GALEY & LORD INC
10-K, 1999-01-04
BROADWOVEN FABRIC MILLS, COTTON
Previous: EAGLE HARDWARE & GARDEN INC/WA/, 8-K, 1999-01-04
Next: VARIABLE ANNUITY ACCOUNT ONE OF ANCHOR NATIONAL LIFE INS CO, 497, 1999-01-04



                                  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

For the fiscal year ended                         Commission File Number 0-20080
October 3, 1998                                                          -------
- ---------------
                               GALEY & LORD, INC.
             ------------------------------------------------------
             (Exact name of registrant as specified in its charter)

       Delaware                                           56-1593207
       --------                                           ----------
(State of Incorporation)                   (I.R.S. Employer Identification No.)

980 Avenue of the Americas
New York, New York                                         10018
- ------------------                                         -----
(Address of principal executive offices)                 (Zip Code)

                                  212/465-3000
                                  ------------
               Registrant's telephone number, including area code

Securities registered pursuant to Section 12(b) of the Act:
         Title of each class          Name of each exchange on which registered
         -------------------          -----------------------------------------

    Common Stock, Par Value $.01               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 (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days.
Yes    X          No
     -----           -----
Indicate by check mark if disclosure of delinquent filers pursuant to Item 405
of Regulation S-K (ss.229.405 of this chapter) is not contained herein, and will
not be contained, to the best of 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 [ ].

The aggregate market value of the voting stock held by non-affiliates of the
registrant, based on the last sale price on December 21, 1998, was approximately
$55,669,174.

The number of shares outstanding of Common Stock, as of December 21, 1998, was
11,850,187 shares.

DOCUMENTS INCORPORATED BY REFERENCE: Portions of the Company's definitive Proxy
Statement to be filed pursuant to Regulation 14A for the 1999 annual meeting of
stockholders of the Company are incorporated by reference into Part III.

                                               Exhibit Index at Pages 87-92

<PAGE>
                                     PART I

Item 1.  BUSINESS

         This 1998 Annual Report on Form 10-K contains statements which
constitute forward-looking statements within the meaning of Section 27A of the
Securities Act of 1933, as amended, and Section 21E of the Securities Exchange
Act of 1934, as amended. Those statements include statements regarding the
intent, belief or current expectations of the Company and its management team.
Prospective investors are cautioned that any such forward-looking statements are
not guarantees of future performance and involve risks and uncertainties, and
that actual results may differ materially from those projected in the
forward-looking statements. Such risks and uncertainties include, among other
things, competitive and economic factors in the textile, apparel and home
furnishings markets, raw materials and other costs, weather-related delays,
general economic conditions and other risks and uncertainties that may be
detailed herein.

General

       Galey & Lord, Inc. (the "Company" or the "Registrant") was incorporated
in Delaware in 1987 for the purpose of acquiring, in February 1988,
substantially all of the assets of the Blends Apparel and Prints divisions of
Burlington Industries, Inc. ("Burlington"). The Company acquired these
businesses through its wholly-owned subsidiary Galey & Lord Industries, Inc.
("Industries") and conducts all of its operations through Industries. Prior to
April 1992, the Company was known as Galey & Lord Holdings, Inc., and Industries
operating subsidiary was known as Galey & Lord, Inc. In June 1996, the Company,
through a subsidiary of Industries, G&L Service Company, North America, Inc.
("G&L Service Company"), acquired the capital stock of Dimmit Industries, S.A.
de C.V. ("Dimmit") and certain related assets from Farah Incorporated. In
January 1998, the Company acquired the apparel fabrics business of Dominion
Textile, Inc. ("Dominion"), which primarily consists of subsidiaries and joint
venture interests, which comprise the Swift Denim Group ("Swift"), the Klopman
International Group ("Klopman") and Swift Textiles Europe, Ltd. ("Swift
Europe"). Unless otherwise specified herein, all references to the Company or
the Registrant include the Company, Industries, G&L Service Company, Dimmit,
Swift and Klopman.

       The Company is a leading global manufacturer of textiles for sportswear,
including cotton casuals, denim and corduroy, as well as a major international
manufacturer of workwear fabrics. The Company also is a manufacturer of dyed and
printed fabrics for use in home fashions. In order to offer customers a complete
package of fabrics and garments from one source, the Company has established
garment manufacturing operations, which the Company believes provide a
competitive advantage over other fabric manufacturing companies.

       The Company believes that it is the market leader in producing innovative
woven sportswear fabrics as a result of its expertise in sophisticated and
diversified finishing. Fabrics are designed in close partnership with customers
to capture a large share of the middle and high end of the bottomweight woven
market. The Company sells its woven sportswear products to a diversified
customer base.

                                       2
<PAGE>

       In April 1994, the Company, through Industries, acquired the Decorative
Prints Division of Burlington. This business, which was renamed Galey & Lord
Home Fashion Fabrics, sells greige, dyed and printed fabrics to the home
furnishings trade for use in bedspreads, comforters and curtains.

       On September 19, 1995, the Company closed its printed apparel fabrics
businesses, made up of Galey & Lord Prints and Galey & Lord Group II, due to
declining business conditions that the printed apparel fabrics businesses had
experienced since 1992. As a result of the closing, the Company ceased
operations at its Specialty Plant on that date and laid off approximately 450
employees located primarily in Society Hill, South Carolina and New York City.

       On June 7, 1996, the Company, through its subsidiary, G&L Service
Company, acquired the capital stock of Dimmit and certain related assets from
Farah Incorporated for approximately $22.8 million in cash including certain
costs related to the acquisition (the "Mexico Acquisition"). Dimmit is composed
of six manufacturing facilities located in Piedras Negras, Mexico and sews and
finishes pants and shorts for the casual wear market. Funding for the Mexico
Acquisition was provided through funds generated by operations, working capital
reductions and by the Company's current bank group through amendments to the
Company's term loan and revolving credit facility. The results of operations of
G&L Service Company and Dimmit have been included in the consolidated financial
statements from the date of acquisition.

       On January 29, 1998, the Company entered into a Master Separation
Agreement with Polymer Group, Inc. ("Polymer"), DT Acquisition, Inc. ("DTA"), a
subsidiary of Polymer, Dominion and certain other parties, pursuant to which the
Company acquired (the "Acquisition") the apparel fabrics business (the "Acquired
Business") of Dominion from DTA for a cash purchase price of $466.9 million
including certain costs related to the Acquisition. The Acquired Business
primarily consists of subsidiaries and joint venture interests, which comprise
the Swift Denim Group, the Klopman Group and Swift Europe. Swift Denim is the
second largest producer of denim in the world, Klopman is one of the largest
suppliers of uniform fabrics in Europe and Swift Europe is a major international
supplier of denim to Europe, North Africa and Asia. The total purchase price of
the Acquisition was funded with borrowings under the Company's Senior Credit
Facility (as defined herein) and the Bridge Financing Facility (as defined
herein). The Company used the net proceeds from the private placement on
February 24, 1998 of $300.0 million aggregate principal amount of 9 1/8% Senior
Subordinated Notes Due 2008 to repay the Bridge Financing Facility and a portion
of the Senior Credit Facility. The results of operations of the Acquired
Business have been included in the consolidated financial statements from the
date of the Acquisition.

Strategy

       The Company's strategy is (i) to be either first or second in each of the
product categories it offers, (ii) to make products that can be distinguished
from those made by its competitors, (iii) to continue to modernize its
facilities in order to maintain its competitive position, and (iv) to further
integrate the manufacture of garments with the manufacture of fabrics in order
to increase strategic relationships with customers and increase market share.



                                       3
<PAGE>

       Key tactics of the Company's strategy include:

       Emphasizing Innovative Products and Services. Historically, product
development was split between fabric and garment manufacturers. Through its
state-of-the-art facilities, the Company is able to combine these two steps into
one. This permits the Company to present fully developed commercially made
sample garments which assists the Company's customers in reducing their product
development cycle times and allows the Company to develop more innovative
products.

       Emphasizing Customer Service. The Company is committed to being and
industry leader in providing superior customer service. The key elements of this
tactic include (i) providing timely and complete order delivery, (ii) building
partnerships with customers, (iii) providing electronic data information
services, and (iv) providing inventory management support.

       Capitalizing on the Changing Manufacturing Chain. The Company believes
that a significant change is occurring in the apparel manufacturing chain. Many
of the Company's customers are either dependent on, or increasing their
dependency on, outsourcing their garment manufacturing requirements. The
Company's ability to provide customers with a "package" utilizing Company
fabrics and finished garments allows customers to avoid dealing with multiple
contractors to bring their products to market. By reducing the number of vendors
with which its customers are required to enter into commercial relationships,
the Company has simplified the customers' sourcing process. The Company believes
that this method will be the manufacturing chain of the future and believes that
it is on the cutting edge in supplying these services from its owned and
operated garment facilities located in Mexico.

       Expanding International Operations. Through the expansion of
international manufacturing capabilities and sales offices, the Company is
better able to service both local markets in various parts of the world, as well
as its U.S. customers as they expand globally. As a result of the Acquisition,
the Company acquired manufacturing facilities in the U.S., Canada and Italy and
a joint venture interest in a facility in Tunisia, as well as sales offices in
Eastern and Western Europe, South America and Asia, to complement its previously
existing manufacturing facilities in the U.S. and Mexico.

       Increasing Manufacturing Efficiencies. The Company has made significant
investments in its manufacturing operations to provide for the flexible
production of its broad line of value-added fabrics and to reduce production
costs.

                                       4
<PAGE>

Products and Customers

       The following chart sets forth the Company's net sales for both the
apparel fabrics segment, comprised of woven fabrics, G&L Service Company, Swift
Denim and Klopman and the home fabrics segment, comprised of Home Fashion
Fabrics, for each of the last three fiscal years.

<TABLE>
<CAPTION>

                                                                           Fiscal Year
                                           ------------------------------------------------------------------------------
                                                 1998                          1997                           1996
                                           --------------------         --------------------          -------------------
                                                               (dollar amounts in thousands)
<S>                                        <C>            <C>            <C>           <C>            <C>           <C>
Apparel fabrics......................      $856,547       94.5%          $456,597      92.5%          $364,157      88.5%
Home fabrics.........................        46,104        5.5%            36,765       7.5%            47,298      11.5%
                                           --------      -----           --------     -----           --------     -----
      Totals.........................      $902,651      100.0%          $493,362     100.0%          $411,455     100.0%
                                           ========      =====           ========     =====           ========     =====
</TABLE>

         For additional financial information with respect to the apparel
fabrics segment and home fabrics segment and for geographical segment data, see
Note O to the Company's consolidated financial statements contained herein.

Apparel Fabrics

         Cotton Casuals. The Company is the largest domestic producer by
capacity of cotton and cotton blended fabrics used in apparel, with
approximately 35% of U.S. production. These fabrics are primarily used for the
production of men's and women's pants and shorts. Because of its capital
investment in sophisticated dyeing and finishing equipment, the Company is able
to weave a limited number of substrates and to finish each of them into a
variety of esthetics. This enables the Company to work with its customers to
provide new products for the marketplace that are unique. The Company's cotton
casual fabrics are often presented to customers in the form of commercially made
sample garments rather than in the traditional method of just showing fabrics.
The Company believes that by presenting fabrics in this manner customers are
able to make purchasing decisions earlier, thereby enabling them to bring
products to market quicker and more efficiently.

         The Company's products are sold principally to manufacturers of men's
and women's wear. Fabrics produced for these markets are predominately 100%
cotton. The Company's leading men's wear customers are Levi's, Haggar, Savane
and Tropical Sportswear Int'l Corporation ("Tropical Sportswear Int'l"). The
Company's women's wear customers include brand name and private label
manufacturers and chain stores. They include Levi's, Polo Ralph Lauren, Calvin
Klein, Gap, Inc. ("Gap"), Banana Republic, Polo Jeans Co. and Liz Claiborne. In
addition, the Company sells to suppliers of mail order catalogs.

         Denim. As a result of the Acquisition, the Company is the world's
second largest producer of denim, operating under the tradename Swift Denim. The
Swift division manufactures and markets a wide variety of denim products for
apparel and non-apparel uses, such as home furnishings. These products are
manufactured in a full range of colors, weights and finishes. Swift's product
development concentrates on high value-added products that are developed
primarily for the mid and upper ranges of distribution as determined by retail
selling prices. Swift has established leadership in developing differentiated
denim products such as black denim, ring spun denim, eco denim and rebel ring
products. The Company believes that domestically most of its products are in mid
to upper range of the market and that 52% of its products are in the upper range
of the market.

                                       5
<PAGE>

         Swift enjoys a wide distribution, and its major customers include
Levi's, Polo Jeans Co., Calvin Klein, Tommy Hilfiger Corporation, Liz Claiborne,
Gap and H.D. Lee Co. Inc. It also is a suppler to private label programs through
Aalfs Manufacturing Inc. ("Aalfs"), Texas Apparel, Inc. and Border Corp. and
sells to mail order suppliers including Land's End, Inc., L.L. Bean Inc., Eddie
Bauer, Inc. and J. Crew Group Inc. Swift's international customers include
Levi's, Revelacion En El Vestir S.A., Fairsound U.S.A. Corp., Hoi Kosher Garment
Fty. Ltd. and Luen Fung (Hop Kee) Garment.

         Corduroy. The Company is the only vertically integrated manufacturer of
corduroy in the U.S. and is the largest domestic manufacturer. It manufactures
fabrics in a variety of wales and weights. In addition to the traditional
corduroy fabrics, the Company uses its finishing expertise to differentiate its
products and produce new corduroy fabrics, including corduroy that stretches.
Major customers are Levi's, Haggar, Polo Ralph Lauren, H.D. Lee Co. Inc., as
well as Aalfs, Hagale Industries Inc., Oxford Industries, Inc., and Tropical
Sportswear Int'l who are private label and mail order suppliers.

         Workwear. As a result of the Acquisition, the Company is a leading
international supplier of workwear and careerwear fabrics, and the only
manufacturer with facilities in both North America and Europe. The Company
produces high performance workwear fabrics that retain their comfort, appearance
and performance over an extended wear life. In 1995, the Klopman international
division introduced two high performance workwear fabrics, Superbandmaster 2000
and Indestructible 2000, the first significant new products in the market in
several years. These fabrics significantly extend the wear life of the garment
while maintaining comfort and appearance. The workwear and careerwear fabrics
are distributed primarily to the industrial laundry, hospitality and healthcare
markets.

         Fitness for use, continuity of color and customer service are the
factors most important to the Company's customers. The Company sells chemically
treated fabrics, including fabrics treated with Flamex TM, a fire retardant
finish, and Bioguard TM, an anti-bacterial finish. Domestic customers for
uniform fabrics include Riverside Manufacturing Co., Garment Corporation of
America, Superior Surgical Mfg. Co., Inc., Landau Uniforms Corp., Cintas
Corporation and Kellwood Company. Klopman's international customers include
Alexandra Workwear plc., CCM Limited, Alsico NV, Mulliez Freres, Amuco
International SpA and Van Moer.

         G&L Service Company. In June 1996, the Company acquired garment
manufacturing facilities located in Piedras Negras, Mexico where employees sew
and finish men's and women's pants and shorts. G&L Service Company allows the
Company to offer its customers a finished package of fabric and garments from
one source. This provides customers with logistical and quality benefits that
result in goods reaching the market in a more timely manner. In the first two
years of operations, G&L Service Company has succeeded in attracting customers
such as Levi's, Polo Ralph Lauren, Liz Claiborne, Jones Apparel Group and Calvin
Klein.

Home Fabrics

         As a result of the April 1994 acquisition of the Home Fashion Fabrics
Division from Burlington, the Company entered into the non-apparel textile
market. This division manufactures dyed and printed fabrics to the home
furnishing trade for use in bedspreads, comforters, curtains and accessories.
The Company also manufactures greige fabrics (undyed and unfinished) which it
sends to independent


                                       6
<PAGE>

contractors for dyeing and finishing. Home Fashion Fabrics' major customers 
include Regency Home Fashions Inc., Arley Corp., Burlington Industries, Inc.,
CHF Industries, Inc. and American Home Ensembles Inc.

General

         Apparel fabric sales for fiscal year 1998 and fiscal year 1997 to
various divisions of Levi Strauss & Co., Inc. accounted for approximately 19.4%
and 21.6% , respectively, of the Company's total net sales for each year. These
divisions of Levi Strauss & Co. Inc. purchase fabrics from the Company
independently of each other, and the loss of business from any one division
would not necessarily affect the Company's orders from other divisions. No other
customer accounts for more than 5% of the Company's total net sales.

         At October 3, 1998, the Company had in excess of 5,000 customer
accounts.

Sales and Marketing

         The Company's personnel work continually with customers to develop
product lines well in advance of actual shipment. Sales personnel often present
fabrics to customers in the form of commercially made sample garments rather
than the traditional method of just showing fabrics. The Company believes this
enables customers to bring products to market more quickly and efficiently.
         The Company has separate sales and marketing groups for its Galey &
Lord cotton casuals, corduroy and workwear divisions, its Swift Denim U.S.A.
group, Klopman (which supplies workwear in Europe) and Swift Europe (which
markets denim in Europe). The Company believes in training individuals to sell
and market specific products as opposed to marketing fabrics generally.

