19 1/2
4th                                   27 1/2              23 3/4
</TABLE>
22

                                     52
<PAGE>
                 Fieldcrest Cannon, Inc.
                 Management's discussion and analysis

Quarterly data
(Unaudited)

Data in millions, except per share information


<TABLE>
<CAPTION>
1994 quarter ended                                       March 31       June 30       Sept. 30       Dec. 31
<S>                                                      <C>            <C>           <C>            <C>
Net sales                                                  $232.3       $254.8          $279.3        $297.3
Gross profit                                                 37.4         40.5            44.2          43.2
Operating income                                             15.0         16.9            20.1          18.5
Net income                                                    5.5          6.7             8.5          10.0
Primary earnings per share                                    .51          .64             .84          1.03
Fully diluted earnings per share                              .47          .56             .68           .80
<CAPTION>
1993 quarter ended                                       March 31       June 30       Sept. 30       Dec. 31
<S>                                                      <C>            <C>           <C>            <C>
Net sales                                                  $203.9       $256.5          $256.7        $282.9
Gross profit                                                 36.9         39.3            43.0          46.3
Operating income                                             11.9         14.0             7.5          20.2
Income (loss) from continuing operations before
accounting changes                                            2.7          4.1             (.5)          8.7
Income and gain on sale from discontinued operations          1.0          3.0             8.4            --
Cumulative effect of accounting changes                     (70.3)          --              --            --
Net income (loss)                                           (66.6)         7.1             7.9           8.7
Primary earnings (loss) per share from continuing
operations before accounting changes                          .22          .34            (.04)          .77
Primary earnings per share from discontinued
operations                                                    .09          .25             .69            --
Primary earnings (loss) per share from cumulative
effect of accounting changes                                (5.86)          --              --            --
Primary earnings per share                                  (5.55)         .59             .65           .77
Fully diluted earnings per share                               --          .55             .60           .67
</TABLE>

The fourth quarter of 1994 includes favorable settlements of prior years income
taxes of $1.7 million which increased net income by $1.7 million, or $.19 per
common share on a primary basis and $.12 per share on a fully diluted basis.

Quarterly earnings per share amounts presented do not equal the annual earnings
per share amount for 1993 due to the purchase of treasury shares during 1993.

The first quarter of 1993 includes the cumulative effect of the changes in
accounting principles related to the Company's accounting for income taxes and
post-retirement benefits other than pensions, effective January 1, 1993, which
reduced net income by $70.3 million or $5.86 per share. Fully diluted earnings
per share are not presented for the quarter as the effects are anti-dilutive.

The third quarter of 1993 includes restructuring charges of $10 million which
reduced after-tax income from continuing operations by $6.1 million and $1.4
million of additional income taxes due to the increase in the statutory federal
income tax rate. These items reduced income from continuing operations and net
income by $7.5 million, or $.62 per share. Discontinued operations for the third
quarter of 1993 includes a gain from disposition of the carpet and rug division
which increased income by $9.2 million, or $.76 per primary share.
                                                                          23

                                     53

<PAGE>
                 Fieldcrest Cannon, Inc.
                 Consolidated statement of income and retained earnings
                 Year ended December 31
                 Dollars in thousands, except per share data
<TABLE>
<CAPTION>
                                                                                                 1994           1993           1992
<S>                         <C>                                                           <C>            <C>            <C>
                            Net sales                                                     $ 1,063,731    $ 1,000,107    $   981,773
                            Cost of sales (notes 4, 5)                                        898,437        834,701        818,729
                            Selling, general and administrative                                94,756        101,843        102,189
                            Restructuring charges (note 4)                                         --         10,000             --
                            Total operating costs and expenses                                993,193        946,544        920,918
                            Operating income                                                   70,538         53,563         60,855

Other deductions            Interest expense                                                   23,268         27,659         34,149
 (income)                   Other, net                                                            987           (975)           130
                            Total other deductions                                             24,255         26,684         34,279
                            Income before income taxes                                         46,283         26,879         26,576
                            Federal and state income taxes (note 13)                           15,538         11,913         10,886

Net income (loss)           Income from continuing operations before extraordinary
and retained                charge and accounting changes                                  30,745         14,966         15,690
earnings                    Income from discontinued operations                                    --          3,201          4,739
                            Gain from disposition of discontinued operations                       --          9,207             --
                            Extraordinary charge -- early retirement of debt                       --             --         (5,179)
                            Cumulative effect of accounting changes                                --        (70,305)            --
                            Net income (loss)                                                  30,745        (42,931)        15,250
                            Preferred dividends                                                (4,500)          (463)            --
                            Earnings (loss) on common                                     $    26,245    $   (43,394)   $    15,250
                            Amount added to (subtracted from) retained earnings                26,245        (43,394)        15,250
                            Retained earnings, January 1                                       93,035        136,429        121,179
                            Retained earnings, December 31                                $   119,280    $    93,035    $   136,429



Income (loss) per common    Primary from continuing operations before extraordinary
share                       charge and accounting changes                             $      3.02    $      1.24    $      1.39
                            Income from discontinued operations                                    --            .27            .42
                            Gain from disposition of discontinued operations                       --            .78             --
                            Extraordinary charge                                                   --             --           (.46)
                            Cumulative effect of accounting changes                                --          (5.99)            --
                            Primary earnings per common share                             $      3.02    $     (3.70)   $      1.35
                            Fully diluted before extraordinary charge (note 1)            $      2.51    $        --    $      1.78
                            Fully diluted after extraordinary charge and accounting
                                changes (note 1)                                          $      2.51    $        --    $        --


                            Average primary shares outstanding                              8,696,015     11,732,505     11,256,461
                            Average fully diluted shares outstanding                       14,085,905     11,733,276     14,082,678
</TABLE>

                 THE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS ARE AN
                 INTEGRAL PART OF THE CONSOLIDATED FINANCIAL STATEMENTS.
24

                                     54
<PAGE>

                 Fieldcrest Cannon, Inc.
                 Consolidated statement of financial position
                 At December 31,
                 Dollars in thousands, except per share data
<TABLE>
<CAPTION>
                                                                                                      1994                 1993
<S>                         <C>                                                                  <C>                  <C>
                            Assets
Current assets              Cash                                                                 $   5,885             $   3,865
                            Accounts receivable less allowances of $9,506 in 1994
                                and $12,161 in 1993, principally trade                             170,001               164,419
                            Inventories (note 5)                                                   213,994               209,834
                            Net assets held for sale                                                24,000                32,536
                            Other prepaid expenses and current assets                                3,793                 2,491
                            Total current assets                                                   417,673               413,145