Manufacturing

         Cotton Casuals. The Company is a vertically integrated manufacturer of
woven cotton and cotton blended apparel fabrics with various plants involved in
spinning, weaving and dyeing and finishing. The spun yarn is woven into greige
fabric using high-speed air-jet looms. The Company dyes and finishes all of its
woven cotton casual fabrics at its Society Hill, South Carolina manufacturing
facility. The Company has significant assets devoted to creating value-added
fabrics, including an extensive range of faced finished flannel and suede
finished fabrics. The finishing process used by the Company depends upon the
type and style of fabrics being produced in accordance with customer
specifications. Fabrics are woven by the Company based on projected sales but
are dyed and finished according to customer purchase orders.

         In order to operate its dyeing and finishing facility at optimum
capacity, the Company purchases a portion of its greige fabric requirements from
outside sources. During periods of lower demand for dyed and finished fabrics,
the Company reduces its purchases of greige fabrics from outside sources and
uses its internal capacity to supply market demands. The result of this strategy
is that Galey & Lord's spinning and weaving facilities have had only fourteen
days of unplanned curtailment since 1988.

         Denim. Swift is the world's second largest producer of denim. The
Company believes that Swift is the world's largest producer of value-added
denim. In manufacturing denim, yarn is spun in its


                                       7
<PAGE>

natural state, and then dyed prior to being woven into fabric. The woven fabric
is then finished in variety of ways.

         Corduroy. The Company is the only vertically integrated manufacturer of
corduroy in the U.S. The Company's weaving and dyeing and finishing equipment
and processes may be used to produce both corduroy and other woven cotton casual
apparel fabrics. The ability to produce both types of fabric using substantially
the same equipment and processes allows the Company to schedule its production
to both economically and efficiently meet changes in demand which varies
seasonally (corduroy for the fall/winter selling season and cotton casual for
the spring/summer selling season), and to maintain consistent levels of
production throughout the entire year.

         Workwear. The Company's domestic workwear division uses a portion of
the Company's spinning, weaving and dyeing and finishing facilities to produce
its products. Klopman operates a spinning, weaving and dyeing and finishing
plant in Frosinone, Italy. The Company's European operations have executed a
strategy to purchase greige fabric worldwide in order to achieve more
competitive costs.

         G&L Service Company. Through its garment manufacturing facilities in
Piedras Negras, Mexico, the Company sews and finishes garments for its apparel
customers. The location of the Company's garment manufacturing facilities in
Mexico allows the Company to respond quickly to the needs of its U.S. apparel
customers and to compete effectively with competitors in the Far East who have
longer lead times for delivery of goods to the U.S. To meet increasing demand,
the Company recently opened an additional garment manufacturing facility in
Monclova, Mexico.

         Home Fashion Fabrics. The Company operates its own yarn and greige
manufacturing facilities to produce fabrics for the home furnishings trade. The
Home Fashion Fabrics division's weaving facility operates wide Sulzer looms,
which allow it to manufacture fabrics ranging from 48" to 127" in width. The
Company believes that having wide weaving capability is key to being able to
offer the fabrics required by the home furnishing trade for comforters and
bedspreads. The Company distinguishes itself by producing weave effects that
stimulate jacquard loom fabrics which can be sold at lower prices. The Company
purchases outside dyeing and printing services from various suppliers to dye and
print fabrics according to customers' specifications.

         General. The Company maintains rigorous quality control throughout each
production process. Testing and inspection occur at various stages in the
spinning, weaving, dyeing, finishing, sewing and laundering processes. The
Company's plants employ computers to monitor and control manufacturing processes
and the flow of products.

Raw Materials and Services

         The Company's principal raw materials are cotton and polyester. Cotton
is available from a large number of suppliers. The quantity of plantings, crop
and weather conditions, agricultural policies, domestic uses, exports and market
conditions can significantly affect the cost and availability of cotton, but, to
date, the Company has experienced no difficulty obtaining adequate supplies of
cotton. The Company enters into contracts for cotton several months in advance
of expected delivery to ensure


                                       8
<PAGE>

availability. The prices associated with these contracts may be either fixed at
the time the contract is signed or at a later date.

         In order to make the price of domestic cotton competitive with prices
quoted in the world market, the United States Department of Agriculture had
adopted a program under which it pays rebates to users of domestically produced
cotton according to a formula based on relative world and domestic cotton prices
when domestic prices exceed world prices, based upon a formula. The domestic
price for cotton did not begin to exceed the world price for cotton until July
1997. From July 1997 until the program's funding was exhausted in December 1998,
the criteria for receiving rebates was met and the Company received the related
rebates. The Company believes that the discontinuance of the program will not
adversely impact its financial position since the Company will be able to
purchase cotton on the world market at comparable prices.

         The price of polyester is determined by supply and demand and other
uses of the petroleum used to produce polyester. While the Company currently
purchases polyester from two principal suppliers, polyester is readily available
from other suppliers. The Company has not experienced any difficulty in
obtaining sufficient quantities of polyester, and although no assurances can be
made, does not anticipate any difficulty in meeting its needs in the future.

         The Company purchases spun yarn and greige fabric to supplement its own
production. These products are available from a number of suppliers.

         The Company purchases its dyes and chemicals from several suppliers.
Dyes and chemicals are available from a large number of suppliers, and the
Company had not experienced any difficulty in obtaining sufficient quantities.

         The Company in its home fashions business employs the services of
several outside processors to dye or print greige fabric in accordance with
customers' specifications. The Company has established strong relationships with
the outside processors and has not experienced any difficulty in meeting
customer delivery dates. These services are also available from other providers.

Trademarks and Patents

         The Company owns, or has the right to use under license various
patents, trademarks and service marks. The Company's "Galey & Lord, "Swift
Denim" and "Swift Textile" trademarks are registered with many countries
worldwide, including the United States Patent and Trademark Office. In addition,
the Company's "Klopman" trademarks are registered with many European countries.
Other than the "Galey & Lord", "Swift Denim", "Swift Textile" and "Klopman"
trademarks, the Company does not consider any of its patents, licensed
technology, trademarks or service marks to be material to the conduct of its
business.

Backlog

         The Company's order backlog consists of orders that are not subject to
cancellation prior to shipment, although the Company has in the past
accommodated customer requests for order deferments due to unusual
circumstances. The Company's order backlog at October 3, 1998 was $214.1
million, a

                                       9
<PAGE>

19% decrease from the September 27, 1997 backlog, adjusted for the Acquisition,
of $263.0 million. Apparel fabrics backlog decreased 19% as a result of a weaker
corduroy market in 1998 as compared to an unusually high corduroy backlog at the
end of fiscal 1997 and due to lower denim backlog in 1998 compared to that at
the end of fiscal 1997, which reflects a softness in the denim industry.

Seasonality

         The Company's business is not highly seasonal. The apparel fabrics
segment product mix varies seasonally (with demand for corduroy fabric primarily
in the fall/winter selling season and sportswear in the spring/summer selling
season). The Company's weaving, dyeing and finishing equipment and processes are
configured to produce both corduroy and other woven fabrics, allowing the
Company to adapt to seasonal demand and to maintain consistent levels of
production throughout the entire year. The Home Fashion Fabrics Division
experiences a very minimal fluctuation in the demand for the products it
produces.


Competition

         General. The Company has numerous competitors in each of the categories
in which it competes.

         Purchasing decisions by the Company's customers are influenced by a
number of factors, including quality, price, manufacturing flexibility, delivery
time, customer service, product styling and differentiation. Competition among
U.S. and foreign manufacturers is affected by changing relative labor and raw
material costs, lead times, political instability and infrastructure
deficiencies of newly industrializing countries, ecological concerns, human
resource laws, fluctuating currency exchange rates, individual government
policies and international agreements regarding textile and apparel trade.

         U.S. government policy has been favorable to the U.S. textile industry.
The Company's customers receive favorable duty and, in certain instances, quota
treatment by taking advantage of the U.S. "807" and "807A" tariff programs, as
well as NAFTA. Under tariff program "807," garment textile components cut in the
U.S. and assembled offshore can be brought back into the U.S. subject to
existing quotas, with duty only imposed on the value added offshore. Under
tariff program "807A", which falls under the Caribbean Basin Initiative,
garments that are cut in the U.S. using U.S. fabric and trim and then assembled
in a beneficiary country benefit from preferential quota as well as duty
treatment upon import into the U.S.

         The Company believes that it has benefited, and will continue to
benefit, from the 1994 implementation of NAFTA, which phase out duties and
quotas on certain textiles and apparel shipped between Mexico, the U.S. and
Canada. NAFTA's yarn forward rule of origin assures that only those textiles
produced in NAFTA countries benefit from the phasing out of duties and quotas.

         The Company believes that GATT and the ATC will, for the most part,
have a negative effect on the domestic textile and apparel industry. The
ten-year phaseout of quotas under the ATC, which replaces the existing system of
bilateral import restrictions imposed under the Multifiber Arrangement, will
gradually allow more imports to enter the country. The Company, however, also
believes that there


                                       10
<PAGE>

may be some benefits from GATT and the ATC, as they will open foreign markets to
the Company's customers which the Company believes will allow it to supply
customers in such foreign markets.

         Cotton Casuals. There are several major competitors in the finished
cotton casual apparel fabrics business, none of which dominates the market. The
Company's major competitors include Delta Woodside Industries, Inc.,
Graniteville Company, a division of Avondale Mills, Inc. and Milliken & Company
Inc. The Company's technical expertise in finishing enables it to provide a
number of value-added fabrics to differentiate itself from its competitors,
including an extensive range of faced finished flannel and suede finished
fabrics.

         Denim. The U.S. denim market is highly concentrated with four denim
manufacturers supplying approximately 70% of the market. Cone Mills Corporation,
Avondale Mills, Inc. and Burlington are Swift's major competitors. In Europe,
the Company believes that Swift Europe is the leader in the value-added market
with a rich mix of differentiated products. Its principal competitors include
Kaihara in Japan, Hellenic Fabrics S.A. in Greece, Orta Anadolu in Turkey,
Atlantic Mills Ltd. in Ireland and Tavex Alogodoner, S.A. in Spain.

         Corduroy. The Company is the only vertically integrated domestic
producer of corduroy fabrics. Competition to the Company's corduroy business is
mostly from imported garments and, to a lesser extent, a domestic converter of
fabrics.

         Workwear. The Company's major domestic competitors in the workwear and
careerwear business are Graniteville Company, Riegel Textile Corp., a division
of Mount Vernon Mills, Inc., Milliken & Company Inc. and Spring Industries, Inc.

         Klopman is the leading pan-European manufacturer and distributor of
workwear and careerwear fabrics. It competes with domestic suppliers in each
country it serves. Its major competitors in its principal markets are
Lauffenmuhle GmbH (recently sold to Matfatial Industries of India), Carrington
Career and Workwear Fabrics and Royal Ten-Cate NV.

         G&L Service Company. G&L Service Company competes with numerous garment
manufacturers throughout the world. Some of these competitors are larger and
have greater financial resources than G&L Service Company.

         Home Fashion Fabrics. The Company's Home Fashion Fabrics division
competes with a number of printers and dyers offering similar services,
including Raytex Finishing Company, Santee Print Works, Inc. and Slater Screen
Print Works.

Employees

         At October 3, 1998, the Company had 6,251 U.S. employees, 857 of whom
where covered by a collective bargaining agreement. Of these employees, 5,530
were employed in manufacturing and 721 in administration and sales. The
collective bargaining agreement covering these employees expired in 1998 and was
renewed for a three year term effective January 31, 1998. At October 3, 1998,
G&L Service Company had 2,462 employees in Mexico. The majority of these
employees are covered by a collective bargaining agreement which expires January
1, 1999. In January 1999, the Company will be


                                       11
<PAGE>

negotiating the minimum pay scale for its Mexican employees for the upcoming
year with union officials. Also, at October 3, 1998, the Company had 786
Canadian employees and 836 employees in operations elsewhere in the world,
mainly in Europe. Of these employees 695 were covered by collective bargaining
agreements. Substantially all of the Company's employees are full-time. The
Company believes that its employee relations are satisfactory.

Government Regulation

         The Company is subject to various environmental laws and regulations in
its operations governing the discharge, storage, handling and disposal of a
variety of substances in the North American and European countries in which it
operates. In particular, such laws include (i) in the United States, the Federal
Water Pollution Control Act, the Federal Clean Air Act, the Resource
Conservation Recovery Act (including amendments relating to underground tanks)
and the Federal "Superfund" program, and (ii) in Canada, the Canadian
Environmental Protection Act, the Hazardous Products Act, the Hazardous Material
Information Review Act, the Fisheries Act, the Environmental Protection Act
(Ontario), the Water Resources Act (Ontario) and the Environmental Quality Act
(Quebec). In addition, the Company's operations are governed by laws and
regulations relating to workplace safety and worker health in the North American
and European countries in which it operates. In particular in the United States,
the Occupational, Safety and Health Act and regulations thereunder, among other
things, establish cotton dust, formaldehyde, asbestos and noise standards, and
regulate the use of hazardous chemicals in the workplace. Additionally, in
Canada the Occupational Health and Safety Act (Ontario), the Act Respecting
Occupational Health and Safety (Quebec) and their respective regulations
establish standards for dust, noise and substances including, among others,
asbestos and formaldehyde and regulate the use of hazardous chemicals in the
workplace.

Year 2000 Compliance

         For a discussion of the impact of Year 2000 compliance issues, see
"Item 7. Management's Discussion and Analysis of Financial Condition and Results
of Operations - Year 2000 Compliance."

                                       12
<PAGE>

Item 2.  PROPERTIES

         The following table sets forth the general location, principal uses and
approximate size of the Company's principal properties and whether such
properties are leased or owned:


<TABLE>
<CAPTION>
                                                                                                      Approximate        Leased
                                                                                                        Area In            Or
Facility Name                   Location                    Use                                       Square Feet        Owned
- -------------                   --------                    ---                                       -----------        -----
<S>                             <C>                         <C>                                           <C>           <C>
Flint.........................  Gastonia, NC                Spinning                                      250,000        Owned

Brighton......................  Shannon, GA                 Spinning and weaving                          877,000        Owned

McDowell......................  Marion, NC                  Weaving                                       222,000        Owned

Society Hill..................  Society Hill, SC            Dyeing and finishing                          527,000        Owned

Society Hill II...............  Society Hill, SC            Dyeing, finishing and warehousing             250,000        Owned

Asheboro......................  Asheboro, NC                Weaving and greige cloth storage              386,000        Owned

Caroleen......................  Caroleen, NC                Spinning                                      375,000        Owned

Corporate Offices.............  Greensboro, NC              Corporate                                      24,000        Leased

Executive Offices.............  New York, NY                Executive and sales office                     22,000        Leased

Blue Warehouse................  Society Hill, SC            Greige and finished cloth storage             100,000        Owned

Hermitage Warehouse...........  Rome, GA                    Cotton and yarn storage                        45,000        Leased

Riverside Warehouse...........  Rome, GA                    Cotton and yarn storage                        20,000        Leased

Red Warehouse.................  Marion, NC                  Yarn storage                                   33,000        Owned

Elm Street Warehouse.........   Greensboro, NC              Finished cloth storage                        108,000        Owned

G&L Service Company
     Dimmit Industries........  Piedras Negras, MX          6 sewing & garment finishing facilities       228,000        Leased
     Alta Loma................  Monclova, MX                Sewing and warehousing facilities             200,000        Leased

Eagle Pass Facilities.........  Eagle Pass, TX              1 cutting and 1 warehousing facility           16,000        Leased

Swift Executive Offices.......  Atlanta, GA                 Executive offices                              14,000        Leased

Swift Operations Offices......  Columbus, GA                Operations and sales                           27,000        Leased

Erwin Plant...................  Erwin, NC                   Spinning                                    1,325,000        Owned

Erwin Plant...................  Erwin, NC                   Weaving, dyeing and finishing                 343,000        Owned

6th Avenue Plant..............  Columbus, GA                Spinning                                      963,000        Owned

Boland Plant..................  Columbus, GA                Weaving, dyeing and finishing                 480,000        Owned

Drummondville Plant...........  Drummondville, Quebec       Spinning, weaving, dyeing and finishing       523,000        Owned

Klopman Plant.................  Frosinone, Italy            Spinning, weaving, dyeing and finishing       861,000        Owned
</TABLE>

         The Company believes that its facilities are suitable to service its
current level of sales and have additional capacity to satisfy its foreseeable
needs.

                                       13
<PAGE>

Item 3.  LEGAL PROCEEDINGS

         During fiscal 1998, South Carolina environmental authorities approved a
closure plan for an aeration pond at the Company's Society Hill facility that
was formerly used for wastewater treatment. The Company also intends to
undertake the remediation of environmental conditions at a site near its Erwin,
North Carolina facility. A remediation plan has been submitted to the State of
North Carolina and the Company is currently awaiting the state's approval. As a
result of the Acquisition, the Company became responsible for a site in
Waynesboro, Virginia in which the groundwater has been contaminated. The Company
has received approval from Virginia environmental authorities regarding its
remediation plan. The Company does not expect the expenditures and capital
outlays involved in the implementation of these efforts to be material.

         The Company is involved in various lawsuits incidental to its business
operations, as well as product liability litigation. In the opinion of the
Company, none of such litigation in which it is currently involved will have a
material effect on the Company's financial condition or its operations.

Item 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

         None.

                                       14
<PAGE>

                                     PART II

Item 5.        MARKET FOR THE COMPANY'S COMMON STOCK
               AND RELATED STOCKHOLDER MATTERS

         The Company's common stock, $.01 par value, (the "Common Stock") is
traded on the New York Stock Exchange under the symbol "GNL". As of November 30,
1998, the Company had approximately 1,750 stockholders of record. The following
table sets forth the high and low sales prices for the Common Stock for the
periods indicated.

<TABLE>
<CAPTION>

                                                           1998                                         1997
                                               ------------------------------             --------------------------------
                                                High                   Low                   High                  Low
                                                ----                   ---                   ----                  ---
<S>                                            <C>                   <C>                   <C>                    <C>
First Quarter.........................         $19 3/4               $16 3/4               $14 7/8                $12 1/2

Second Quarter........................         $22 1/4               $15 3/16              $19                    $14 3/4

Third Quarter.........................         $28 7/8               $14 7/8               $18                    $14 1/2

Fourth Quarter........................         $15 1/16               $8 3/4               $20                    $15 3/4
</TABLE>

         No dividend or other distribution with respect to the Common Stock has
ever been paid by the Company. Any payment of future dividends and the amounts
thereof will be dependent upon the Company's earnings, financial requirements
and other factors deemed relevant by the Company's Board of Directors. The
Company currently does not intend to pay any cash dividends in the foreseeable
future; rather, the Company intends to retain earnings to provide for the
operation and expansion of its business. Certain restrictive covenants contained
in the agreement governing the Company's term loan and revolving credit line
currently limit its ability to make dividend and other payments.

                                       15
<PAGE>

Item 6.  SELECTED FINANCIAL DATA

<TABLE>
<CAPTION>

                                    SUMMARY OF SELECTED CONSOLIDATED FINANCIAL DATA
                                        (In Thousands, Except Per Share Data)

                                                                                        FISCAL YEAR
                                                             -------------------------------------------------------------------
Statements of Operations Data (1):                              1998(2)      1997(3)        1996(4)     1995 (5)        1994 (6)
                                                             -----------   ----------     ---------     ---------      --------
<S>                                                          <C>           <C>            <C>           <C>            <C>
Net sales..................................................  $   902,651   $  493,362     $ 411,455     $ 502,220      $451,130
Cost of sales..............................................      787,218      439,207       367,992       451,314       396,911
Gross profit...............................................      115,433       54,155        43,463        50,906        54,219
Selling, general and administrative expenses...............       39,525       18,123        13,526        15,877        14,705
Amortization of goodwill...................................        3,793        1,679         1,298         1,119           549
Business closing charge....................................            -            -             -        12,065             -
Operating income...........................................       72,115       34,353        28,639        21,845        38,965
Interest expense...........................................       47,566       12,326        11,579        13,103         8,276
Income from associated companies...........................       (2,621)           -             -             -             -
Bridge financing interest expense..........................        3,928            -             -             -             -
Loss on foreign currency hedges............................        2,745            -             -             -             -
Write-off of merger costs..................................            -            -         1,600             -             -
Income before income taxes and extraordinary items.........       20,497       22,027        15,460         8,742        30,689
Income tax expense.........................................        8,678        8,350         5,982         3,390        11,803
Income before extraordinary items
   and accounting change...................................       11,819       13,677         9,478         5,352        18,886
Extraordinary items........................................         (524)           -             -        (1,342)            -
Cumulative effect of change in accounting method...........            -            -             -             -        (1,603)
Net income.................................................  $    11,295   $   13,677    $    9,478    $    4,010    $   17,283

Weighted average number of shares outstanding(7)...........       12,173       11,986        11,910        12,037        12,066
Net income per common share - diluted(7):
Income before extraordinary items..........................  $       .97   $     1.14     $     .80     $     .44     $    1.56
Extraordinary items........................................         (.04)           -             -         (0.11)            -
Cumulative effect of change in accounting method...........            -            -             -             -         (0.13)
Net income - diluted.......................................  $       .93   $     1.14     $     .80     $     .33     $    1.43
Cash dividends per common share............................  $         -   $        -     $       -     $       -     $       -
Balance Sheet Data:
  Total assets.............................................  $ 1,038,293   $  349,191     $ 304,876     $ 305,039      $299,015
  Long-term debt...........................................      682,926     176,755        149,265       162,084       149,899
  Stockholders' equity.....................................      127,877      104,317        89,645        81,879        77,719
</TABLE>

(1) The Company uses a 52-53 week fiscal year. Fiscal 1998 was a 53-week year.
    All other fiscal years presented were 52-week years.
(2) Includes the acquisition of the apparel fabrics business of Dominion
    Textile, Inc. which occurred on January 29, 1998.
(3) Selling, general and administrative expenses include a $3.0 million pre-tax
    charge taken due to the bankruptcy of a Home Fashion Fabrics customer.
(4) Includes the write-off of merger costs associated with the termination of
    the previously announced merger of the Company and the Graniteville Company.
(5) Includes the business closing charge related to closing the Company's
    printed apparel fabrics businesses.
(6) Includes the acquisition of Home Fashion Fabrics which occurred on April 29,
    1994.
(7) Restated from previously published results due to the adoption of Financial
    Accounting Standards Board Statement No. 128, "Earnings Per Share," in
    fiscal 1998.


                                       16
<PAGE>

Item 7.      MANAGEMENT'S DISCUSSION AND ANALYSIS OF
             FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Significant Events

On January 29, 1998, the Company entered into a Master Separation Agreement with
Polymer, DTA, Dominion and certain other parties pursuant to which the Company
acquired the Acquired Business of Dominion from DTA for a cash purchase price of
approximately $466.9 million including certain costs related to the Acquisition.
The Acquired Business primarily consists of subsidiaries and joint venture
interests, which comprise the Swift, Klopman and Swift Europe. Swift is the
second largest producer of denim in the world, Klopman is one of the largest
suppliers of uniform fabrics in Europe and Swift Europe is a major international
supplier of denim to Europe, North Africa and Asia. The total purchase price of
the Acquisition was funded with borrowings under the Company's Bridge Financing
Facilty and Senior Credit Facility (see "Liquidity and Capital Resources"
below). The Company used the net proceeds from the private placement on February
24, 1998 of $300.0 million aggregate principal amount of 9 1/8% Senior
Subordinated Notes Due 2008 to repay the Bridge Financing Facility and a portion
of the Senior Credit Facility.

On April 23, 1997, the Company's Board of Directors authorized the Company's
Management to purchase up to 900,000 shares, or 7.7%, of the Company's
outstanding Common Stock from time to time over the following twelve months at
prevailing prices in open-market transactions. As of April 23, 1998, the
termination date of such program, the Company had acquired 12,201 shares of its
outstanding common stock at an average price of $16.04 per share. Under the
Company's previous stock buy back program, which terminated January 16, 1997,
the Company acquired 197,003 shares of its outstanding common stock at an
average price of $10.07 per share.

On June 7, 1996, the Company, through its subsidiary, G&L Service Company
acquired the capital stock of Dimmit and certain related assets from Farah
Incorporated for approximately $22.8 million in cash including certain costs
related to the acquisition. Dimmit is composed of six manufacturing facilities
located in Piedras Negras, Mexico and sews and finishes pants and shorts for the
casual wear market. Funding for the Mexico Acquisition was provided through
funds generated by operations, working capital reductions and through borrowings
under the Company's then existing term loan and revolving credit facility.

On January 25, 1996, the Company and Triarc Companies, Inc. ("Triarc") mutually
agreed not to go forward with their previously announced merger of the Company
and the Graniteville Company, a subsidiary of Triarc, due to economic conditions
existing at that time in the retail, textile and apparel sectors. The Company
incurred fees and expenses related to the merger of $1.6 million and took a
charge during fiscal 1996 for the write-off of those costs.


                                       17
<PAGE>

Results of Operations

The Company's operations are classified into two business segments: apparel
fabrics, comprised of woven fabrics, G&L Service Company, Swift Denim and
Klopman, and home fabrics, comprised of Home Fashion Fabrics. Results for fiscal
1998, 1997 and 1996 for each segment are shown below:

<TABLE>
<CAPTION>
                                                                                    Fiscal Year Ended
                                                             --------------------------------------------------------------
                                                                 October 3,           September 27,           September 28,
                                                                    1998                  1997                    1996
                                                             --------------------------------------------------------------
                                                                           (in millions except percentages)
<S>                                                                <C>                   <C>                     <C>
Net Sales Per Segment
  Apparel Fabrics                                                  $ 856.6*              $ 456.6                 $ 364.2
  Home Fabrics                                                        46.1                  36.8                    47.3
  Total                                                            $ 902.7               $ 493.4                 $ 411.5
Operating Income (Loss) Per Segment
  Apparel Fabrics                                                  $  69.3*              $  36.8                 $  29.9
    % of Apparel Fabrics Net Sales                                     8.1%                  8.1%                    8.2%
  Home Fabrics                                                     $   2.8               $  (2.4)**              $  (1.3)
    % of  Home Fabrics Net Sales                                       6.1%                 (6.8)%                  (2.7)%
  Total                                                            $  72.1               $  34.4                 $  28.6
    % of  Total Net Sales                                              8.0%                  7.0%                    7.0%
</TABLE>

*    Net sales and operating income for the apparel fabrics segment include
     results for the Acquired Business from January 29, 1998, the date the
     Acquisition was completed.

**   Operating income for the home fabrics segment for fiscal 1997 includes a
     $3.0 million pre-tax charge taken due to the bankruptcy of a Home Fashion
     Fabrics customer.

FISCAL 1998 COMPARED TO FISCAL 1997

Net Sales

Net sales for fiscal 1998 were $902.7 million compared to $493.4 million for
fiscal 1997. The $409.3 million increase in net sales resulted from the addition
of $375.1 million of net sales from Swift Denim and Klopman as a result of the
Acquisition, a $24.9 million increase in other apparel fabrics net sales and a
$9.3 million increase in home fabrics net sales. The increase in other apparel
fabrics net sales was primarily due to higher sales of woven sportswear,
partially offset by lower net sales of corduroy. The increase in home fabrics
net sales was due to an improving market for home decorative prints as compared
to fiscal 1997. Fiscal 1998 was also a 53-week year as compared to a 52-week
year in fiscal 1997. The Company currently expects the sales of denim to be soft
during the first part of fiscal year 1999.

Operating Income

Operating income for fiscal 1998 was $72.1 million compared to $34.4 million in
fiscal 1997. The increase in apparel fabrics operating income was primarily a
result of the Acquisition in January 1998,


                                       18
<PAGE>

partially offset by decreased operating income from the Company's other apparel
fabrics business mostly due to lower net corduroy sales resulting from a weaker
corduroy market in 1998. The increase in home fabrics operating income was
primarily attributable to a $3.0 million pre-tax reserve taken in fiscal 1997 as
a result of a major home fabrics customer filing for bankruptcy protection and a
strong demand for home fabrics goods which resulted in increased sales volume,
improved selling prices and improved margins.

Interest Expense

Interest expense was $51.5 million in fiscal 1998 compared to $12.3 million in
fiscal 1997. The increase was due to higher debt levels and higher interest
rates in fiscal 1998 compared to fiscal 1997. The increase in interest expense
was primarily due to added interest expense on additional indebtedness incurred
to finance the Acquisition of $33.5 million, interest expense of $1.8 million
pre-tax related to borrowings under the Bridge Financing Facility and a charge
of $2.1 million pre-tax of loan cost related to the Bridge Financing Facility.
The remaining interest expense increase was due to additional borrowings
incurred as a result of increased working capital requirements (See "Liquidity
and Capital Resources" below). The average interest rate paid by the Company on
its bank debt in fiscal 1998 was 8.6% as compared to 6.9% in fiscal 1997.

Income Taxes

The Company's tax rate for fiscal year 1998 was higher than the statutory rate
primarily due to the effect on pre-tax income of nondeductible goodwill as a
result of the Acquisition.

Net Income and Net Income Per Share

Net income for fiscal 1998 was $11.3 million, or $.93 per common share on a
diluted basis, as compared to $13.7 million, or $1.14 per common share on a
diluted basis, for fiscal 1997. Net income for fiscal 1998 was adversely
impacted by nonrecurring charges of $7.5 million pre-tax, or $.38 per common
share, related to the Acquisition. These charges included (i) a $2.7 million
pre-tax, or $.14 per common share, charge related to hedging the Canadian dollar
against currency fluctuations, allowing the Company to fix the purchase price
for the Acquired Business which was based in Canadian dollars, (ii) a $1.8
million pre-tax, or $.09 per common share, charge for interest on the Bridge
Financing, (iii) a $0.9 million pre-tax ($0.5 million after-tax), or $.04 per
common share, extraordinary charge due to the write-off of fees and expenses
related to the Company's old credit facility which was refinanced in December in
order to provide funds for the Acquisition, and (iv) a $2.1 million pre-tax, or
$.11 per common share, charge for loan costs related to the Bridge Financing.
Excluding these charges, net income for fiscal year 1998 would have been $15.9
million or $1.30 per common share on a diluted basis. Net income for fiscal 1997
was adversely impacted by the $3.0 million pre-tax, or $.15 per common share,
bad debt charge taken due to the bankruptcy of a Home Fashion Fabrics customer.
Excluding this charge, net income would have been $15.7 million, or $1.27 per
common share, in fiscal 1997.

                                       19
<PAGE>

Fiscal 1997 Compared to Fiscal 1996

Net Sales

Net sales for fiscal 1997 were $493.4 million compared to $411.5 million for
fiscal 1996. The $81.9 million increase in net sales resulted from a $92.4
million increase in apparel fabrics net sales, which was partially offset by a
$10.5 million decline in home fabrics net sales. The increase in apparel fabrics
net sales resulted from a stronger business environment during fiscal 1997 as
compared to fiscal 1996 when the Company's customers were adjusting their
inventory levels due to a slow retail environment. The decrease in home fabrics
sales was due to a continued weak market for home decorative prints as well as
the Company's decision to significantly reduce its sales of unfinished fabric
(greige goods) in the home fabrics business because of a lack of profitability
for unfinished fabrics in the home furnishings market.

Operating Income

Operating income for fiscal 1997 was $34.4 million compared to $28.6 million in
fiscal 1996. The increase in apparel fabrics operating income was primarily a
result of higher sales volume. Home fabrics operating income was adversely
impacted by a $3.0 million pre-tax charge taken due to the bankruptcy of a Home
Fashion Fabrics customer. Excluding this charge, home fabrics operating income
would have increased $1.9 million to $.6 million for fiscal 1997. This
improvement resulted from the reduction of sales of unfinished fabrics and
improved gross margins on home fabrics finished goods sales.

Interest Expense

Interest expense was $12.3 million in fiscal 1997 compared to $11.6 million in
fiscal 1996. The increase was due to higher debt levels and higher interest
rates in fiscal 1997 compared to fiscal 1996. The increased debt was due to
higher working capital requirements and capital expenditures in fiscal 1997 as
compared to fiscal 1996. Both of these items increased to support higher sales
and the future growth of the Company. The average interest rate paid by the
Company on its bank debt in fiscal 1997 was 6.9% as compared to 6.7% in fiscal
1996.

Net Income and Net Income Per Share

Net income for fiscal 1997 was $13.7 million, or $1.14 per common share, which
included the $3.0 million pre-tax ($1.8 million after-tax), or $.15 per common
share, bad debt charge taken due to the bankruptcy of a Home Fashion Fabrics
customer. Excluding this charge, net income would have been $15.7 million, or
$1.29 per common share in fiscal 1997. Net income for fiscal 1996 was $9.5
million, or $.80 per common share, which included the pre-tax charge of $1.6
million ($1.0 million after-tax), or $.08 per common share, for the write-off of
fees and expenses related to the termination of the proposed Graniteville
merger. Excluding these charges, net income would have been $10.5 million, or
$.88 per common share, in fiscal 1996.

                                       20
<PAGE>

Liquidity and Capital Resources

On February 24, 1998, the Company closed its private offering of $300.0 million
aggregate principal amount of 9 1/8% Senior Subordinated Notes Due 2008 (the
"Initial Notes"). Net proceeds from the offering of $289.3 million (net of the
initial purchaser's discount and offering expenses) were used to repay (i)
$275.0 million principal amount of borrowings under the Bridge Financing
Facility (as defined below) incurred to partially finance the Acquisition and
(ii) a portion of the outstanding amount under a revolving line of credit
provided for under the Senior Credit Facility (as defined herein).