Other assets                Plant and equipment, net (notes 6, 9)                                  314,726               294,277
                            Deferred charges and other assets                                       50,266                33,024
                            Total assets                                                         $ 782,665             $ 740,446
                            Liabilities and shareowners' equity

Current liabilities         Accounts and drafts payable                                          $  55,533             $  61,365
                            Federal and state income taxes                                           2,268                   262
                            Deferred income taxes                                                   21,988                14,799
                            Accrued liabilities (note 7)                                            53,958                65,996
                            Current portion of long-term debt                                        1,465                 8,397
                            Total current liabilities                                              135,212               150,819

Non-current                 Senior long-term debt (note 8)                                         107,744                84,611
liabilities                 Subordinated long-term debt (note 8)                                   210,000               210,000
                            Total long-term debt                                                   317,744               294,611
                            Deferred income taxes                                                   42,859                35,182
                            Other non-current liabilities                                           55,648                66,504
                            Total non-current liabilities                                          416,251               396,297
                            Total liabilities                                                      551,463               547,116
                            Commitments (notes 9, 11, 12)


Shareowners' equity         Preferred Stock, $.01 par value (note 10)
                            Shares authorized: 10,000,000
                            Shares issued, 1993: 1,500,000
                            (aggregate liquidation preference of $75,000)                               15                    15
                            Common Stock, $1 par value (note 10)
                            Shares authorized: 25,000,000
                            Shares issued, 1994: 12,360,252                                         12,360                12,186
                            Shares issued, 1993: 12,186,167
                            Additional paid in capital                                             216,772               212,799
                            Minimum pension liability adjustment (note 11)                              --                (7,480)
                            Retained earnings                                                      119,280                93,035
                            Excess purchase price for Common Stock acquired
                                and held in treasury -- 3,606,400 shares                          (117,225)             (117,225)
                            Total shareowners' equity                                              231,202               193,330
                            Total liabilities and shareowners' equity                            $ 782,665             $ 740,446

</TABLE>
                 THE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS ARE AN
                 INTEGRAL PART OF THE CONSOLIDATED FINANCIAL STATEMENTS.

                                                                            25
                                     55

<PAGE>

                 Fieldcrest Cannon, Inc.
                 Consolidated statement of cash flows
                 For the years ended December 31,
                 Dollars in thousands
<TABLE>
<CAPTION>
                                                                                                         1994         1993
<S>                         <C>                                                                      <C>         <C>
Cash flows from             Increase (decrease) in cash
operating activities        Net income (loss)                                                        $ 30,745    $ (42,931)
                            Adjustments to reconcile net income to net cash provided by operating
                                activities:
                            Cumulative effect of accounting changes for FAS 106 and 109                    --       70,305
                            Extraordinary charge for early retirement of debt                              --           --
                            Premium paid on early retirement of debt                                       --           --
                            Income and gain on sale from discontinued operations                           --      (12,408)
                            Depreciation and amortization                                              29,828       31,539
                            Deferred income taxes                                                       7,677        2,329
                            Other                                                                      (8,178)       1,726
                            Change in current assets and liabilities, excluding effects of
                                disposition of discontinued operations:
                            Accounts receivable                                                        (5,582)     (13,132)
                            Inventories                                                                (4,160)     (10,637)
                            Current deferred income taxes                                               7,189       (3,971)
                            Other prepaid expenses and current assets                                  (1,302)       1,638
                            Accounts payable and accrued liabilities                                  (17,870)       8,700
                            Federal and state income taxes                                              2,006       (3,362)
                            Net cash provided by continuing operating activities                       40,353       29,796
                            Cash provided by (used in) discontinued operations                             --      (17,405)
                            Net cash provided by operating activities                                  40,353       12,391


Cash flows from             Additions to plant and equipment                                          (51,929)     (21,594)
investing activities        Acquisition of net assets held for sale                                        --      (32,536)
                            Proceeds from disposals of plant and equipment                              1,815       12,621
                            Proceeds from disposition of discontinued operations                           --      147,627
                            Net cash provided by (used in) investing activities                       (50,114)     106,118


Cash flows from             Increase (decrease) in revolving debt and other
financing activities        short-term debt                                                        17,798      (59,899)
                            Proceeds from issuance of other long-term debt                             10,000           --
                            Payments on long-term debt                                                (11,597)     (14,811)
                            Proceeds from issuance of common stock                                         80          339
                            Purchase of treasury stock                                                     --     (117,225)
                            Proceeds from issuance of preferred stock                                      --       72,375
                            Dividends paid on preferred stock                                          (4,500)         (88)
                            Net cash provided by (used in) financing activities                        11,781     (119,309)


Net increase                Net increase (decrease) in cash                                             2,020         (800)
(decrease) in cash          Cash at beginning of year                                                   3,865        4,665
                            Cash at end of year                                                      $  5,885    $   3,865
                            Supplemental disclosures of cash flow information


Cash paid during            Interest expense                                                         $ 23,871    $  30,163
the year for                Income tax payments                                                         5,381       23,239


<CAPTION>
                                 1992
<S>                         <C>
Cash flows from             $  15,250
operating activities               --
                                5,179
                               (5,400)
                               (4,739)
                               31,370
                                4,826
                               (2,348)
                               10,821
                               (8,614)
                               (1,699)
                                1,737
                                  984
                                3,077
                               50,444
                               12,122
                               62,566


Cash flows from               (20,687)
investing activities               --
                                3,955
                                   --
                              (16,732)


Cash flows from               (46,684)
financing activities           82,450
                             (111,497)
                               25,224
                                   --
                                   --
                                   --
                              (50,507)


Net increase                   (4,673)
(decrease) in cash              9,338
                            $   4,665


Cash paid during            $  44,266
the year for                    5,559
</TABLE>

                 THE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS ARE AN
                 INTEGRAL PART OF THE CONSOLIDATED FINANCIAL STATEMENTS.
26

                                     56

<PAGE>
                 Fieldcrest Cannon, Inc.
                 Notes to consolidated financial statements
                 Tabular amounts in thousands except per share

Note 1:
Significant accounting
policies

BASIS OF PRESENTATION -- The consolidated financial statements include the
accounts of the Company and its subsidiaries. All significant intercompany
accounts and transactions have been eliminated in consolidation. Certain prior
year items have been reclassified to conform to the 1994 presentation.

The Company operates in the textile industry and is principally involved in the
manufacture and sale of home furnishings products. These sales are primarily to
department stores, mass retailers, specialty stores and large chain stores.
Sales to one customer (Wal-Mart Stores and its affiliates) represented 18.3%,
17.4% and 16.0% of total sales of the Company in 1994, 1993 and 1992,
respectively.