On May 21, 1998, the Company completed an exchange offer pursuant to which it
exchanged publicly registered 9 1/8% Senior Subordinated Notes Due 2008 (the
"Notes") for the Initial Notes pursuant to the terms and conditions set forth in
a prospectus dated April 22, 1998 and filed as part of a Registration Statement
on Form S-4 with the United States Securities and Exchange Commission which was
declared effective on April 22, 1998. The terms of the Notes are identical in
all material respects to those of the Initial Notes except that the Notes are
freely transferable by holders and are not subject to any covenant regarding
registration under the Securities Act of 1933, as amended. Interest on the Notes
will be paid March 1 and September 1 of each year. The first interest payment on
the Notes was made on September 1, 1998.

The Notes are general unsecured obligations of the Company, subordinated in
right of payment to all existing and future senior indebtedness of the Company
and its subsidiaries and senior in right of payment to any subordinated
indebtedness of the Company. The Notes are unconditionally guaranteed, on an
unsecured senior subordinated basis, by Galey & Lord Industries, Inc., Swift
Denim Services, Inc., G&L Service Company North America, Inc., Swift Textiles,
Inc. and other future direct and indirect domestic subsidiaries of the Company.

The Notes are subject to certain covenants, including, without limitation, those
limiting the Company's and its subsidiaries' ability to incur indebtedness, pay
dividends, incur liens, transfer or sell assets, enter into transactions with
affiliates, issue or sell stock of restricted subsidiaries or merge or
consolidate the Company or its restricted subsidiaries.

On January 29, 1998, the Company entered into a new credit agreement (as
amended, the "Senior Credit Facility"), with First Union National Bank ("FUNB"),
as agent and lender, and, as of March 27, 1998, with a syndicate of lenders. The
Senior Credit Facility provides for (i) a revolving line of credit under which
the Company may borrow up to an amount (including letters of credit up to an
aggregate of $30.0 million) equal to the lesser of $225.0 million or a borrowing
base (comprised of eligible accounts receivable and eligible inventory, as
defined in the Senior Credit Facility), (ii) a term loan in the principal amount
of $155.0 million ("Term Loan B") and (iii) a term loan in the principal amount
of $110.0 million ("Term Loan C").

Under the Senior Credit Facility borrowings were used to refinance the Company's
prior senior credit facility with FUNB, to fund the Acquisition, to pay for
certain closing costs and expenses related to the Acquisition and for general
corporate and working capital purposes. Under the Senior Credit Facility, the
revolving line of credit expires on March 27, 2004 and the principal amount of
(i) Term Loan B is repayable in 24 quarterly payments of $387,500 until March
27, 2004 and, thereafter, four quarterly payments of $36,425,000 until Term Loan
B's maturity on April 2, 2005 and (ii) Term Loan C is


                                       21
<PAGE>

repayable in 28 quarterly payments of $275,000 until April 2, 2005 and,
thereafter, four quarterly payments of $25,575,000 until Term Loan C's maturity
on April 1, 2006. Under the Senior Credit Facility, as amended on December 23,
1998, the revolving line of credit borrowings bear interest at a per annum rate,
at the Company's option, of either (i) (a) the greater of the prime rate or the
federal funds rate plus .50% plus (b) a margin of 0%, .25%, .50%, .75%, 1.00% or
1.25%, based on the Company achieving certain leverage ratios (as defined in the
Senior Credit Facility) or (ii) LIBOR plus a margin of 1.25%, 1.50%, 1.75%,
2.00%, 2.25% or 2.50%, based on the Company achieving certain leverage ratios.
Term Loan B and Term Loan C bear interest at a per annum rate, at the Company's
option, of (A) with respect to Term Loan B either (i) (a) the greater of the
prime rate or federal funds rate plus .50%, plus (b) a margin of 1.00%, 1.25%,
1.50% or 1.75%, based on the Company achieving certain leverage ratios or (ii)
LIBOR plus a margin of 2.25%, 2.50%, 2.75% or 3.00%, based on the Company
achieving certain leverage ratios or (B) with respect to Term Loan C, either (i)
(a)the greater of the prime rate or federal funds rate plus .50%, plus (b) a
margin of 1.25%, 1.50%, 1.75% or 2.00%, based on the Company achieving certain
leverage ratios, or (ii) LIBOR plus a margin of 2.50%, 2.75%, 3.00% or 3.25%,
based on the Company's achieving certain leverage ratios.

The Company's obligations under the Senior Credit Facility are secured by all of
the assets (other than real property) of the Company and each of its domestic
subsidiaries, a pledge by the Company and each of its domestic subsidiaries of
all the outstanding capital stock of its respective domestic subsidiaries and a
pledge of 65% of the outstanding voting capital stock, and 100% of the
outstanding non-voting capital stock, of certain of its respective foreign
subsidiaries. In addition, payment of all obligations under the Senior Credit
Facility is guaranteed by each of the Company's domestic subsidiaries. Under the
Senior Credit Facility, the Company is required to make mandatory prepayments of
principal annually in an amount equal to 50% of Excess Cash Flow (as defined in
the Senior Credit Facility), and also in the event of certain dispositions of
assets or debt or equity issuances (all subject to certain exceptions) in an
amount equal to 100% of the net proceeds received by the Company therefrom.

The Senior Credit Facility contains certain covenants, including, without
limitation, those limiting the Company's and its subsidiaries' ability to incur
indebtedness, incur liens, sell or acquire assets or businesses, change the
nature of its business, make certain investments or pay dividends. In addition,
the Senior Credit Facility requires the Company to meet certain financial ratio
tests and limits the amount of capital expenditures which the Company and its
subsidiaries may make in any fiscal year.

On December 19, 1997, the Company entered into a $470.0 million credit agreement
(the "Interim Credit Agreement") with FUNB, as agent and lender. Initial
revolving credit line borrowings under the Interim Credit Agreement were used to
refinance the existing term loan and revolving credit facility. The Interim
Credit Agreement was replaced on January 29, 1998 when the Company entered into
the Senior Credit Facility.

On December 19, 1997, the Company entered into a Senior Subordinated Credit
Agreement (the "Bridge Financing Facility") with First Union Corporation, as
agent and lender, which was amended on January 29, 1998 and provided for
borrowings of $275.0 million, of which $145.6 million was initially borrowed on
December 19, 1997 and the remainder of which was borrowed on January 29, 1998.
All borrowings under the Bridge Financing Facility were used to fund the
Acquisition (including fees and expenses). The Bridge Financing Facility was
repaid on February 24, 1998 when the Company closed its private offering of
$300.0 million aggregate principal amount of Initial Notes.

                                       22
<PAGE>

On June 4, 1996, the Company amended its term loan and revolving credit facility
with its then current bank group led by First Union National Bank of North
America, as agent and lender. The amendment increased the Company's maximum
allowable borrowings under the revolving credit facility, which expired April
30, 2000, from $150.0 million to $170.0 million. The term loan was restated to
the outstanding balance of $48.0 million and continued to require equal
quarterly principal payments of $3.0 million through the term loan's expiration
on April 30, 2000. The amended term loan and revolving credit facility bore
interest at a per annum rate, at the Company's option, of either (i) the greater
of the prime rate or federal funds rate or (ii) LIBOR plus .5%, LIBOR plus .75%,
LIBOR plus 1.0%, LIBOR plus 1.25% or LIBOR plus 1.5%, in accordance with a
pricing grid based on certain financial ratios.

On May 13, 1997, the Company amended its term loan and revolving credit facility
with its then current bank group. The amendment modified the Company's covenants
relating to debt service, eliminated the covenant limiting the amount of capital
expenditures to be made, and permitted the Company to enter into a trade
receivables securitization transaction.

Pursuant to an agreement (the "Pension Funding Agreement"), dated January 29,
1998, with the Pension Benefit Guaranty Corporation ("PBGC"), the Company will
provide $5.0 million in additional funding to three defined benefit pension
plans previously sponsored by Dominion, $3.0 million of which was paid at the
closing of the Acquisition and the remaining $2.0 million of which shall be paid
in installments over the succeeding two years. The Pension Funding Agreement
also gives the PBGC a first priority lien of $10.0 million on certain land and
building assets of the Company to secure payment of any liability to the PBGC
that might arise if one or more of the pension plans were terminated. The
Company's obligations under the Pension Funding Agreement terminate upon either
the termination of the plans in accordance with ERISA, the plans being fully
funded as defined by the PBGC or the Company achieving an investment grade
rating on its debt.

In fiscal 1998, the Company spent $33.8 million for capital expenditures, a
significant portion of which was used to expand and modernize the Company's
weaving and dyeing and finishing plants. The Company expects to spend
approximately $27.0 million for capital expenditures in fiscal 1999. The Company
anticipates that approximately $11.7 million will be used to increase the
Company's capacity while the remaining $15.3 million will be used to maintain
existing capacity. The Company expects to fund these expenditures through funds
from operations and borrowings under its revolving line of credit under the
Senior Credit Facility.

Working capital increased approximately $150.9 million to $281.4 million at
October 3, 1998 as compared to $130.5 million at September 27, 1997.
Approximately $110.5 million of the increase occurred as a result of the
Acquisition and related refinancings. The remaining $40.4 million of the
increase reflects a change in the Company's existing business and changes since
January 29, 1998 for the Acquired Business including a $26.0 million increase in
accounts receivable and a $11.7 million increase in inventories. The increase in
accounts receivable was primarily a result of higher net sales since the
Acquisition for Swift Denim than in the period comprising the January 1998
accounts receivable balance. The $11.7 million increase in inventories primarily
resulted from an increase in raw materials, produced goods (primarily corduroy)
and an increase in G&L Service Company inventory levels as it continues building
its customer base.

                                       23
<PAGE>

At October 3, 1998, the Company's additional borrowing availability under its
revolving line of credit under the Senior Credit Facility was $74.9 million. The
average interest rate on balances outstanding under the Company's term loans and
revolving line of credit under the Senior Credit Facility was 8.11% at October
3, 1998 as compared to an average rate of 6.88% at September 27, 1997.

The Company anticipates that cash requirements, including working capital and
capital expenditures, will be met through funds generated from operations and
through borrowings under the Company's revolving line of credit under the Senior
Credit Facility. In addition, from time to time, the Company uses borrowings
under secured bank loans, through capital leases or through operating leases for
various equipment purchases.

YEAR 2000 COMPLIANCE

Until recently, computer programs were generally written using two digits rather
than four to define the applicable year. Accordingly, such programs may be
unable to distinguish properly between the Year 1900 and the Year 2000. This
could result in system failures or data corruption for the Company, its
customers or suppliers which could cause disruptions of operations, including,
among other things, a temporary inability to process transactions or engage in
business activities or to receive information, services, raw materials and
supplies, or payment from suppliers, customers or business partners or any other
companies with which the Company conducts business.

The Company, including the Acquired Business, has developed a comprehensive plan
intended to address Year 2000 issues. As part of the plan, the Company has
selected a team to identify, evaluate and implement remediation efforts aimed at
bringing the Company's information technology and non-information technology
systems into Year 2000 compliance prior to December 31, 1999. During fiscal
1998, the team completed its assessment of the Company's information technology
and non-information technology systems. Additionally, the Company has engaged an
independent consulting firm that specializes in implementing and reviewing Year
2000 programs. Such firm has evaluated significant portions of the Company's
remediation plan and has identified improvements to the Company's overall
remediation efforts.

The Company's information technology remediation efforts are substantially
complete and the Company's significant efforts in fiscal 1999 will consist of
testing the updated systems. It is anticipated that additional remediation
efforts resulting principally from the testing procedures will be completed by
the end of the Company's 1999 fiscal year. The Company has also prioritized and
completed the significant steps of its non-information technology systems plan.
The Company's remaining remediation efforts related to non-information
technology systems are expected to be completed during fiscal 1999. If the
Company's remaining remediation efforts are not completed on a timely basis, the
Year 2000 issue could have an adverse effect on the Company's operations.

Based upon the remediation efforts completed, the Company does not believe a
formal contingency plan will be required. Individual locations or business units
will develop informal contingency plans in the event that they do not expect to
be fully Year 2000 compliant within the current time estimates. To date, the
cost of the Company's Year 2000 assessment and remediation efforts has not been
material to the Company's results of operations or liquidity. The total
expenditures in fiscal 1999 to remediate the Company's year 2000 issues,
inclusive of its ongoing systems initiatives is not expected to exceed $2.5

                                       24
<PAGE>

million. The Company is funding the expenditures related to the Year 2000 plan
with cash flows from operations. The capitalization or expense of the foregoing
expenditures will be determined using current authoritative guidance.

The Company is also communicating with its significant suppliers, customers and
business partners to coordinate Year 2000 conversion efforts. Additionally,
during fiscal 1999 the Company will be contacting second tier suppliers to
assess their Year 2000 readiness. Currently, the Company is unaware of any
material exposures or contingencies in regards to these parties. However, the
Company cannot reasonably estimate the potential impact on its financial
position, results of operations or cash flows in the event these parties do not
become Year 2000 capable on a timely basis.

EURO CONVERSION

On January 1, 1999, eleven of the fifteen member countries of the European Union
(the "Participating Countries") are scheduled to establish fixed conversion
rates between their existing sovereign currencies ("legacy currencies") and the
Euro. Between January 1, 1999 and December 31, 2001, the Euro will be used
solely for non-cash transactions. During this time period, the Euro will be
traded on currency exchanges and will be the basis of valuing legacy currencies.
The legacy currencies will continue to be legal tender. Beginning January 1,
2002, the participating countries will issue new Euro-denominated bills and
coins for use in cash transactions, and no later than July 1, 2002, will
withdraw all bills and coins denominated in the legacy currencies. The legacy
currencies will then no longer be legal tender for any transactions.

The Company's European operations export the majority of its sales to countries
that are Participating Countries. As the European pricing policy has
historically been based on local currencies, the Company believes that as a
result of the Euro conversion the uncertainty of the effect of exchange rate
fluctuations will be greatly reduced. In addition, the Company's principal
competitors are also located within the Participating Countries. The Company
believes that the conversion to the Euro will eliminate much of the advantage or
disadvantage coming from exchange rate fluctuation resulting from transactions
involving legacy currencies in Participating Countries. Accordingly,
competitiveness will be solely based on price, quality and service. While the
Company believes the increased competitiveness based on these factors will
provide the Company with a strategic advantage over smaller local companies, it
cannot assess the magnitude of this impact on its operations.

The Company's Euro conversion plan provides for the invoicing of products in
both local currencies and Euro beginning January 1, 1999. However, the
conversion of the Company's financial reporting and information systems will not
begin until the Company's 2000 fiscal year. The Company believes the Euro
conversion will be completed prior to the beginning of its 2001 fiscal year and
the costs related to the conversion will not be material to the Company's
operating results although no assurances can be made in this regard.

IMPACT OF RECENTLY ISSUED ACCOUNTING STANDARDS

In June 1997, the Financial Accounting Standards Board ("FASB") issued Statement
of Financial Accounting Standards ("FAS") No. 130, "Reporting Comprehensive
Income", effective for fiscal years beginning after December 15, 1997, the
Company's fiscal year 1999. FAS 130 requires that the Company report
comprehensive income and its components in a full set of general-purpose
financial


                                       25
<PAGE>

statements. Comprehensive income represents the change in stockholder's equity
during the period from nonowner sources. Currently, changes from nonowner
sources consist of net income and foreign currency translation adjustments.

In June 1997, the FASB issued FAS 131, "Disclosures about Segments of an
Enterprise and Related Information", effective for years beginning after
December 15, 1997, the Company's fiscal year 1999. FAS 131 requires that a
public company report financial and descriptive information about its reportable
operating segments pursuant to criteria that differ from current accounting
practice. Operating segments, as defined, are components of an enterprise about
which separate financial information is available that is evaluated regularly by
the chief operating decision maker in deciding how to allocate resources and in
assessing performance. The financial information to be reported includes segment
profit or loss, certain revenue and expense items and segment assets and
reconciliations to corresponding amounts in the general purpose financial
statements. FAS 131 also requires information about products and services,
geographic areas of operation, and major customers. The Company has not
completed its analysis of the effect of adoption on its financial statement
disclosure, however, the adoption of FAS 131 will not affect results of
operations or financial position, but may affect the disclosure of segment
information.

In June 1998, the FASB issued FAS 133, "Accounting for Derivative Instruments
and Hedging Activities," effective for years beginning after June 15, 1999, the
Company's fiscal year 2000. FAS 133 requires that all derivatives be recorded on
the balance sheet at fair value. Derivatives that are not hedges must be
adjusted to fair value through income. If the derivative is a hedge, depending
on the nature of the hedge, changes in the fair value of derivatives would be
either offset against the change in the fair value of assets, liabilities, or
firm commitments through earnings or recognized in other comprehensive income
until the hedged item is recognized in earnings. The ineffective portion of a
derivative's change in fair value would immediately be recognized in earnings.
The Company has not yet determined what the effect of FAS 133 will be on the
earnings and financial position of the Company.

Item 7a. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Foreign Currency Exposures

The Company's earnings are affected by fluctuations in the value of its
subsidiaries' functional currency as compared to the currencies of its foreign
denominated sales and purchases. Foreign currency options and forward contracts
and natural offsets are used to hedge against the earnings effects of such
fluctuations. The result of a uniform 10% change in the value of the U.S. dollar
relative to currencies of countries in which the Company manufactures or sells
its products would not be material. This calculation assumes that each exchange
rate would change in the same direction relative to the U.S. dollar. In addition
to the direct effects of changes in exchange rates, which are a changed dollar
value of the resulting sales and related expenses, changes in exchange rates
also affect the volume of sales or the foreign currency sales price as
competitors' products become more or less attractive. The Company's analysis of
the effects of changes in foreign currency exchange rates does not factor in a
potential change in sales levels or local currency prices.

Cotton Commodity Exposures

Purchase contracts are used to hedge against fluctuations in the price of raw
material cotton. Increases or decreases in the market price of cotton may effect
the fair value of cotton commodity purchase


                                       26
<PAGE>

contracts. As of October 3, 1998, a 10% decline in market price would have a
negative impact of approximately $16.6 million on the value of the contracts.

Interest Rate Exposures

The Company enters into interest rate swap agreements to reduce the impact of
changes in interest rates on its floating rate debt. The Company currently has
interest rate swap agreements on $25.0 million of its outstanding floating-rate
bank debt. The interest rate swaps assure that the Company will pay a maximum
LIBOR rate of 5.53% (excluding any applicable spread required by the Senior
Credit Facility) for the period ending December 2000. The following table
provides information about the Company's interest rate swap agreements that are
sensitive to changes in interest rates. The table presents notional amounts and
interest rates by contractual maturity date. Notional amounts are used to
calculate the contractual payments to be made under the contracts.

<TABLE>
<CAPTION>

                                            Notional Amount Maturing in Fiscal Year              1998
                                       ---------------------------------------------------
                                           1999        2000         2001        Total         Fair Value
                                           ----        ----         ----        -----         ----------
              Interest rate swaps                            (Dollar amounts in 000's)
<S>                                        <C>          <C>       <C>          <C>             <C>
                  Notional amount          $    -       $    -    $  13,000    $  13,000       $     (255)
                                           $    -       $    -    $  12,000    $  12,000       $     (234)

              Average pay rate                5.31%       5.31%        5.31%
              Average receive rate            5.53%       5.53%        5.53%
</TABLE>

Derivative Financial Instruments

The Company uses forward exchange contracts to reduce the effect of fluctuating
foreign currencies on short-term assets and commitments. These short-term assets
and commitments principally related to accounts receivable and trade payable
positions and fixed asset purchase obligations. The following table provides
information about the Company's foreign currency forward exchange contracts. The
information is provided in U.S. dollar equivalent amounts, as presented in the
Company's financial statements. The table presents the notional amounts at the
current exchange rate and contractual foreign currency exchange rates by
contractual maturity dates. The tables do not include firmly committed
transactions that have not been hedged or transactions that are not firmly
committed even though the probability of certain transactions occurring is high.

<TABLE>
<CAPTION>
                                                                                          1998
                                                                           1999        Fair Value
                                                                           ----        ----------
                                                                        (Dollar amounts in 000's)
<S>                                                                     <C>             <C>
                   Forward contracts to sell German mark
                     Notional amount                                    $    1,825      $      6
                     Average contract rate                                    1.65
                   Forward contracts to sell Italian lira
                     Notional amount                                    $    5,000      $   (252)
                     Average contract rate                                 1,570.9
                   Forward contracts to purchase Japanese yen
                     Notional amount                                    $      139      $    (20)
                     Average contract rate                                  134.65
</TABLE>


                                       27
<PAGE>

Item 8.        FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

                         REPORT OF INDEPENDENT AUDITORS




Board of Directors and Stockholders
Galey & Lord, Inc.

       We have audited the accompanying consolidated balance sheets of Galey &
Lord, Inc. as of October 3, 1998 and September 27, 1997 and the related
consolidated statements of operations, stockholders' equity and cash flows for
each of the three years in the period ended October 3, 1998. Our audits also
included the financial statement schedules listed in the Index at Item 14(a).
These financial statements and schedules are the responsibility of the Company's
management. Our responsibility is to express an opinion on these financial
statements and schedules 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
Galey & Lord, Inc. at October 3, 1998 and September 27, 1997, and the
consolidated results of its operations and its cash flows for each of the three
years in the period ended October 3, 1998, in conformity with generally accepted
accounting principles. Also, in our opinion, the related financial statement
schedules, when considered in relation to the basic financial statements taken
as a whole, present fairly in all material respects the information set forth
therein.


Ernst & Young LLP


Greensboro, North Carolina
November 4, 1998


                                       28
<PAGE>

<TABLE>
<CAPTION>
                               GALEY & LORD, INC.

                           CONSOLIDATED BALANCE SHEETS
             (Dollar amounts in thousands, except par value amounts)

                                     ASSETS
                                                                                       October 3,  September 27,
                                                                                          1998         1997
<S>                                                                                  <C>          <C>
Current assets:
  Cash and cash equivalents ......................................................   $    19,946    $     2,277
  Trade accounts receivable, less deductions for doubtful receivables, discounts,
    returns and allowances of $8,215 in 1998 and $4,687 in 1997 ..................       183,192         80,633
  Sundry notes and accounts receivable ...........................................        12,166            206
  Inventories ....................................................................       185,497         92,517
  Income taxes receivable ........................................................         4,348          1,412
  Deferred income taxes ..........................................................        11,370           --
  Prepaid expenses and other current assets ......................................         4,339          3,894
                                                                                     -----------    -----------
       Total current assets ......................................................       420,858        180,939

Property, plant and equipment, at cost:
  Land ...........................................................................        16,632          1,529
  Buildings ......................................................................       144,129         43,654
  Machinery, fixtures and equipment ..............................................       355,138        152,001
                                                                                     -----------    -----------
                                                                                         515,899        197,184
  Less accumulated depreciation and amortization .................................       (98,334)       (67,739)
                                                                                     -----------    -----------
                                                                                         417,565        129,445

Investment in and advances to associated companies ...............................        26,327           --
Deferred charges, net ............................................................        15,148            820
Other non-current assets .........................................................         3,100           --
Intangibles, net .................................................................       155,295         37,987
                                                                                     -----------    -----------
                                                                                     $ 1,038,293    $   349,191
                                                                                     ===========    ===========

                      LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
  Current portion of long-term debt ..............................................   $     4,051    $    13,281
  Trade accounts payable .........................................................        66,098         23,488
  Accrued salaries and employee benefits .........................................        28,085          9,450
  Accrued liabilities ............................................................        39,504          3,582
  Income taxes payable ...........................................................         1,748           --
  Deferred income taxes ..........................................................          --              633
                                                                                     -----------    -----------
       Total current liabilities .................................................       139,486         50,434

Long-term debt ...................................................................       682,926        176,755
Other long-term liabilities ......................................................        26,647           --
Deferred income taxes ............................................................        61,357         17,685

Stockholders' equity:
  Common Stock-$.01 par value, authorized 25,000,000 shares; issued 12,227,391
     shares in 1998 and 12,053,694 shares in 1997,
     outstanding 11,838,187 shares in 1998 and 11,664,490 shares in 1997 .........           122            121
  Contributed capital in excess of par value .....................................        38,987         35,877
  Retained earnings ..............................................................        81,861         70,566
  Less 389,204 Common Stock shares in 1998 and 1997 in treasury, at cost .........        (2,247)        (2,247)
  Foreign currency translation adjustment ........................................         9,154           --
                                                                                     -----------    -----------
       Total stockholders' equity ................................................       127,877        104,317
                                                                                     -----------    -----------
                                                                                     $ 1,038,293    $   349,191
                                                                                     ===========    ===========
</TABLE>

           See accompanying notes to consolidated financial statements.


                                       29
<PAGE>

                               GALEY & LORD, INC.

                      CONSOLIDATED STATEMENTS OF OPERATIONS
                  (Amounts in thousands, except per share data)

<TABLE>
<CAPTION>
                                                                                         For the Years Ended
                                                                              -----------------------------------------
                                                                              October 3,   September 27,  September 28,
                                                                                1998           1997           1996
                                                                              ----------   -------------  -------------
<S>                                                                            <C>           <C>           <C>
Net sales..................................................................... 902,651       $493,362      $411,455
Cost of sales................................................................. 787,218        439,207       367,992

Gross profit.................................................................. 115,433         54,155        43,463

Selling, general and administrative expenses..................................  39,525         18,123        13,526

Amortization of goodwill......................................................   3,793          1,679         1,298
                                                                               -------        --------      --------
Operating income..............................................................  72,115         34,353        28,639

Interest expense..............................................................  47,566         12,326        11,579

Income from associated companies..............................................  (2,621)             -             -

Bridge financing interest expense.............................................   3,928              -             -

Loss on foreign currency hedges...............................................   2,745              -             -

Write-off of merger costs.....................................................       -              -         1,600
                                                                               -------        --------      --------
Income before income taxes and extraordinary item.............................  20,497         22,027        15,460

Income tax expense:
  Current.....................................................................   1,014          5,796         2,449
  Deferred....................................................................   7,664          2,554         3,533
                                                                               -------       --------      --------
                                                                                 8,678          8,350         5,982
                                                                               -------       --------      --------
Income before extraordinary item..............................................  11,819         13,677         9,478

Extraordinary loss from debt refinancing (net of income tax benefit of $332)..     524              -             -
                                                                               -------       --------      --------
Net income.................................................................... $11,295       $ 13,677      $  9,478
                                                                               =======       ========      ========
Net income per common share:

Basic:

  Average common shares outstanding...........................................  11,743         11,610        11,699

  Income per share before extraordinary item.................................. $  1.01       $   1.18      $    .81
  Extraordinary item..........................................................    (.05)             -             -
                                                                               -------       --------      --------
  Net income per common share - basic......................................... $   .96       $   1.18      $    .81
                                                                               =======       ========      ========
Diluted:

  Average common shares outstanding...........................................  12,173         11,986        11,910

  Income per share before extraordinary item.................................. $   .97       $   1.14      $    .80
  Extraordinary item..........................................................    (.04)             -             -
                                                                               -------       --------      --------
  Net income per common share - diluted....................................... $   .93       $   1.14      $    .80
                                                                               =======       ========      ========
</TABLE>

          See accompanying notes to consolidated financial statements.


                                       30
<PAGE>

                               GALEY & LORD, INC.

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (In thousands)

<TABLE>
<CAPTION>
                                                                              For the Years Ended
                                                                  ------------------------------------------
                                                                  October 3,    September 27,  September 28,
                                                                     1998           1997           1996
                                                                  ----------    -------------  -------------
<S>                                                                <C>             <C>           <C>
Cash flows from operating activities:
   Net income....................................................  $    11,295     $  13,677     $   9,478
   Adjustments to reconcile net income to net cash
     provided by (used in) operating activities:
     Depreciation of property, plant and equipment...............       31,528        13,504        10,340
     Amortization of intangible assets...........................        3,793         1,679         1,298
     Amortization of deferred charges............................        3,622           299           221
     Deferred income taxes.......................................        7,664         2,554         3,533
     Non-cash compensation.......................................        1,180           550           258
     Loss on disposals of property, plant and equipment..........          115           147            22
     Undistributed income from associated companies..............       (2,621)            -             -
     Extraordinary loss from debt refinancing....................          524             -             -
     Other.......................................................          688             -             -
     Changes in assets and liabilities (net of acquisition):
       Accounts receivable - net.................................      (25,959)       (6,453)       12,903
       Sundry notes and accounts receivable......................        4,788           (42)            5
       Inventories...............................................      (11,690)      (15,583)        9,298
       Prepaid expenses and other current assets.................        3,445        (2,041)       (1,190)
       Other non-current assets..................................         (848)            -             -
       Trade accounts payable....................................       (1,248)        2,531         2,392
       Accrued liabilities.......................................        6,192        (1,766)       (1,532)
       Income taxes payable......................................       (2,542)       (2,527)        2,590
       Other long-term liabilities...............................        1,017             -             -
                                                                   -----------     ---------     ---------
          Total adjustments......................................       19,648        (7,148)       40,138
                                                                   -----------     ---------     ---------
     Net cash provided by (used in) operating activities.........       30,943         6,529        49,616
                                                                   -----------     ---------     ---------

Cash flows from investing activities:
   Acquisition of business - net of cash acquired................     (457,078)            -       (22,823)
   Property, plant and equipment expenditures....................      (33,784)      (36,626)      (13,524)
   Proceeds from sale of property, plant and equipment...........        5,812         1,271         1,608
   Other.........................................................        1,617          (199)          (23)
                                                                   -----------     ---------     ---------
     Net cash provided by (used in) investing activities.........     (483,433)      (35,554)      (34,762)
                                                                   -----------     ---------     ---------

Cash flows from financing activities:
   Increase/(decrease) in revolving line of credit...............      (22,900)       42,900        (1,400)
   Principal payments on long-term debt..........................     (813,983)      (15,635)      (11,588)
   Issuance of long-term debt....................................    1,323,490             -             -
   Net proceeds from issuance of Common Stock....................        1,779           534             9
   Tax benefit from exercise of stock options....................          152           107             5
   Purchase of treasury stock....................................            -          (196)       (1,984)
   Payment of bank fees and loan costs...........................      (18,719)          (64)         (465)
   Other.........................................................            -          (143)          (69)
                                                                   -----------     ---------     ---------
     Net cash provided by (used in) financing activities.........      469,819        27,503       (15,492)
   Effect of exchange rate changes on cash and cash equivalents..          340             -             -
                                                                   -----------     ---------     ---------
   Net increase (decrease) in cash and cash equivalents..........       17,669        (1,522)         (638)
   Cash and cash equivalents at beginning of period..............        2,277         3,799         4,437
                                                                   -----------     ---------     ---------
   Cash and cash equivalents at end of period....................  $    19,946     $   2,277     $   3,799
                                                                   ===========     =========     =========
</TABLE>

          See accompanying notes to consolidated financial statements.


                                       31
<PAGE>

                               GALEY & LORD, INC.

                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                    (Amounts in thousands, except share data)

<TABLE>
<CAPTION>
                                                                                                            Foreign
                                                                                                            Currency
                                                    Common      Contributed     Retained       Treasury    Translation
                                                     Stock        Capital       Earnings        Stock      Adjustment      Total
                                                     -----        -------       --------        -----      ----------      -----
<S>                                                 <C>          <C>           <C>             <C>         <C>          <C>
Balance at September 30, 1995....................   $ 119        $ 34,416      $  47,411       $   (67)    $       -    $   81,879

Issuance of 10,100 shares of Common Stock
   upon exercise of options......................       1               8              -             -             -             9
Tax benefit from exercise of stock options.......       -               5              -             -             -             5
Compensation earned related to issuance of
   stock options.................................       -             258              -             -             -           258
Purchase of 197,003 shares of Treasury Stock.....       -               -              -        (1,984)            -        (1,984)
Net income for fiscal 1996.......................       -               -          9,478             -             -         9,478
                                                    -----        --------      ---------       -------     ---------    ----------
Balance at September 28, 1996....................   $ 120        $ 34,687      $  56,889       $(2,051)    $       -    $   89,645

Issuance of 85,466 shares of Common Stock
   upon exercise of options......................       1             263              -             -             -           264
Issuance of 16,384 shares of Restricted
   Common Stock..................................       -             270              -             -             -           270
Tax benefit from exercise of stock options.......       -             107              -             -             -           107
Compensation earned related to issuance of
   stock options.................................       -             550              -             -             -           550
Purchase of 12,201 shares of Treasury Stock......       -               -              -          (196)            -          (196)
Net income for fiscal 1997.......................       -               -         13,677             -             -        13,677
                                                    -----        --------      ---------       -------     ---------    ----------
Balance at September 27, 1997....................   $ 121        $ 35,877      $  70,566       $(2,247)    $       -    $  104,317

Issuance of 166,011 shares of Common Stock
   upon exercise of options......................       1           1,638              -             -             -         1,639
Issuance of 7,686 shares of Restricted
   Common Stock..................................       -             140              -             -             -           140
Tax benefit from exercise of stock options.......       -             152              -             -             -           152
Compensation earned related to issuance                                                                            -
   of stock options..............................       -           1,180              -             -             -         1,180
Foreign currency translation adjustment..........       -               -              -             -         9,154         9,154
Net income for fiscal 1998.......................       -               -         11,295             -             -        11,295
                                                    -----        --------      ---------       -------     ---------    ----------
Balance at October 3, 1998.......................   $ 122        $ 38,987      $  81,861       $(2,247)    $   9,154    $  127,877
                                                    =====        ========      =========       =======     =========    ==========
</TABLE>

          See accompanying notes to consolidated financial statements.