INVENTORIES -- Inventories are valued at the lower of cost, determined
principally on a last-in, first-out basis, or market.

DEPRECIATION -- Buildings, machinery and equipment are depreciated for financial
reporting purposes on the straight line method over the estimated useful lives
of these assets. Depreciation for tax purposes is provided on an accelerated
basis.

DEFERRED FINANCING FEES -- Debt financing fees are amortized over the term of
the related debt.

INTEREST RATE CAPS -- The Company has a program to reduce its exposure to
changes in the cost of its variable rate borrowings by the use of interest rate
cap agreements. The cost of the interest rate cap agreement is deferred and
amortized as interest expense over the periods covered by the agreement.

INCOME TAXES -- The Company adopted Financial Accounting Standards Board
Statement No. 109, "Accounting for Income Taxes" (FAS 109), effective January 1,
1993. Under FAS 109, deferred income taxes are recognized, at enacted tax rates,
to reflect the future income tax effect of reported differences between the book
and tax bases of the Company's assets and liabilities, assuming they will be
realized and settled, respectively, at the amount reported in the Company's
financial statements. See Note 13 for additional information.

INCOME PER COMMON SHARE -- Primary earnings per common share is based on net
income after preferred dividend requirements and the weighted average number of
shares of Common Stock and Class B Common Stock outstanding during the year and
common stock equivalents attributable to outstanding stock options. Fully
diluted earnings per common share are calculated assuming conversion, when
dilutive, of the 6% convertible subordinated sinking fund debentures and the $3
Series A Convertible Preferred Stock. Fully diluted income from continuing
operations and net income per common share for 1993 and 1992 are not presented
as effects are anti-dilutive.

Note 2:
Discontinued
operations

On July 30, 1993 the Company completed the sale of its carpet and rug operations
to Mohawk Industries, Inc. Accordingly, the carpet and rug results have been
classified as discontinued operations in the Statement of Income for all periods
presented. Results of operations for the carpet and rug operations include an
allocation of corporate interest based on net assets. The sale resulted in a
$15.1 million pre-tax gain which increased after-tax net income by $9.2 million,
or $.78 per share, in 1993.

Note 3:
Acquisition and
merger with
Amoskeag Company

On November 24, 1993 a newly formed and wholly owned subsidiary of the Company
completed a tender offer for all of the outstanding shares of Amoskeag Company
("Amoskeag") for a cash price of $40 per share, or an aggregate of approximately
$141.9 million including certain costs. The acquisition has been accounted for
as a purchase by the Company of the net assets of Amoskeag held for sale at
their net realizable values and as the purchase of treasury stock. Amoskeag
owned 3,606,400 shares of the Company's common stock which was assigned a cost
of $117.2 million after an allocation of $24.7 million to the net assets of
Amoskeag. The Company is in the process of selling all of the operating assets
of Amoskeag. These assets are primarily the Bangor and Aroostook Railroad
("BAR") and certain real estate properties. During 1994 the BAR's operating
income of $3 million was excluded from the Company's consolidated income
statement and $1.6 million of interest costs of the Company were allocated to
the assets held for sale. On December 13, 1994 the Company signed a definitive
stock purchase agreement to sell the BAR for approximately $24 million of
cash and a $4 million note receivable.

                                                                            27

                                     57

<PAGE>
                 Fieldcrest Cannon, Inc.
                 Notes to consolidated financial statements
                 Tabular amounts in thousands except per share


Note 4:
Restructuring charges

Concurrent with the purchase of the capital stock of Amoskeag Company the
Company implemented a number of programs to reduce overhead and cut costs in
1993. As a result of this process, restructuring charges were incurred in 1993
which reduced pre-tax operating income by $10 million. The restructuring charges
include $8 million for the cost of a voluntary early retirement program which
was accepted by 184 employees and severance for additional staff reductions, and
$2 million for direct non-recurring expenses incurred by the Company in
evaluating the purchase of the capital stock of Amoskeag Company. These expenses
did not contribute to the ultimate consummation of the tender offer to acquire
Amoskeag Company. These charges reduced net income by $6.1 million, or $.52 per
share.

Results for 1992 include a $3.5 million pre-tax charge to provide for the cost
of closing and disposing of a towel manufacturing facility in York, South
Carolina. Production from this facility has been transferred to other Company
towel plants without a reduction in overall towel production capacity. The
Company also reduced the reserves it established in 1990 to provide for
discontinuing its automatic blanket facility by recognizing a pre-tax credit of
$1.5 million in 1992. The combined effect of the non-recurring items reduced net
income for the year by $1.2 million, or $.11 per share

Note 5:
Inventories

Inventories are valued at the lower of cost or market and consisted of the
following at December 31:


<TABLE>
<CAPTION>
                                     1994       1993
<S>                             <C>        <C>
Finished goods                  $ 109,423  $ 110,223
Work in progress                   65,375     65,025
Raw materials and supplies         39,196     34,586
Total                           $ 213,994  $ 209,834
</TABLE>

Approximately 74% of the inventories at year-end 1994 and 76% at year-end 1993
were valued on the last-in, first-out method (LIFO). If the first-in, first-out
method of accounting had been used, inventories would have been greater by
approximately $40 million and $33 million at December 31, 1994 and 1993,
respectively. The LIFO reserve for continuing operations increased $6.8 million
and $2.8 million in 1994 and 1993, respectively.

Note 6:
Plant and equipment

Plant and equipment is stated at cost and consisted of the following at December
31:


<TABLE>
<CAPTION>
                                   1994        1993
<S>                           <C>         <C>
Land                          $   5,796   $   5,978
Buildings                       184,902     181,409
Equipment                       378,374     366,333
Plant additions in progress      40,509      18,707
Total                           609,581     572,427
Accumulated depreciation       (294,855)   (278,150)
Net plant and equipment       $ 314,726   $ 294,277
</TABLE>

28

                                     58

<PAGE>
                 Fieldcrest Cannon, Inc.
                 Notes to consolidated financial statements
                 Tabular amounts in thousands except per share

Note 7:
Accrued liabilities

Accrued liabilities were as follows at December 31:


<TABLE>
<CAPTION>
                                     1994      1993
<S>                               <C>       <C>
Salaries and other compensation   $11,291   $14,177
Pension, medical and other
    employee benefit plans         18,359    22,058
Advertising expense                 1,436     1,987
Interest expense                    3,240     3,375
Other                              19,632    24,399
Total                             $53,958   $65,996
</TABLE>


Note 8:
Debt

Long-term debt at December 31 was as follows:


<TABLE>
<CAPTION>
                                     1994       1993
<S>                             <C>        <C>
Senior long-term debt:
Revolving term debt             $  94,224  $  76,426
Industrial development bonds,
    due 2021                       10,000         --
Industrial revenue bonds, due
    in installments through
    2002                            4,985     11,085
10.5% promissory note, due in
    installments and repaid
    in January 1994                    --      5,497
Total senior long-term debt       109,209     93,008
Less current portion                1,465      8,397
Net senior long-term debt         107,744     84,611
Subordinated long-term debt:
6% convertible subordinated
    sinking fund debentures
    due 1997 to 2012              125,000    125,000
11.25% senior subordinated
    debentures due 2002 to
    2004                           85,000     85,000
Total subordinated long-term
    debt                          210,000    210,000
Total long-term debt            $ 317,744  $ 294,611
</TABLE>

The Company's revolving credit facility allows the Company to borrow up to $160
million through January 3, 1998. Accordingly, borrowings under the revolving
credit facility are classified as long-term debt. Interest rates on the
revolving term debt are, at the Company's option, at the prime rate fixed by The
First National Bank of Boston, or at a Euromarket-based rate plus 1%. The
average interest rate on the revolving term debt was 7.1% on December 31, 1994.

The Company has a program to reduce its exposure to changes in the cost of its
variable rate revolving credit borrowings by the use of interest rate cap
agreements. At December 31, 1994 the Company has an interest rate cap covering a
total notional principal amount of $50 million. The $.5 million cost of the
interest rate cap is being amortized over the life of the agreement ending in
the first quarter of 1996. The cap agreement provides for a quarterly payment to
the Company when the reference 3-month Euromarket based rate exceeds the 6% cap
rate. At December 31, 1994 the interest rate cap fair market value was $.9
million compared to a carrying value of $.3 million. The fair value was provided
by the financial institution that sold the interest rate cap to the Company.

The revolving credit facility is secured by a first lien on substantially all of
the Company's accounts receivables and inventories and requires, among other
things, that the Company maintain certain financial ratios with regard to
working capital, interest coverage, funded debt and net worth. It also limits
the amount of dividends that may be paid by the Company to the lesser of 40% of
the Company's net income during the immediately preceding twelve months or $15
million and contains additional financial covenants which may further
restrict the ability of the Company to pay dividends. The revolving term debt
agreement also places restrictions on the Company's ability to incur debt or
liens, to make certain investments and to effect certain mergers, consolidations
or sales of assets or changes in control.

                                                                            29

                                     59

<PAGE>

                 Fieldcrest Cannon, Inc.
                 Notes to consolidated financial statements
                 Tabular amounts in thousands except per share

Note 8:
Debt
continued

On June 25, 1992, the Company sold $85 million of 11.25% Senior Subordinated
Debentures due 2004. The proceeds of this offering plus additional amounts from
a Common Stock offering were used to redeem the $100 million 13.5% Senior
Subordinated Debentures due 2001. A prepayment premium of $5.4 million on the
early retirement of the 13.5% debentures and the write-off of approximately $3.0
million of deferred financing costs related to the debentures and the old
revolving credit facility resulted in an after-tax extraordinary charge of $5.2
million, or $.46 per share.

The Company's 6% Convertible Subordinated Sinking Fund Debentures are
convertible into shares of Common Stock of the Company at a conversion price of
$44.25 per share.

At December 31, 1994, the fair value of the Company's 6% Convertible
Subordinated Debentures was $93.8 million compared to a carrying value of $125
million and the fair value of the 11.25% Subordinated Debentures was $85 million
compared to a carrying value of $85 million. The fair value of the debentures is
based on quoted market prices. Differences between fair value and carrying value
of the Company's other debt were not significant.

The aggregate principal and sinking fund payments required to be made on
long-term debt during each of the five years subsequent to December 31, 1994
are: 1995, $1.5 million; 1996, $.8 million; 1997, $7.0 million; 1998, $101.2
million and 1999, $6.6 million.


Note 9:
Lease obligations

The Company leases certain real estate and equipment under various operating
leases. Listed below are the future minimum rental payments required under these
operating leases with noncancelable terms in excess of one year at December 31,
1994.


<TABLE>
<CAPTION>
                                                                               Real      Equip-
                                                                             Estate        ment       Total
<S>                                                                        <C>         <C>         <C>
1995                                                                       $  5,524    $  9,155    $ 14,679
1996                                                                          5,129       7,689      12,818
1997                                                                          4,470       6,362      10,832
1998                                                                          3,941       4,714       8,655
1999                                                                          3,324       4,113       7,437
Subsequent years                                                             23,389       2,762      26,151
Net minimum lease payments                                                 $ 45,777    $ 34,795    $ 80,572
</TABLE>

Total continuing operations rental expense for all operating leases was $20.2
million, $18.9 million, and $17.5 million for 1994, 1993 and 1992, respectively.

Note 10:
Shareowners' equity

In November 1993 the Company's shareowners authorized 10 million shares of
undesignated preferred stock and the issuance of up to 1.8 million shares of
preferred stock. On November 24, 1993, the Company sold 1.5 million shares of
$3.00 Series A Convertible Preferred Stock ("$3.00 Preferred Stock") in a
private offering and received net proceeds of $72.4 million. Each $3.00
Preferred Stock share is convertible into 1.7094 shares of Common Stock,
equivalent to a conversion price of $29.25 on the $50 offering price. Annual
dividends are $3.00 per share and are cumulative. The $3.00 Preferred Stock may
be redeemed at the Company's option on or after September 1, 2004, in whole or
in part, at $50 per share plus accrued and unpaid dividends. In the event the
Company's 11.25% Senior Subordinated Debentures are not outstanding or have been
defeased the $3.00 Preferred Stock may be redeemed, in whole or in part, at the
option of the Company, at a redemption price of $51.50 per share beginning as of
September 10, 1998 and at premiums declining to the $50 liquidation preference
by September 2004.

On November 24, 1993, the Board of Directors adopted a Stockholder Rights Plan
and declared a dividend of one preferred stock purchase right
("right") for each outstanding share of the Company's Common Stock. Similar
rights have been, and generally will be, issued in respect of Common Stock
subsequently issued. Each right becomes exercisable, upon the occurrence of
certain events, for one one-hundredth of a share of Series B Junior
Participating Preferred Stock, $.01 par value, at a purchase price of $80 or, in
certain circumstances, Common Stock or other securities, cash or other assets
having a then current market price (as defined and subject to adjustment) equal
to twice such purchase price. Under the Stockholder Rights

                                                                           30

                                     60

<PAGE>
                 Fieldcrest Cannon, Inc.
                 Notes to consolidated financial statements
                 Tabular amounts in thousands except per share


Note 10:
Shareowners' equity
continued

Plan, 500,000 shares of Series B Junior Participating Preferred Stock have been
reserved. The rights currently are not exercisable and will be exercisable only
if a person or group acquires beneficial ownership of 15% or more of the
Company's outstanding shares of Common Stock. The rights, which expire on
December 6, 2003, are redeemable in whole, but not in part, at the Company's
option at any time for a price of $.02 per right.