                                       32
<PAGE>

                               GALEY & LORD, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
           October 3, 1998, September 27, 1997 and September 28, 1996


NOTE A - Summary of Significant Accounting Policies

      Basis of Presentation: The consolidated financial statements include the
accounts of Galey & Lord, Inc. (the "Company") and its wholly-owned
subsidiaries. Investments in affiliates in which the Company owns 20 to 50
percent of the voting stock are accounted for using the equity method.
Intercompany items have been eliminated in consolidation.

      Cash Equivalents: The Company considers investments in marketable
securities with an original maturity of three months or less to be cash
equivalents.

      Inventories: Inventories are stated at the lower of cost or market. The
last-in, first-out (LIFO) method is used to cost the majority of domestic
inventories. The cost of other inventories is determined by the first-in,
first-out method.

      Income Taxes: The Company uses the liability method of accounting for
deferred income taxes which 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.

      Property, Plant and Equipment: Depreciation is provided over the estimated
useful lives of the respective assets using straight-line methods. Estimated
useful lives are 40 years for buildings and 5 to 15 years for machinery,
fixtures and equipment.

      Deferred Charges: Deferred debt charges are being amortized over the lives
of related debt as an adjustment to interest expense. Accumulated amortization
at October 3, 1998 and September 27, 1997 was $1.3 million and $.4 million,
respectively.

      Intangibles: The excess of the purchase cost over the fair value of assets
acquired is being amortized over 20 to 40 years. Accumulated amortization at
October 3, 1998 and September 27, 1997 was $9.2 million and $5.4 million,
respectively. The Company evaluates whether events and circumstances have
occurred that indicate that the remaining estimated useful life of goodwill may
warrant revision or that the remaining balance of goodwill may not be
recoverable. When factors indicate that goodwill should be evaluated for
possible impairment, the Company uses an estimate of the undiscounted future
cash flows over the remaining life to determine whether goodwill is recoverable.
The Company believes that no material impairment of goodwill existed at October
3, 1998.

      Accounting for Stock-Based Compensation: The Company follows the
accounting provisions of Statement of Financial Accounting Standards No. 123,
"Accounting for Stock-Based Compensation," which require that the Company
recognize expense for the fair value of stock-based compensation awarded during
the year.

      Foreign Currency Translation: The assets and liabilities of the Company's
foreign operations are translated into U.S. dollars at current exchange rates,
and revenues and expenses are translated at average exchange rates for the year.
Resulting translation adjustments are reflected as a separate component of
stockholders' equity. Transaction gains and losses that arise from exchange rate
fluctuations on transactions denominated in a currency other than the functional
currency, except those transactions which operate effectively as a hedge of an
identifiable foreign currency commitment or as a hedge of a foreign currency
investment position, are included in the consolidated statements of operations.
Foreign currency transaction losses included in the consolidated statement of
operations are not material.

      Derivative Financial Instruments: The Company utilizes derivative
financial instruments principally to manage market risks and reduce its exposure
resulting from fluctuations in foreign currency exchange rates, interest rates
and raw material cotton prices. Derivative instruments include swap agreements,
futures and option contracts and forward exchange and purchase contracts. Gains
and losses relating to qualifying hedges are deferred and are recognized in
income or as an adjustment to carrying amounts when the hedged transaction
occurs. The Company does not utilize derivative financial instruments for
trading or other speculative purposes. The Company actively evaluates the
creditworthiness of the financial institutions that are counterparties to
derivative financial instruments, and it does not expect any counterparties to
fail to meet their obligations.

      Revenue Recognition: The Company recognizes revenues from product sales
when goods are shipped or when ownership is assumed by the customer.


                                       33
<PAGE>
                               GALEY & LORD, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
           October 3, 1998, September 27, 1997 and September 28, 1996

NOTE A - Summary of Significant Accounting Policies (Continued)

      Net Income Per Common Share: Net income per common share data is computed
based on the average number of shares of Common Stock and Common Stock
equivalents outstanding during the period. In February 1997, the Financial
Accounting Standards Board issued Statement No. 128, "Earnings Per Share", ("FAS
128") which was adopted by the Company on December 27, 1997. At that time, the
Company was required to change the method currently used to compute earnings per
share and to restate all prior periods. Under the requirements for calculating
basic earnings per share, the dilutive effect of stock options is excluded.
Under the new requirements for calculating diluted earnings per share, the
dilutive effect of certain target stock price performance options was excluded.

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

      Reclassification: Certain prior period amounts have been reclassified to
conform to current year presentation.

      Fiscal Year: The Company uses a 52-53 week fiscal year. The year ended
October 3, 1998 was a 53-week year. The years ended September 27, 1997 and
September 28, 1996 were 52-week years.

      Recently Issued Accounting Pronouncements: In June 1997, the Financial
Accounting Standards Board ("FASB") issued Statement of Financial Accounting
Standards ("FAS") No. 130, "Reporting Comprehensive Income", effective for
fiscal years beginning after December 15, 1997, the Company's fiscal year 1999.
FAS 130 requires that the Company report comprehensive income and its components
in a full set of general-purpose financial statements. Comprehensive income
represents the change in stockholder's equity during the period from nonowner
sources. Currently, changes from nonowner sources consist of net income and
foreign currency translation adjustments.

       In June 1997, the FASB issued FAS 131, "Disclosures about Segments of an
Enterprise and Related Information", effective for years beginning after
December 15, 1997, the Company's fiscal year 1999. FAS 131 requires that a
public company report financial and descriptive information about its reportable
operating segments pursuant to criteria that differ from current accounting
practice. Operating segments, as defined, are components of an enterprise about
which separate financial information is available that is evaluated regularly by
the chief operating decision maker in deciding how to allocate resources and in
assessing performance. The financial information to be reported includes segment
profit or loss, certain revenue and expense items and segment assets and
reconciliations to corresponding amounts in the general purpose financial
statements. FAS 131 also requires information about products and services,
geographic areas of operation, and major customers. The Company has not
completed its analysis of the effect of adoption on its financial statement
disclosure, however, the adoption of FAS 131 will not affect results of
operations or financial position, but may affect the disclosure of segment
information.

       In June 1998, the FASB issued FAS 133, "Accounting for Derivative
Instruments and Hedging Activities," effective for years beginning after June
15, 1999, the Company's fiscal year 2000. FAS 133 requires that all derivatives
be recorded on the balance sheet at fair value. Derivatives that are not hedges
must be adjusted to fair value through income. If the derivative is a hedge,
depending on the nature of the hedge, changes in the fair value of derivatives
are either offset against the change in the fair value of assets, liabilities,
or firm commitments through earnings or recognized in other comprehensive income
until the hedged item is recognized in earnings. The ineffective portion of a
derivative's change in fair value will be immediately recognized in earnings.
The Company has not yet determined what the effect of FAS 133 will be on the
earnings and financial position of the Company.


NOTE B - Business Acquisitions

         On January 29, 1998, the Company entered into a Master Separation
Agreement with Polymer Group, Inc. ("Polymer"), DT Acquisition, Inc. ("DTA"), a
subsidiary of Polymer, Dominion Textile, Inc. ("Dominion") and certain other
parties pursuant to which the Company acquired (the "Acquisition") the apparel
fabrics business (the "Acquired Business") of Dominion from DTA for a cash
purchase price of approximately $466.9 million including certain costs related
to the Acquisition. The Acquired Business primarily consists of subsidiaries and
joint venture interests, which comprise the Swift Denim Group, the Klopman Group

                                       34
<PAGE>
                               GALEY & LORD, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
           October 3, 1998, September 27, 1997 and September 28, 1996

NOTE B - Business Acquisitions (Continued)

and Swift Europe. Swift Denim is the second largest supplier of denim in the
world, Klopman is one of the largest suppliers of uniform fabrics in Europe and
Swift Europe is a major international supplier of denim to Europe, North Africa
and Asia. The total purchase price of the Acquisition was funded with borrowings
under the Company's credit facilities (see Note D - Long-term Debt below). The
Company used the net proceeds from the private placement on February 24, 1998 of
$300.0 million aggregate principal amount of 9 1/8% Senior Subordinated Notes
Due 2008 (the "Initial Notes") to repay portions of such credit facilities. In
connection with the Acquisition, which has been accounted for as a purchase
transaction, the Company acquired assets with a fair value of approximately
$539.2 million and assumed liabilities of approximately $193.4 million. The
Company has made a preliminary allocation of the purchase price and has recorded
goodwill of approximately $121.1 million for the excess of purchase price
(including assumed liabilities) over the fair market value of the assets
acquired. Goodwill is being amortized over a 40-year period. The results of
operations of the Acquired Business have been included in the consolidated
financial statements from the date of the Acquisition.

      The following unaudited pro forma results of operations assumes that the
Acquisition had occurred at the beginning of fiscal 1998 and fiscal 1997,
respectively. These pro forma results give effect to certain adjustments,
including depreciation of property, plant and equipment, amortization of the
cost of the Acquisition in excess of net assets acquired and interest expense
resulting from the acquisition and related financing. The pro forma results have
been prepared for comparative purposes only and do not purport to indicate the
results of operations that would actually have occurred had the combination been
in effect on the dates indicated or which may occur in the future.

<TABLE>
<CAPTION>
                                                                           For the Years Ended
                                                                 --------------------------------------
                                                                 October 3, 1998     September 27, 1997
                                                                 ---------------     ------------------
                                                                   (in thousands except per share data)
<S>                                                                <C>                  <C>
  Net sales........................................................$1,065,964           $1,103,583
  Income (loss) before extraordinary item..........................$    2,927           $   (4,042)
  Income (loss) before extraordinary item per share - diluted......$      .24           $     (.34)
  Net income (loss)................................................$    2,403           $   (4,042)
  Net income (loss) per share - diluted............................$      .20           $     (.34)
</TABLE>

         On June 7, 1996, the Company, through its subsidiary, G&L Service
Company, North America, Inc. ("G&L Service Company") acquired the capital stock
of Dimmit Industries, S.A. de C.V. ("Dimmit") and certain related assets from
Farah Incorporated for $22.8 million in cash including certain costs related to
the acquisition (the "Mexico Acquisition"). Dimmit is composed of six
manufacturing facilities located in Piedras Negras, Mexico and sews and finishes
pants and shorts for the men's casual wear market. Funding for the Mexico
Acquisition was provided through funds generated by operations, working capital
reductions and through amendments to the Company's then existing term loan and
revolving credit facility. These amendments increased the Company's borrowing
capacity by $20 million. In connection with the Mexico Acquisition, which has
been accounted for as a purchase transaction, the Company acquired assets with
an estimated fair value of approximately $12.7 million and assumed liabilities
of approximately $1.1 million. The Company has allocated the purchase price and
has recorded goodwill of approximately $11.2 million for the excess of the
purchase price over the fair value of the net assets acquired. The goodwill
amount is being amortized over a 20-year period. The results of operations of
G&L Service Company and Dimmit have been included in the consolidated financial
statements from the date of the Mexico Acquisition.

      On January 25, 1996, the Company and Triarc Companies, Inc. ("Triarc")
mutually agreed not to go forward with their previously announced merger of the
Company and the Graniteville Company, a subsidiary of Triarc, due to economic
conditions existing at that time in the retail, textile and apparel sectors. The
Company incurred fees and expenses related to the proposed merger of $1.6
million and took a charge during fiscal year 1996 for the write-off of those
costs.


                                       35
<PAGE>
                               GALEY & LORD, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
           October 3, 1998, September 27, 1997 and September 28, 1996

NOTE C - Inventories

      Inventories at October 3, 1998 and September 27, 1997 are summarized as
follows (in thousands):

<TABLE>
<CAPTION>
                                                                  1998               1997
                                                                  ----               ----
<S>                                                           <C>                   <C>
      Raw materials.......................................    $   13,029            $ 2,353
      Stock in process....................................        51,244             17,885
      Produced goods......................................       125,325             75,085
      Dyes, chemicals and supplies........................        13,011              5,448
                                                              ----------            -------
      Total inventory at first-in, first-out (FIFO) cost..       202,609            100,771
      Less LIFO and other reserves........................       (17,112)            (8,254)
                                                              ----------            -------
                                                              $  185,497            $92,517
                                                              ==========            =======
</TABLE>

Inventories valued using the LIFO method comprised approximately 71% and 97% of
domestic inventories at October 3, 1998 and September 27, 1997. Inventory held
at foreign locations was $41.1 million at October 3, 1998.

NOTE D - Long-term Debt

      Long-term debt consists of the following (in thousands):
<TABLE>
<CAPTION>
                                                                  1998               1997
                                                                  ----               ----
<S>                                                           <C>                <C>
      Senior Credit Facility:
           Revolving Credit Note..........................    $  106,500         $   151,100
           Term Loan B....................................       154,225                   -
           Term Loan C....................................       109,450                   -
           Term Loan......................................             -              31,000
      Senior Subordinated Notes...........................       298,587                   -
      Other borrowings with various rates and maturities...       18,215               7,936
                                                              ----------         -----------
                                                                 686,977             190,036
      Less Current portion................................        (4,051)            (13,281)
                                                              ----------         -----------
                                                              $  682,926         $   176,755
                                                              ==========         ===========
</TABLE>


      At October 3, 1998, the annual maturities of the principal amounts of
long-term debt were (in thousands):

      1999..........................................................   $   4,051
      2000..........................................................       3,335
      2001..........................................................       3,336
      2002..........................................................       3,370
      2003..........................................................       3,406
      Thereafter....................................................     669,479

      On February 24, 1998, the Company closed its private offering of $300.0
million aggregate principal amount of 9 1/8% Senior Subordinated Notes Due 2008
(the "Initial Notes"). Net proceeds from the offering of $289.3 million (net of
Initial Purchaser's discount and offering expenses), were used to repay (i)
$275.0 million principal amount of Bridge Financing (as defined herein)
borrowings under a Senior Subordinated Credit Agreement incurred to partially
finance the Acquisition and (ii) a portion of the outstanding amount under a
revolving line of credit provided for under the Senior Credit Facility (as
defined herein).


                                       36
<PAGE>
                               GALEY & LORD, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
           October 3, 1998, September 27, 1997 and September 28, 1996

NOTE D - Long-term Debt (Continued)

         On May 21, 1998, the Company completed an exchange offer pursuant to
which it exchanged publicly registered 9 1/8% Senior Subordinated Notes Due 2008
(the "Notes") for the Initial Notes pursuant to the terms and conditions set
forth in a prospectus dated April 22, 1998 and filed as part of a Registration
Statement on Form S-4 with the United States Securities and Exchange Commission
which was declared effective on April 22, 1998. The terms of the Notes are
identical in all material respects to those of the Initial Notes except that the
Notes are freely transferable by holders and are not subject to any covenant
regarding registration under the Securities Act of 1933, as amended. Interest on
the Notes will be paid March 1 and September 1 of each year. The first interest
payment on the Notes was made on September 1, 1998.

         The Notes are general unsecured obligations of the Company,
subordinated in right of payment to all existing and future senior indebtedness
of the Company and its subsidiaries and senior in right of payment to any
subordinated indebtedness of the Company. The Notes are unconditionally
guaranteed, on an unsecured senior subordinated basis, by Galey & Lord
Industries, Inc., Swift Denim Services, Inc., G&L Service Company North America,
Inc., Swift Textiles, Inc. and other future direct and indirect domestic
subsidiaries of the Company.

         The Notes are subject to certain covenants, including, without
limitation, those limiting the Company and its subsidiaries' ability to incur
indebtedness, pay dividends, incur liens, transfer or sell assets, enter into
transactions with affiliates, issue or sell stock of restricted subsidiaries or
merge or consolidate the Company or its restricted subsidiaries.

         On January 29, 1998 the Company entered into a new credit agreement (as
amended, the "Senior Credit Facility") with First Union National Bank ("FUNB"),
as agent and lender, and, as of March 27, 1998, with a syndicate of lenders. The
Senior Credit Facility provides for (i) a revolving line of credit under which
the Company may borrow up to an amount (including letters of credit up to an
aggregate of $30.0 million) equal to the lesser of $225.0 million or a borrowing
base (comprised of eligible accounts receivable and eligible inventory, as
defined in the Senior Credit Facility), (ii) a term loan in the principal amount
of $155.0 million ("Term Loan B") and (iii) a term loan in the principal amount
of $110.0 million ("Term Loan C").

         Under the Senior Credit Facility borrowings were used to refinance the
Company's prior senior credit facility with FUNB, to fund the Acquisition, to
pay for certain closing costs and expenses related to the Acquisition and for
general corporate and working capital purposes. Under the Senior Credit
Facility, the revolving line of credit expires on March 27, 2004 and the
principal amount of (i) Term Loan B is repayable in 24 quarterly payments of
$387,500 until March 27, 2004 and, thereafter, four quarterly payments of
$36,425,000 until Term Loan B's maturity on April 2, 2005 and (ii) Term Loan C
is repayable in 28 quarterly payments of $275,000 until April 2, 2005 and,
thereafter, four quarterly payments of $25,575,000 until Term Loan C's maturity
on April 1, 2006. Under the Senior Credit Facility, the interest rate on the
Company's borrowings under its revolving line of credit and term loans initially
is fixed at a per annum rate, at the Company's option, of either LIBOR plus
2.25%, LIBOR plus 2.75% and LIBOR plus 3.00%, respectively, or the greater of
the prime rate or the federal funds rate plus .50% plus a margin of 1.00% for
revolving loans, 1.5% for Term Loan B and 1.75% for Term Loan C for at least two
full fiscal quarters following the closing of the Acquisition. Thereafter, based
on the terms of the Senior Credit Facility at October 3, 1998, the revolving
line of credit borrowings will bear interest at a per annum rate, at the
Company's option, of either (i) (a) the greater of the prime rate or the federal
funds rate plus .50% plus (b) a margin of 0%, .25%, .50%, .75% or 1.00%, based
on the Company achieving certain leverage ratios (as defined in the Senior
Credit Facility) or (ii) LIBOR plus a margin of .75%, 1.00%, 1.25%, 1.50%,
1.75%, 2.00% or 2.25%, based on the Company achieving certain leverage ratios.
Term Loan B and Term Loan C will bear interest at a per annum rate, at the
Company's option, of (A) with respect to Term Loan B either (i) (a) the greater
of the prime rate or federal funds rate plus .50%, plus (b) a margin of .25%,
 .50%, .75%, 1.00%, 1.25% or 1.50%, based on the Company achieving certain
leverage ratios or (ii) LIBOR plus a margin of 1.50%, 1.75%, 2.00%, 2.25%, 2.50%
or 2.75%, based on the Company achieving certain leverage ratios or (B) with
respect to Term Loan C, either (i) (a)the greater of the prime rate or federal
funds rate plus .50%, plus (b) a margin of .50%, .75%, 1.00%, 1.25%, 1.50% or
1.75%, based on the Company achieving certainleverage ratios, or (ii) LIBOR plus
a margin of 1.75%, 2.00%, 2.25%, 2.50%, 2.75%, or 3.00%, based on the Company's
achieving certain leverage ratios.

                                       37
<PAGE>
                               GALEY & LORD, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
           October 3, 1998, September 27, 1997 and September 28, 1996

NOTE D - Long-term Debt (Continued)

      The Company's obligations under the Senior Credit Facility are secured by
all of the assets (other than real property) of the Company and each of its
domestic subsidiaries, a pledge by the Company and each of its domestic
subsidiaries of all the outstanding capital stock of its respective domestic
subsidiaries and a pledge of 65% of the outstanding voting capital stock, and
100% of the outstanding non-voting capital stock, of certain of its respective
foreign subsidiaries. In addition, payment of all obligations under the Senior
Credit Facility is guaranteed by each of the Company's domestic subsidiaries.
Under the Senior Credit Facility, the Company is required to make mandatory
prepayments of principal annually in an amount equal to 50% of Excess Cash Flow
(as defined in the Senior Credit Facility), and also in the event of certain
dispositions of assets or debt or equity issuances (all subject to certain
exceptions) in an amount equal to 100% of the net proceeds received by the
Company therefrom.

         The Senior Credit Facility contains certain covenants, including,
without limitation, those limiting the Company's and its subsidiaries' ability
to incur indebtedness, incur liens, sell or acquire assets or businesses, change
the nature of its business, make certain investments or pay dividends. In
addition, the Senior Credit Facility requires the Company to meet certain
financial ratio tests and limits the amount of capital expenditures which the
Company and its subsidiaries may make in any fiscal year.

      On December 19, 1997, the Company entered into a $470.0 million credit
agreement (the "Interim Credit Agreement") with FUNB, as agent and lender.
Initial revolving credit line borrowings under the Interim Credit agreement were
used to refinance the existing term loan and revolving credit facility. The
Interim Credit Agreement was replaced on January 29, 1998 when the Company
entered into the Senior Credit Facility.

         On December 19, 1997, the Company entered into a Senior Subordinated
Credit Agreement (the "Bridge Financing") with First Union Corporation, as agent
and lender, which was amended on January 29, 1998 and provided for borrowings of
$275.0 million, of which $145.6 million was initially borrowed on December 19,
1997 and the remainder of which was borrowed on January 29, 1998. All borrowings
under the Bridge Financing were used to fund the Acquisition (including fees and
expenses). The Bridge Financing was repaid on February 24, 1998 when the Company
closed its private offering of $300.0 million aggregate principal amount of
Initial Notes.

      At October 3, 1998, the Company's term loan and revolving credit
borrowings were based on one and three-month market LIBOR rates averaging 5.37%
and on a prime rate of 8.25%. The Company's weighted average borrowing rate on
these loans at October 3, 1998 was 8.11%, which includes spreads ranging from
2.25% to 3.0% on the LIBOR borrowings and a spread of 1.0% on the prime rate
borrowings.

Previous Credit Agreement

         On June 4, 1996, the Company amended its term loan and revolving credit
facility with a bank group led by First Union National Bank of North America, as
agent and lender. The amendment increased the Company's maximum allowable
borrowings under the revolving credit facility, which expired April 30, 2000,
from $150 million to $170 million. The term loan was restated to the outstanding
balance of $48 million and continued to require equal quarterly principal
payments of $3 million through the term loan's expiration on March 31, 2000. The
amended term loan and revolving credit facility bore interest at a per annum
rate, at the Company's option, of either (i) the greater of the prime rate or
federal funds rate or (ii) LIBOR plus .5%, LIBOR plus .75%, LIBOR plus 1.0%,
LIBOR plus 1.25% or LIBOR 1.5%, in accordance with a pricing grid based on
certain financial ratios.

         On May 13, 1997, the Company amended its term loan and revolving credit
facility with its bank group. The amendment modified the Company's covenants
related to debt service, eliminated the covenant limiting the amount of capital
expenditures to be made and permitted the Company to enter into a trade
receivables securitization.

         The Company's obligations under the previous credit facility were
secured by all of the Company's inventory, equipment, accounts receivable and
general intangibles, and a pledge by the Company of all the outstanding capital
stock of its wholly-owned domestic subsidiaries and a pledge of 65% of the
outstanding capital stock of its foreign subsidiary.

                                       38
<PAGE>

                               GALEY & LORD, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
           October 3, 1998, September 27, 1997 and September 28, 1996

NOTE E - Financial Instruments

      The Company utilizes the following methods in determining the fair value
of its financial instruments:

         Cash and cash equivalents, trade receivables and trade payables - Due
to the short maturity of these instruments, the carrying value approximates fair
value.

         Long-term debt - For the Company's publicly traded debt instruments,
fair value is determined based on quoted market prices of those instruments. For
the remaining debt instruments, management believes the carrying values
approximate fair value.

         Interest rate swap agreements - The fair value of the Company's
interest rate swap agreements is determined by comparing the agreements'
anticipated cash flows based on current interest rates to the cash flows of a
similar interest rate swap agreement which could be obtained as of October 3,
1998.

         Forward exchange contracts - The fair value of outstanding forward
exchange contracts is determined based on quotes obtained from public-trading
currency markets.

Publicly Traded Debt

      At October 3, 1998, the fair value of the Company's 9 1/8% Senior
Subordinated Notes Due 2008 was approximately $259.5 million as compared to the
carrying value of $298.6 million.

Interest Rate Swap Agreements

      The Company enters into interest rate swap agreements to reduce the impact
of changes in interest rates on its floating rate debt. The Company currently
has interest rate swap agreements on $25 million of its outstanding
floating-rate bank debt. The interest rate swaps assure that the Company will
pay a maximum LIBOR rate of 5.53% (excluding any applicable spread required by
the Senior Credit Facility) for a period ending December 2000. The amount paid
or received under the swap agreements is based on the changes in actual interest
rates and is recorded as an adjustment to interest expense. At October 3, 1998,
the fair value of the Company's interest rate swaps was $(489,000).

Forward Exchange Contracts

      The Company uses forward exchange contracts to reduce the effect of
fluctuating foreign currencies on short-term assets and commitments. These
short-term assets and commitments principally related to accounts receivable and
trade payable positions and fixed asset purchase obligations.

      The table below summarizes by currency the contractual amounts of the
Company's forward exchange contracts in U.S. dollars. The purchased amounts
represent the net U.S. dollar equivalent of commitments to purchase foreign
currencies and the sold amounts represent the net U.S dollar equivalent of
commitments to sell foreign currencies. The foreign currency amounts have been
translated into a U.S. dollar equivalent value using the exchange rate at the
reporting date. Forward exchange contracts mature at the anticipated cash
requirement date of the hedged transaction, generally within one year. All
contracts are scheduled to be settled in fiscal year 1999. No significant
forward exchange contracts existed at September 27, 1997.

                           Contractual       Contractual       Unrealized
        Currency         Value Purchases     Value Sold        Gain/(Loss)
        --------         ---------------     ----------        -----------
                                          (in thousands)
     Italian lira            $     -          $  5,000           $  (252)
     Japanese yen                139                 -               (20)
     German mark                   -             1,825                 6


                                       39
<PAGE>

                               GALEY & LORD, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
           October 3, 1998, September 27, 1997 and September 28, 1996

NOTE F - Income Taxes

      Income from continuing operations before the provision of income taxes and
the extraordinary item consisted of (in thousands):

                                       1998              1997              1996
                                       ----              ----              ----
          Domestic.............    $   3,786         $  20,448         $  15,388
          Foreign..............       16,711             1,579                72
                                   ---------         ---------         ---------
                                   $  20,497         $  22,027         $  15,460
                                   =========         =========         =========


      The components of income tax expense (benefit) from continuing operations
before the extraordinary item are as follows (in thousands):

                                                  1998         1997        1996
                                                  ----         ----        ----
     Current tax provision:
          Federal.........................    $  (2,703)   $   4,861   $   1,939
          State...........................           (7)         731         454
          Foreign.........................        3,724          204          56
                                              ---------    ---------   ---------
     Total current tax provision..........        1,014        5,796       2,449
                                              ---------    ---------   ---------
     Deferred tax provision:
          Federal ........................        4,021        2,202       3,194
          State...........................        1,213          352         339
          Foreign.........................        2,430            -           -
                                              ---------    ---------   ---------
     Total deferred tax provision.........        7,664        2,554       3,533
                                              ---------    ---------   ---------
     Total provision for income taxes.....    $   8,678    $   8,350   $   5,982
                                              =========    =========   =========


      Following is a reconciliation of the United States statutory tax rate to
the effective rate expressed as a percentage of income before income taxes and
extraordinary item:

<TABLE>
<CAPTION>
                                                            1998     1997     1996
                                                            ----     ----     ----
<S>                                                         <C>      <C>      <C>
     Federal statutory rate..............................   35.0%    35.0%    35.0%
     State taxes, net of federal benefit.................    3.8      3.2      3.2
     Goodwill amortization...............................    3.8      0.7      0.9
     Foreign sales corporation...........................   (2.7)     -        -
     Foreign taxes in excess of federal statutory rate...    1.5      0.9      0.4
     Other...............................................    0.9     (1.9)    (0.8)
                                                            ----     ----     ----
     Effective rate......................................   42.3%    37.9%    38.7%
                                                            ====     ====     ====
</TABLE>


                                       40
<PAGE>
                               GALEY & LORD, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
           October 3, 1998, September 27, 1997 and September 28, 1996

NOTE F - Income Taxes (Continued)

         Deferred income taxes are provided for temporary differences between
income tax and financial statement recognition of revenues and expenses. At
October 3, 1998 and September 27, 1997, the Company had $31.3 million and $1.5
million, respectively, of deferred income tax assets and $81.3 million and $19.8
million, respectively, of deferred income tax liabilities which have been netted
for financial statement presentation purposes. The significant components of
these amounts as shown on the balance sheet are as follows (in thousands):

<TABLE>
<CAPTION>
                                               October 3, 1998                  September 27, 1997
                                         ----------------------------     ----------------------------
                                           Current        Noncurrent        Current        Noncurrent
                                            Asset            Asset           Asset            Asset
                                         (Liability)      (Liability)     (Liability)      (Liability)
                                         -----------      -----------     -----------      -----------
<S>                                       <C>            <C>               <C>            <C>
     Inventory valuation..............    $  (1,684)     $        -        $  (1,947)     $        -
     Accruals and allowances..........       13,054           1,750            1,437               -
     Property, plant and equipment....            -         (67,030)               -         (16,116)
     Goodwill.........................            -          (1,965)               -          (1,592)
     Net operating loss carryforward..            -          10,792                -               -
     Postretirement benefits..........            -           3,505                -               -
     Other............................            -           2,186             (123)             23
     Valuation allowance..............            -         (10,595)               -               -
                                         -----------     -----------       ----------     -----------
       Total..........................    $  11,370      $  (61,357)       $    (633)     $  (17,685)
                                         ===========     ===========       ==========     ===========
</TABLE>

         The Company has foreign income tax loss carryforwards from the Acquired
Business of approximately $29.9 million expiring in years 1999 through 2001.
Statement of Financial Accounting Standards No. 109 requires that deferred
income tax assets be reduced by a valuation allowance if it is more likely than
not that some portion or all of the deferred income tax asset will not be
realized. During 1998, a valuation allowance of $10.6 million attributable to
foreign deferred income tax assets was established against the acquired loss
carryforward and any future benefit derived from such carryforwards will be
credited to goodwill.

         Undistributed earnings of the Company's foreign subsidiaries amounted
to approximately $10.6 million at October 3, 1998. The foreign undistributed
earnings are either permanently reinvested or distribution will not result in
incremental U.S. taxes. Accordingly, no provision for U.S. federal and state
income taxes has been provided thereon. It is not practical to estimate the
additional tax that would be incurred, if any, if the permanently reinvested
earnings were repatriated.

NOTE G - Supplemental Cash Flow Information

      Cash paid (received) for interest and income taxes is as follows (in
thousands):

                                   1998              1997               1996
                                   ----              ----               ----
     Interest...............    $  31,328          $  11,213          $  12,137
     Income taxes...........    $   1,044          $   8,287          $     (70)


                                       41
<PAGE>

                               GALEY & LORD, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
           October 3, 1998, September 27, 1997 and September 28, 1996

NOTE H - Benefit Plans

      Defined Benefit Pension Plans

      The Company and its U.S. subsidiaries sponsor noncontributory defined
benefit pension plans covering substantially all domestic employees. The plans
provide retirement benefits for all qualified salaried employees and qualified
non-union wage employees based generally on years of service and average
compensation. Retirement benefits for qualified union wage employees are based
generally on a flat dollar amount for each year of service. The Company's
funding policy is to contribute annually the amount recommended by the plan's
actuary. Plan assets, which consist of common stocks, bonds and cash
equivalents, are maintained in trust accounts.

      The Company also has a nonqualified, unfunded supplementary retirement
plan under which the Company will pay supplemental pension benefits to key
executives in addition to the amount participants will receive under the
Company's retirement plan. The annual cost of this plan has been included in the
determination of the net periodic pension cost shown below and amounted to
$307,240, $241,025 and $179,500 for 1998, 1997 and 1996, respectively.

      The following sets forth the funded status of the plans at October 3, 1998
and September 27, 1997 (in thousands):

      Actuarial Present Value of Benefit Obligations:
<TABLE>
<CAPTION>
                                                                              Defined Benefit Plan           Supplemental Plan
                                                                            ----------------------         --------------------
                                                                              1998           1997            1998          1997
                                                                              ----           ----            ----          ----
<S>                                                                         <C>           <C>              <C>            <C>
     Accumulated benefit obligation, including vested
         benefits of $49,465, $18,142, $729 and $493, respectively......    $ 51,105      $ 19,836         $   729        $  493
                                                                            ========      ========         =======        ======
     Projected benefit obligation for service rendered to date..........    $ 60,496      $ 23,911         $ 1,782        $1,195
     Less plan assets at fair value.....................................      56,699        23,074               -             -
                                                                            --------      --------         -------        ------
     Projected benefit obligation in excess of plan assets..............       3,797           837           1,782         1,195
     Unrecognized prior service cost....................................       1,134         1,221            (165)         (188)
     Unrecognized net loss..............................................      (6,111)       (2,203)           (631)         (328)
                                                                            --------      --------         -------        ------
     Pension liability (asset) recognized in the balance sheet..........    $ (1,180)     $   (145)        $   986        $  679
                                                                            ========      ========         =======        ======
</TABLE>

      Net pension cost for the plans for the years ended October 3, 1998,
September 27, 1997 and September 28, 1996 included the following components (in
thousands):

<TABLE>
<CAPTION>
                                                               1998         1997         1996
                                                               ----         ----         ----
<S>                                                           <C>        <C>          <C>
     Service cost - benefits earned during the period...      $4,842     $  3,217     $  3,227
     Interest cost on projected benefit obligation......       3,315        1,558        1,470
     Return on assets...................................        (674)      (3,789)      (1,258)
     Net amortization and deferral......................      (3,031)       2,178         (257)
     Net periodic pension cost..........................      $4,452     $  3,164     $  3,182
</TABLE>


                                       42
<PAGE>
                               GALEY & LORD, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
           October 3, 1998, September 27, 1997 and September 28, 1996

NOTE H - Benefit Plans (Continued)

      The projected benefit obligation for both plans at October 3, 1998 and
September 27, 1997 was determined using assumed discount rates of 6.95% and
7.5%, respectively. The assumed long-term rate of increase in compensation was
5.5% for all years presented, and the assumed long-term rate of return on plan
assets was 8.5% for 1998 and 1997 and 9% for 1996.