Following the acquisition of Amoskeag the Company converted all shares of Class
B Common Stock held by Amoskeag into an equivalent number of shares of Common
Stock. Under the Company's Certificate of Incorporation, all remaining shares of
Class B Common Stock were automatically converted into an equivalent number of
shares of Common Stock, and no additional shares of Class B Common Stock may be
issued in the future without the prior approval of the holders of Common Stock.

The Company has a Director Stock Option Plan which was adopted by the Board of
Directors and approved by the shareowners. Under the option plan, an annual
grant of an option for 1,000 shares of Common Stock is awarded to each person
who is a Director on the fifth business day after the annual meeting of
shareowners. Options to Directors who are also employees of the Company are
incentive stock options and to all others are nonqualified options. The price
per share is the fair market value on the date each option is granted. Options
may be exercised up to seven years from the date of grant, but no option may be
exercised during the six-month period following its grant except in the case of
death or disability. Prior to an amendment and restatement of the plan in 1992,
options were granted with a one-year life and for 3,000 shares. The amendment
also extended the life of the options granted in 1991 to an expiration date of
1998. Under the option plan, 500,000 shares of Common Stock have been reserved
for awards. The following is an analysis of options under the Director Stock
Option Plan:

<TABLE>
<CAPTION>
                          Number of               Option
                             Shares                Price
<S>                       <C>        <C>
Outstanding, January 1,
    1992                    33,000                $13.00
Awarded                     12,000                17.625
Exercised                   (3,000)                13.00
Outstanding, January 1,
    1993                    42,000          17.625-13.00
Awarded                     12,000                23.625
Exercised                  (21,000)         23.625-13.00
Cancelled                   (6,000)         23.625-13.00
Outstanding, January 1,
    1994                    27,000          23.625-13.00
Awarded                      8,000                25.625
Exercised                   (5,000)         17.625-13.00
Outstanding and
    exercisable at
    December 31, 1994       30,000         $25.625-13.00
Available for grant at
    December 31, 1994      441,000
</TABLE>

On September 11, 1991, the Board of Directors approved the grant of a
nonqualified stock option to purchase 20,000 shares of Common Stock to the
Company's chief executive officer. The per share price is $14.875, the fair
market value on that date. This option became exercisable on January 1, 1992,
and expires on September 10, 1998.

The Company has a Long-Term Incentive Plan (the Plan) which was adopted by the
Board of Directors and approved by the shareowners in 1988. Under the Plan,
employees who are senior executives of the Company may be awarded shares of
Common Stock without cost to the employee. The fair market value of the shares
at the date of award is accounted for as deferred compensation and is amortized
over the restricted period. At December 31, 1994, unamortized deferred
compensation of $1.2 million is included in shareowners'equity as a reduction of
additional paid in capital. Awards under the Plan are vested after the employee
completes four years of continuous employment beginning with the year for which
the award is made. Vesting occurs prior to completion of four years of
employment if the employee dies while employed, reaches normal retirement or
becomes disabled. Under the Plan, 650,000 shares of Common Stock
                                                                            31

                                     61

<PAGE>
                 Fieldcrest Cannon, Inc.
                 Notes to consolidated financial statements
                 Tabular amounts in thousands except per share

Note 10:
Shareowners' equity
continued

have been reserved for awards. The following is an analysis of shares of
restricted stock under the Long-term Incentive Plan:

<TABLE>
<CAPTION>
                          1994       1993      1992
<S>                    <C>       <C>        <C>
Number of Shares:
Outstanding at
    beginning of year  111,674    156,526   145,877
Awarded                 70,000     75,000    50,000
Cancelled                   --     (4,450)   (2,430)
Issued                 (30,563)  (115,402)  (36,921)
Outstanding at end of
    year               151,111    111,674   156,526
Available for grant
    at end of year     254,548    324,548    45,098
Market value on date
    of grant for
    shares granted
    during year        $28.625     $18.75   $15.375
</TABLE>

Awards under the Plan will be 70,000 shares in 1995.

Transactions with respect to common stock and additional paid in capital during
the three years ended December 31, 1994, were as follows:

<TABLE>
<CAPTION>
                                                                                                 Additional
                                                                                       Class B    Paid in
                                                           Common Stock           Common Stock    Capital
                                                       Shares    Amount        Shares   Amount     Amount
<S>                                                <C>          <C>       <C>           <C>      <C>
Balance 12/31/91                                    6,788,087   $ 6,788     3,635,398   $3,635   $111,571
Restricted shares awarded                              50,000        50            --       --        (50)
Restricted shares cancelled                            (2,430)       (2)           --       --          2
Earned compensation, restricted stock                      --        --            --       --        831
Director stock option exercised                         3,000         3            --       --         36
Sale of stock                                       1,500,000     1,500            --       --     23,685
Exchange of shares                                        284        --          (284)      --         --
Balance 12/31/92                                    8,338,941     8,339     3,635,114    3,635    136,075
Shares issued to employee savings plans               120,562       120            --       --      2,883
Restricted shares awarded                              75,000        75            --       --        (75)
Restricted shares cancelled                            (4,450)       (4)           --       --          4
Earned compensation, restricted stock                      --        --            --       --      1,126
Director stock options exercised                       21,000        21            --       --        426
Net proceeds from sale of preferred stock in
    excess of par value                                    --        --            --       --     72,360
Exchange or conversion of shares                    3,635,114     3,635    (3,635,114)  (3,635)        --
Balance 12/31/93                                   12,186,167    12,186            --       --    212,799
Shares issued to employee savings plans                99,085        99            --       --      2,571
Restricted shares awarded                              70,000        70            --       --        (70)
Earned compensation, restricted stock                      --        --            --       --      1,431
Preferred stock issuance expense                           --        --            --       --        (73)
Director stock options exercised                        5,000         5            --       --        114
Balance 12/31/94                                   12,360,252   $12,360            --   $   --   $216,772
</TABLE>

32

                                     62


<PAGE>
                 Fieldcrest Cannon, Inc.
                 Notes to consolidated financial statements
                 Tabular amounts in thousands except per share

Note 10:
Shareowners' equity
continued

Total shares of Common Stock outstanding as of December 31, 1994 are reduced to
8,753,852 shares by 3,606,400 shares of treasury stock acquired with the
acquisition of Amoskeag. The $117.2 million cost of the treasury stock reduces
total shareowners' equity.


Note 11:
Employee pension and savings plans

The Company has trusteed pension plans covering essentially all employees. The
plans provide pension benefits that are based on the employees' compensation and
service. The Company's policy is to fund amounts required by applicable
regulations.

Pension expense amounted to $6.9 million in 1994, $13.2 million in 1993 and $6.1
million in 1992. Net pension expense for 1994, 1993 and 1992 consisted of the
following components:


<TABLE>
<CAPTION>
                           1994       1993       1992
<S>                    <C>        <C>        <C>
Service cost (benefits
    earned during the
    period)            $  8,076   $  8,802   $  8,631
Interest cost on
    projected benefit
    obligation           16,668     15,124     13,938
Actual return on
    assets                4,845    (20,985)    (5,161)
Net amortization and
    deferral            (22,703)     4,023    (11,293)
Curtailment and
    special
    termination
    benefits                 --      6,263         --
Net pension cost       $  6,886   $ 13,227   $  6,115
</TABLE>
During 1993 the Company recognized a curtailment loss with the sale of its
carpet and rug division and special termination benefits from a voluntary early
retirement program.
                                                                            33

                                     63

<PAGE>
                 Fieldcrest Cannon, Inc.
                 Notes to consolidated financial statements
                 Tabular amounts in thousands except per share

Note 11:
Employee pension
and savings plans
continued

The table below sets forth the plans' funded status at December 31:

<TABLE>
<CAPTION>
                                                              1994                       1993
                                                          Assets Exceed     Assets Exceed       Accumulated
                                                            Accumulated       Accumulated          Benefits
                                                               Benefits          Benefits     Exceed Assets
<S>                                                       <C>               <C>               <C>
Projected benefit obligation:
Vested benefits                                                $199,034           $64,460          $148,022
Non-vested benefits                                               6,058             2,559             6,255
Accumulated benefit obligation                                  205,092            67,019           154,277
Additional amounts related to projected compensation
    levels                                                        6,332                --             6,801
Total projected benefit obligation                              211,424            67,019           161,078
Plan assets at fair value, primarily publicly traded
    stocks and bonds                                            208,170            69,266           144,164
Plan assets over (under) projected benefit obligation            (3,254)            2,247           (16,914)
Unrecognized net (gain) loss                                     29,911            13,293            19,917
Unrecognized net transition assets                               (2,579)           (2,747)             (854)
Unrecognized prior service cost                                   2,798               158             3,552
Adjustment required to recognize minimum liability                   --                --           (15,814)
Net pension asset (liability) recognized in the
    Consolidated Statement of Financial Position                $26,876           $12,951          $(10,113)
</TABLE>

Assumptions used in determining the funded status of the pension plans were as
follows:

<TABLE>
<CAPTION>
                                1994    1993    1992
<S>                            <C>     <C>     <C>
Discount rate                   8.6%   7.25%   8.25%
Increase in compensation
    levels                      4.5%    4.5%    5.5%
Expected long-term rate of
    return on assets              9%      9%      9%
</TABLE>

For the pension plan with accumulated benefits in excess of assets at December
31, 1993, the Consolidated Statement of Financial Position reflects an
additional pension liability of $15.8 million, a long-term intangible asset of
$3.6 million and a reduction of shareowners' equity of $7.5 million, net of
deferred tax benefits of $4.8 million. At December 31, 1994, the assets in this
plan exceeded the accumulated benefits and the 1993 adjustment required to
recognize minimum liability was reversed.

The Company also sponsors employee savings plans which cover substantially all
employees. The Company amended the plans to provide a Company match of 70% of
employee contributions up to two percent of compensation and a match of 20% of
employee contributions for the next two percent of compensation in 1994 and
1993. The matching formula may be changed yearly at the discretion of the
Company. The match is contributed quarterly in Common Stock of the Company.
Expense of the Company match was $2.7 million in 1994 and $3.0 million in 1993.

34

                                     64

<PAGE>
                 Fieldcrest Cannon, Inc.
                 Notes to consolidated financial statements
                 Tabular amounts in thousands except per share

Note 12:
Postretirement health
care and life insurance
benefits


The Company adopted FAS 106, "Employers' Accounting for Postretirement Benefits
other than Pensions", effective January 1, 1993. The cumulative effect on prior
years of the accounting change was charged to income in 1993 which resulted in a
pre-tax charge of $35.1 million and reduced net income by $21.8 million, or
$1.86 per share.

The Company provides medical insurance premium assistance and life insurance
benefits to retired employees. The medical premium assistance payments are at a
fixed dollar amount based on the retiree's years of service. Essentially all of
the Company's employees become eligible for these benefits when they reach
retirement age while working for the Company. The Company's policy is to fund
the plans as benefits are paid.


The table below sets forth the plans' combined status at December 31:

<TABLE>
<CAPTION>
                                     1994      1993
<S>                              <C>        <C>
Accumulated postretirement
    benefit obligation --
  Retirees                       $ 23,592   $24,224
  Fully eligible active
    participants                    8,020     9,897
  Other active participants         4,728     6,298
  Total                            36,340    40,419
Plan assets                            --        --
Accumulated postretirement
    benefit obligations in
    excess of plan assets at
    December 31                    36,340    40,419
Unrecognized net gain (loss)        2,114    (2,163)
Accrued postretirement benefit
    cost recognized in the
    Consolidated Statement of
    Financial Position at
    December 31                  $ 38,454   $38,256
</TABLE>

The discount rate used in determining the accumulated postretirement benefit
obligation was 8.6% as of December 31, 1994 and 7.25% as of December 31, 1993.
Medical premium assistance payments are at a fixed dollar amount based on the
retiree's years of service and, therefore, the plan is not affected by a health
care cost trend rate assumption.

Net periodic postretirement benefit cost for 1994 and 1993 included the
following components:

<TABLE>
<CAPTION>
                                     1994       1993
<S>                               <C>        <C>
Service Cost (benefits earned
    during the period)            $   979    $   974
Interest cost on projected
    benefit obligation              2,820      3,033
Net amortization and deferral         206        (93)
Curtailment gain                       --     (1,850)
Net periodic postretirement
    benefit cost                  $ 4,005    $ 2,064
</TABLE>

During 1993 the Company recognized a curtailment gain with the sale of its
carpet and rug division.

Prior to 1993, the expense associated with these benefits was recognized on a
cash basis when the benefits were paid. The payments amounted to $6.2 million in
1992.

Note 13:
Income taxes

The Company adopted FAS 109, "Accounting for Income Taxes", effective January 1,
1993. The cumulative effect on prior years of the accounting change was charged
to net income in 1993 which reduced net income by $48.5 million, or $4.13 per
share.

The adoption of FAS 109 changed the Company's method of accounting for income
taxes from the deferred method (APB 11) to an asset and liability
approach. Previously, the Company deferred the past income tax effects of timing
differences between financial reporting and taxable income. The asset and
liability approach requires the recognition of deferred income tax liabilities
and assets for the expected future tax consequences of temporary differences
between the carrying amounts and the tax bases of assets and liabilities.

Under FAS 109, assets and liabilities acquired in purchase business combinations
are assigned their fair values, and deferred taxes are provided for the


                                                                            35

                                     65


<PAGE>
                 Fieldcrest Cannon, Inc.
                 Notes to consolidated financial statements
                 Tabular amounts in thousands except per share


Note 13:
Income taxes
continued

lower or higher tax bases. Under APB 11, values were assigned net-of-tax. In
adopting FAS 109, the Company adjusted the carrying amounts of assets and
liabilities acquired in the Cannon and Bigelow acquisitions in 1986 and reduced
deferred income tax liabilities to reflect the then current federal tax rate of
34% as opposed to the higher federal tax rates that were in effect when the
deferred taxes originated. The carrying amounts have subsequently been adjusted
to reflect the increase in the 1993 federal tax rate to 35%.

At December 31, 1994, the Company had $43.3 million of deferred tax assets and
$108.1 million of deferred income tax liabilities which have been netted for
presentation purposes. The significant components of these amounts as shown on
the balance sheet are as follows:



<TABLE>
<CAPTION>
                                                                  12/31/94                  12/31/93
                                                            Current    Noncurrent     Current    Noncurrent
                                                           Liability    Liability    Liability    Liability
<S>                                                        <C>         <C>           <C>         <C>
Depreciation                                               $     --    $   51,176    $     --    $   51,805
Inventory Valuation                                          36,472            --      35,961            --
Deferred compensation                                          (392)       (2,045)         95        (1,659)
Accruals and allowances                                     (14,686)       (6,439)    (16,952)       (7,513)
Operating loss and tax credit carryover                          --            --      (4,305)           --
Adjustment from recognizing additional pension liability         --            --          --        (4,781)
Other                                                           594          (167)         --        (2,670)
Total deferred tax liabilities                             $ 21,988    $   42,859    $ 14,799    $   35,182
</TABLE>

The provision for income taxes for continuing operations included in the
Consolidated Statement of Income and Retained Earnings for continuing operations
consisted of the following:

<TABLE>
<CAPTION>
                                                                                 1994       1993       1992
<S>                                                                           <C>        <C>        <C>
Current
  Federal                                                                     $ 5,397    $ 5,483    $ 7,408
  State                                                                            56      1,130        952
Deferred
  Federal                                                                       8,327      4,605      1,741
  State                                                                         1,758        695        785
Total income taxes on income from continuing operations before
    extraordinary charge and accounting changes                               $15,538    $11,913    $10,886
</TABLE>

36

                                     66

<PAGE>
                 Fieldcrest Cannon, Inc.
                 Notes to consolidated financial statements
                 Tabular amounts in thousands except per share


Note 13:
Income taxes
continued

A tax benefit of $3.2 million was recognized on the $8.4 million pre-tax charge
for early retirement of debt occurring in 1992.

The income tax effect of items which altered the Company's effective income tax
rate from the statutory federal rate were as follows:

<TABLE>
<CAPTION>

                                                    1994                  1993                  1992
                                              Amount    Percent     Amount    Percent     Amount    Percent
<S>                                          <C>        <C>        <C>        <C>        <C>        <C>
Tax at statutory rate                        $16,199       35.0%   $ 9,408       35.0%   $ 9,035       34.0%
State taxes, net                               2,037        4.4      1,186        4.4      1,147        4.3
Basis adjustments in acquired companies           --         --         --         --        612        2.3
Effect of tax rate change                         --         --      1,400        5.2         --         --
Tax credits                                     (567)      (1.2)        --         --         --         --
Prior years tax settlements                   (1,714)      (3.7)        --         --         --         --
Other                                           (417)       (.9)       (81)       (.3)        92         .4
Net taxes                                    $15,538       33.6%   $11,913       44.3%   $10,886       41.0%
</TABLE>

Prior to the adoption of FAS 109, the tax effects of timing differences were as
follows:

<TABLE>
<CAPTION>
                                                 1992
<S>                                           <C>
Depreciation                                  $ 2,515
Deferred compensation                            (129)
Accruals and allowances                        (1,339)
Increase in deferred taxes due to net
    operating loss and tax credit
    carryovers                                    586
Other                                             893
Total deferred tax provision                  $ 2,526
</TABLE>

                                                                           37

                                     67


<PAGE>
                 Fieldcrest Cannon, Inc.

Report of
Management

The integrity and objectivity of the information presented in this Annual Report
are the responsibility of Fieldcrest Cannon, Inc. management. The financial
statements contained in this report were audited by Ernst & Young LLP
independent auditors, whose report appears on this page.

The Company maintains a system of internal controls which is independently
assessed on an ongoing basis through a program of internal audits. These
controls include the selection and training of the Company's employees,
organizational arrangements that provide a division of responsibilities and
communication programs explaining the Company's policies and standards. We
believe this system provides reasonable assurance that transactions are executed
in accordance with management's authorization; that transactions are
appropriately recorded to permit preparation of financial statements that, in
all material respects, are presented in conformity with generally accepted
accounting principles; and that assets are properly accounted for and
safeguarded against loss from unauthorized use.

The Board of Directors pursues its responsibilities for the financial statements
through its Audit Committee, which consists solely of directors who are neither
officers nor employees of the Company. The Audit Committee meets periodically
with the independent public accountants, the internal auditors and
representatives of management to discuss internal accounting control, auditing
and financial reporting matters.


(Signature of Thomas R. Staab appears here)
Thomas R. Staab
VICE PRESIDENT AND
CHIEF FINANCIAL OFFICER


Report of
independent
auditors

The Shareowners and Board of Directors of Fieldcrest Cannon, Inc.

We have audited the accompanying consolidated statement of financial position of
Fieldcrest Cannon, Inc. as of December 31, 1994 and 1993, and the related
consolidated statements of income and retained earnings, and cash flows for each
of the three years in the period ended December 31, 1994. These financial
statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these financial statements based on
our audits.

We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the consolidated financial position of
Fieldcrest Cannon, Inc. at December 31, 1994 and 1993, and the consolidated
results of its operations and its cash flows for each of the three years in the
period ended December 31, 1994, in conformity with generally accepted accounting
principles.

As explained in Notes 12 and 13 to the consolidated financial statements,
effective January 1, 1993, the Company adopted Statement of Financial Accounting
Standards No. 106, "Employers' Accounting for Postretirement Benefits Other Than
Pensions," and Statement of Financial Accounting Standards No. 109, "Accounting
for Income Taxes."

(Signature of Ernst & Young LLP appears here)
Greensboro, North Carolina
February 1, 1995

38

                                     68


<PAGE>
                 Fieldcrest Cannon, Inc.
                 Selected financial and statistical data
                 In thousands of dollars, except per share data

<TABLE>
<CAPTION>
                                                                       1994           1993         1992         1991         1990
<S>                         <C>                                  <C>            <C>            <C>          <C>          <C>
Summary of                  Net sales                            $1,063,731     $1,000,107     $981,773     $960,663     $927,034
continuing                  Depreciation                         $   28,779     $   29,524     $ 29,480     $ 28,473     $ 26,118
operations (a)              Operating income (loss)                  70,538         53,563       60,855       39,613      (13,385)
                            Income (loss) from continuing
                              operations                             30,745-b       14,966-c     15,690-d      1,395      (30,818)-e
                            Dividends on common stock                    --             --           --           --        4,980
                            Per share of common stock:
                            Primary income (loss) from
                              continuing operation               $     3.02-b   $     1.24-c   $   1.39-d   $   0.13     $  (2.97)-e
                            Fully diluted income (loss)                2.51-b           ---c         ---d       0.13        (2.97)-e
                            Dividends                                    --             --           --           --         0.50
                            Shareowners' equity                       17.84          13.79        23.76        23.33        23.01
                            Number of employees                      13,926         14,090       14,636       14,935       15,873
                            Number of shareowners                     2,191          2,401        2,735        2,980        3,099



Summary of financial        Capital expenditures                 $   51,929     $   21,594     $ 20,687     $ 41,000     $ 80,706
position                    Working capital                         282,461        262,326      296,580      138,227      286,707
                            Total assets                            782,665        740,446      863,991      882,662      855,576
                            Long-term obligations                   317,744        294,611      353,419      253,493      403,627
                            Shareowners' equity                     232,202        193,330      284,478      243,173      239,240


Financial ratios            Return on net sales                         2.9%           1.5%         1.6%         0.1%        (3.3)%
                            Return on average shareowners'
                              equity                                   14.5            6.8          6.0          0.6        (11.9)
                            Return on average total assets              4.0            1.9          1.8          0.2         (3.6)


</TABLE>

a On July 30, 1993 the Company completed the sale of its carpet and rug
  operations. Accordingly, the summary of continuing operations excludes the
  discontinued carpet and rug operations for all periods presented.
b 1994 income was increased $1.7 million, or $.20 per common share on a primary
  basis and $.12 per share on a fully diluted basis, as a result of favorable
  settlements of prior years income taxes.
c Reflects pre-tax restructuring charges of $10 million and income tax
  adjustments of $1.4 million which reduced 1993 income from continuing
  operations before accounting changes by $7.5 million, or $.64 per common
  share. The Company adopted FAS 106, "Employers' Accounting for Postretirement
  Benefits other than Pensions" and FAS 109, "Accounting for Income Taxes",
  effective January 1, 1993. The cumulative effect of these accounting changes
  reduced 1993 net income by $70.3 million, or $5.99 per common share. Fully
  diluted income per share is not presented as effects are anti-dilutive.
  Financial ratios for 1993 are based on income from continuing operations
  before accounting changes.
d Before extraordinary charge for early retirement of debt which reduced 1992
  net income by $5.2 million ($.46 per common share). Fully diluted income per
  share is not presented as effects are anti-dilutive. Financial ratios for 1992
  are based on income from continuing operations before the extraordinary
  charge.
e Reflects pre-tax charge of $31.5 million for discontinuing the automatic
  blanket business which reduced 1990 net income by $19.5 million or $1.88 per
  common share.
                                                                            39
                                     69



                                                                 Exhibit 21



                       Subsidiaries of the Registrant



All of the subsidiaries of the Registrant, considered in the aggregate as a
single  subsidiary, would not constitute a significant subsidiary as of the
end of the year covered by this report.

                                                                    Page 70






                                                                 Exhibit 23




                      CONSENT OF INDEPENDENT AUDITORS


We consent to  the incorporation by reference  in this Annual Report  (Form
10-K) of  Fieldcrest Cannon, Inc.  of our  report dated  February 1,  1995,
included  in the 1994 Annual  Report to Shareholders  of Fieldcrest Cannon,
Inc.

We  also  consent to  the incorporation  by  reference in  the Registration
Statements  (Form S-8, Nos.  33-44703 and  33-44705 and  Form S-3,  No. 33-
52325) pertaining to the  Director Stock Option Plan of  Fieldcrest Cannon,
Inc.,  the Stock Option Agreement between Fieldcrest Cannon, Inc. and James
M.  Fitzgibbons  and  the  $3.00  Series  A  Convertible  Preferred  Stock,
respectively,  and in the related Prospectuses of our report dated February
1, 1995, with respect to the consolidated financial statements incorporated
herein by  reference in this Annual  Report (Form 10-K) for  the year ended
December 31, 1994.





                                ERNST & YOUNG LLP



Greensboro, North Carolina
March 29, 1995


                                                                    Page 71


<TABLE> <S> <C>

<ARTICLE> 5
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1994
<PERIOD-START>                             JAN-01-1994
<PERIOD-END>                               DEC-31-1994
<CASH>                                           5,885
<SECURITIES>                                         0
<RECEIVABLES>                                  170,001
<ALLOWANCES>                                         0
<INVENTORY>                                    213,994
<CURRENT-ASSETS>                               417,673
<PP&E>                                         314,726
<DEPRECIATION>                                       0
<TOTAL-ASSETS>                                 782,665
<CURRENT-LIABILITIES>                          135,212
<BONDS>                                        317,744
<COMMON>                                        12,360
                                0
                                         15
<OTHER-SE>                                     218,827
<TOTAL-LIABILITY-AND-EQUITY>                   782,665
<SALES>                                      1,063,731
<TOTAL-REVENUES>                             1,063,731
<CGS>                                          898,437
<TOTAL-COSTS>                                  898,437
<OTHER-EXPENSES>                                94,756
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                              23,268
<INCOME-PRETAX>                                 46,283
<INCOME-TAX>                                    15,538
<INCOME-CONTINUING>                             30,745
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    30,745
<EPS-PRIMARY>                                     3.02
<EPS-DILUTED>                                     2.51
        


</TABLE>


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