      Pursuant to an agreement with the Pension Benefit Guaranty Corporation
("PBGC"), the Company has given the PBGC a first priority lien of $10 million on
certain land and building assets of the Company to secure payment of any
liability to the PBGC that might arise if one or more pension plans are
terminated.

Defined Contribution Plans

      The Company has various retirement savings and profit sharing plans
covering qualified U.S. employees. The plans include a provision which allows
employees to make pre-tax contributions under Section 401(k) of the Internal
Revenue Code. Certain plans provide for the Company to make a guaranteed match
of the employee's contributions while all plans allow the Company to also make
discretionary profit-sharing contributions. The Company contributions for 1998,
1997 and 1996 were approximately $3.1 million, $1.7 million and $1.6 million,
respectively.

      In addition, the Company provides life and health benefits to
substantially all U.S. employees. Employees contribute a fixed amount weekly or
monthly as set forth in the plan with the balance paid by the Company. The
Company contributions for 1998, 1997 and 1996 were approximately $13.8 million,
$6.3 million, and $8.4 million, respectively.

Deferred Compensation Plan

      The Company has a nonqualified, unfunded deferred compensation plan which
provides certain key executives with a deferred compensation award which will
earn interest at the United States Treasury Bill rate. The award, which is based
on the year's operating results, was $307,000, $344,000 and $247,000 for 1998,
1997 and 1996, respectively. The plan participants will be vested in the awards
upon the completion of five years of service after the date of the award, upon
normal retirement, upon involuntary termination subject to certain limitations,
upon permanent and total disability or death, whichever occurs first. In the
event of retirement or disability, any unpaid deferred awards will be paid on
the normal five-year maturity schedule. Upon the death of a participant, the
Company has the option to either immediately pay the award to the participant's
estate or pay the award on the normal five-year maturity schedule.

      Foreign Employee Plans

      A significant number of the Company's European employees participate in a
government mandated deferred compensation plan. This plan provides benefits to
employees upon termination of service with the Company. Employees accrue
benefits under the plan based on compensation levels and length of service.
Accrued benefits are adjusted upward annually for interest earned on accumulated
balances and cost of living increases. Approximately $1.5 million has been
recognized as expense related to the plan in the accompanying statements of
operations for the year ended October 3, 1998. A liability of approximately
$12.3 million is included within other long-term liabilities in the Company's
consolidated balance sheets as of October 3, 1998, to provide for payment of
accrued benefits under the plan. Employees are 100% vested in the benefits
accrued.

      Many of the Company's European employees participate in government
sponsored healthcare and pension plans. Annually, the Company and its employees
contribute an amount equal to approximately 45% (35% by the Company; 10% by the
employees) of the Company's gross salaries and wages to the government for
administration of these plans and other social programs. For the year ended
October 3, 1998, the Company's portion of the funding totaled $4.8 million.

      The Company's Canadian employees participate in a government sponsored
pension plan. The plan requires contributions from the employer and the
employee. The Company's required contributions paid for the year ended October
3, 1998, totaled approximately $0.4 million. The Company's qualified Canadian
employees also are eligible to participate in various retirement savings plans.
The plans provide for voluntary pre-tax contributions from employees and
guaranteed Company contributions ranging from 2% to 10% of an employee's annual
salary. Contributions made to these plans for the year ended October 3, 1998
were $0.4 million.
                                       43
<PAGE>

                               GALEY & LORD, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
           October 3, 1998, September 27, 1997 and September 28, 1996

NOTE I - Postretirement Benefits Other Than Pensions

         The Company provides health care and life insurance benefits to certain
retired employees and their dependents. The plans are unfunded and approved
claims are paid by the Company. The Company's cost is partially offset by
retiree premium contributions.

      The following sets forth the funded status of the plans at October 3, 1998
(in thousands):

      Accumulated postretirement benefit obligation for:
           Retired participants....................................   $    2,261
           Fully eligible participants.............................        1,574
           Other active employees..................................        5,188
                                                                      ----------
                                                                           9,023
      Unrecognized net loss........................................           81
                                                                      ----------
      Postretirement liability recognized in the balance sheet.....   $    9,104
                                                                      ==========

      Net pension cost for the plans for the year ended October 3, 1998 included
the following components (in thousands):

      Service cost - benefits earned during the period.........      $  227
      Interest cost on projected benefit obligation............         415
                                                                     ------
      Net periodic postretirement benefit cost.................      $  642
                                                                     ======

         The assumed health care cost trend rate was 10% for 1998, decreasing to
5% by the year 2003 and remaining at that level thereafter. The discount rate
was 6.95% at October 3, 1998. A one percentage point increase in the assumed
health care cost trend rate would increase the accumulated postretirement
benefit obligation by approximately $866,000.

NOTE J - Commitments and Contingencies

      Future minimum commitments for operating leases at October 3, 1998 are as
follows (in thousands):

     1999..................................................      $     8,046
     2000..................................................            5,759
     2001..................................................            4,627
     2002..................................................            3,735
     2003..................................................            1,681
     Thereafter............................................              929
                                                                 -----------
     Total minimum lease payments..........................      $    24,777
                                                                 ===========

         Approximately 15.4% of minimum lease payments on operating leases
pertain to real estate as of October 3, 1998. The remainder covers a variety of
machinery and equipment. Rental expense for all operating leases was
approximately $9.1 million, $5.5 million and $4.3 million in 1998, 1997 and
1996, respectively.

      The Company is involved in various litigation arising in the ordinary
course of business. Although the final outcome of these matters cannot be
determined, based on the facts presently known, it is Management's opinion that
the final resolution of these matters will not have a material adverse effect on
the Company's financial position or results of operations.


                                       44
<PAGE>

                               GALEY & LORD, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
           October 3, 1998, September 27, 1997 and September 28, 1996

NOTE K - Stockholders' Equity

      The authorized capital stock of the Company consists of (i) 25,000,000
shares of Common Stock, par value $.01 per share, of which 11,838,187 shares are
outstanding at October 3, 1998, (ii) 5,000,000 shares of Nonvoting Common Stock,
par value $.01 per share, none of which is issued or outstanding, and (iii)
5,000,000 shares of Preferred Stock, par value $.01 per share, none of which is
issued or outstanding.

      The Company has a Stock Option Plan (the "Plan") authorizing the granting
of qualified and non-qualified stock options to officers, directors, consultants
and key employees of the Company. Effective February 11, 1997, the Plan was
amended to increase the number of shares of Company common stock available for
issuance from 1.6 million to 1.85 million. Options may be granted through the
plan's expiration in February 1999 at an exercise price of not less than fair
market value. Currently, the Company has both fixed stock options and target
stock price performance options outstanding under the Plan. As of October 3,
1998, the Company had 118,664 shares available for the issuance of stock options
under the Plan.

Fixed Stock Options

      The exercise price of each fixed option granted is equal to the market
price of the Company's Common Stock on the date of grant with a maximum term of
10 years. Options granted to directors vest 12 months from the date of grant
while options granted to certain management employees vest 20% each year over a
five-year period from the date of grant.

         The fair value of each option granted after September 30, 1995 was
estimated on the date of grant using the Black-Scholes option-pricing model with
the following assumptions used for grants in 1998, 1997 and 1996: expected
dividend yield of 0% for all years; expected volatility of 34% for all years;
weighted average risk-free interest rate of 5.45%, 6.17% and 6.55%,
respectively; and expected lives of 5 years for 1998 and 1997 and 5 to 7 years
for 1996.

         A summary of the status of the Company's fixed stock options as of
October 3, 1998, September 27, 1997 and September 28, 1996 and changes during
the years are presented below:

<TABLE>
<CAPTION>
                                                  1998                             1997                           1996
                                      -----------------------------   ------------------------------    ---------------------------
                                                                                                                        Weighted
                                      Number of    Weighted Average   Number of     Weighted Average    Number of        Average
                                        Shares       Exercise Price      Shares       Exercise Price      Shares     Exercise Price
                                      ---------    ----------------   ---------     ----------------    ---------    --------------
<S>                                     <C>            <C>               <C>           <C>                 <C>           <C>
Outstanding, beginning of year........  582,560        $   9.22          682,210       $     8.61          715,310       $   8.80
Granted...............................    6,500           18.12            4,500            16.46           14,500          10.10
Exercised.............................  (80,611)           8.05          (84,800)            3.00          (10,100)           .93
Forfeited or Canceled.................   (5,200)          13.68          (19,350)           16.48          (37,500)         15.00
                                        -------                          -------                           -------
Outstanding, end of year..............  503,249        $   9.48          582,560        $    9.22          682,210       $   8.61
                                        =======        ========          =======        =========          =======       ========

Options exercisable at year-end.......  450,349                          496,060                           559,860
                                        =======                          =======                           =======
Weighted average fair value of
    options granted during the year
    calculated using modified Black-
    Scholes model.....................    $7.12                            $5.75                             $4.76
</TABLE>


                                       45
<PAGE>

                               GALEY & LORD, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
           October 3, 1998, September 27, 1997 and September 28, 1996

NOTE K - Stockholders' Equity (Continued)

         The following table summarizes information about fixed stock options
outstanding at October 3, 1998:
<TABLE>
<CAPTION>
                                                                                                     Options Exercisable
                                                                                              -----------------------------------
                              Number             Weighted Avg.                                  Number
       Range of             Outstanding            Remaining             Weighted Avg.        Exercisable          Weighted Avg.
   Exercise Prices          at 10/3/98          Contractual Life        Exercise Price        at 10/3/98           Exercise Price
   ---------------          ----------          ----------------        --------------        ----------           --------------
<S>                         <C>                 <C>                     <C>                   <C>                   <C>
        $0.43                  25,200                 0.5 Yrs.             $ 0.43                25,200                $ 0.43
         0.93                  12,000                 1.6                    0.93                12,000                  0.93
         1.75                  66,700                 1.8                    1.75                66,700                  1.75
    9.38 to 14.00             323,900                 4.0                   10.67               301,300                 10.63
    14.25 to 18.31             75,449                 6.4                   15.58                45,149                 15.46
    -----    -----             ------                 ---                   -----                ------                 -----
    $0.43 to 18.31            503,249                 3.9                  $ 9.48               450,349                $ 8.97
</TABLE>

         Target Stock Price Performance Options

      The exercise price of each target stock price performance option granted
is equal to the market price of the Company's common stock on the date of grant
and vests as the Company's common stock price achieves certain pre-established
targets, ranging from $15 to $30, which were set on the date of grant. All
options which have not vested within five years of the date of grant will
expire. All options which have vested within such time expire ten years from the
date of grant.

      The fair value of each option granted was estimated on the date of grant
using a modified Black-Scholes option-pricing model which, in addition to the
required inputs, takes into consideration the target stock price (or barrier)
which must be attained. The following assumptions were incorporated into the
model for options granted in 1998, 1997 and 1996: weighted average risk-free
interest rate of 5.53%, 5.84% and 6.57%, respectively; expected dividend yield
of 0% for all years; expected lives ranging from 1.42 months to 2.17 years, 2.25
to 4.25 years and 2 to 5.5 years, respectively; and volatility of 34% for all
years.

      A summary of the status of the Company's target stock price performance
options as of October 3, 1998, September 27, 1997 and September 28, 1996 and
changes during the year is presented below:

<TABLE>
<CAPTION>
                                                    1998                             1997                          1996
                                       -----------------------------    -----------------------------    ---------------------------
                                                                                                                         Weighted
                                       Number of    Weighted Average    Number of    Weighted Average    Number of        Average
                                         Shares       Exercise Price      Shares       Exercise Price      Shares     Exercise Price
                                         ------       --------------      ------       --------------      ------     --------------
<S>                                      <C>            <C>               <C>              <C>           <C>          <C>  
Outstanding, beginning of year........   522,334        $10.64            475,000          $10.38                -              -
Granted...............................    71,000         16.38             48,000           13.25          475,000          $10.38
Exercised.............................   (85,400)        11.61               (666)          13.25                -              -
Forfeited or Canceled.................      (834)        13.25                  -              -                 -              -
                                         -------        ------            -------          ------          -------          ------
Outstanding, end of year..............   507,100        $11.27            522,334          $10.64          475,000          $10.38
                                         =======        ======            =======          ======          =======          ======
Options exercisable at year-end.......   492,100                          221,654                                -
                                         =======        ======            =======          ======          =======          ======
Weighted average fair value of
    options granted during the year
    calculated using modified Black-
    Scholes model.....................     $3.53                            $4.00                            $3.05
</TABLE>

      As of October 3, 1998, the 507,100 target stock price performance options
outstanding under the Plan have a weighted- average remaining contractual life
of 7.7 years assuming all options vest.

                                       46
<PAGE>

                               GALEY & LORD, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
           October 3, 1998, September 27, 1997 and September 28, 1996

NOTE L - Earnings per Share

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

<TABLE>
<CAPTION>
                                                         1998          1997          1996
                                                         ----          ----          ----
<S>                                                   <C>          <C>           <C>       
  Numerator:
      Income before extraordinary item................$  11,819    $   13,677    $    9,478
      Extraordinary loss..............................      524             -             -
                                                      ---------    ----------    ----------
      Net income......................................$  11,295    $   13,677    $    9,478
                                                      =========    ==========    ==========
  Denominator:
      Denominator for basic earnings per share -
        weighted average shares.......................   11,743        11,610        11,699
      Effect of dilutive securities:
        Stock options.................................      430           376           211
                                                      ---------    ----------    ----------
      Diluted potential common shares denominator
        for diluted earnings per share - adjusted
        weighted average shares and assumed
        exercises.....................................   12,173        11,986        11,910
                                                      =========    ==========    ==========
</TABLE>
NOTE M - Major Customer

      Apparel fabrics had sales to Levi Strauss and related companies which
comprised 19.4%, 21.6% and 17.4% of the Company's net sales for fiscal 1998,
1997 and 1996, respectively.

NOTE N - Concentration of Credit Risk

         The Company manufactures and sells textile products to companies
located worldwide which are predominantly in the apparel and home fabrics
industries. The Company performs periodic credit evaluations of its customers'
financial condition and, although the Company does not generally require
collateral, it does require cash payments in advance when the assessment of
credit risk associated with a customer is substantially higher than normal. At
October 3, 1998, all trade accounts receivable are from customers in the apparel
and home furnishings industry. Receivables generally are due within 60 days, and
credit losses have consistently been within management's expectations, other
than credit losses resulting from one Home Fashion Fabrics customer which filed
for bankruptcy protection during the June quarter 1997. All credit losses are
provided for in the financial statements.


                                       47
<PAGE>

                               GALEY & LORD, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
           October 3, 1998, September 27, 1997 and September 28, 1996

NOTE O - Segment Information

      The Company's operations are classified into two business segments,
apparel fabrics and home fabrics. The apparel fabrics segment sells to clothing
manufacturers worldwide and consists of woven fabrics, G&L Service Company,
Swift Denim and Klopman. The home fabrics segment produces fabrics for the
domestic home furnishing trade through the Home Fashion Fabrics Division.

      Information about the Company's operations in its different industry
segments for the past three years is as follows (in thousands) (see Note A).

<TABLE>
<CAPTION>
                                                                 1998                 1997                 1996
                                                                 ----                 ----                 ----
<S>                                                          <C>                   <C>                  <C>
      Net Sales
          Apparel fabrics                                    $    856,547          $  456,597           $  364,157
          Home fabrics                                             46,104              36,765               47,298
                                                             ------------          ----------           ----------
          Consolidated                                       $    902,651          $  493,362           $  411,455
                                                             ============          ==========           ==========
      Operating Income
          Apparel fabrics                                    $     69,280          $   36,837           $   29,924
          Home fabrics                                              2,835              (2,484)              (1,285)
                                                             ------------          ----------           ----------
          Consolidated                                             72,115              34,353               28,639
      Interest expense                                             47,566              12,326               11,579
      Income from associated companies                             (2,621)                  -                    -
      Bridge financing interest expense                             3,928                   -                    -
      Loss on foreign currency hedges                               2,745                   -                    -
      Write-off of merger costs                                         -                   -                1,600
                                                             ------------          ----------           ----------
      Income before income taxes and extraordinary loss      $     20,497          $   22,027           $   15,460
                                                             ============          ==========           ==========
      Identifiable Assets
          Apparel fabrics                                    $    939,622          $  279,307           $  225,247
          Home fabrics                                             61,606              65,885               75,148
          Corporate (including cash and income tax assets)         37,065               3,999                4,481
                                                             ------------          ----------           ----------
          Consolidated                                       $  1,038,293          $  349,191           $  304,876
                                                             ============          ==========           ==========
      Depreciation and Amortization
          Apparel fabrics                                    $     35,601          $   12,129           $    8,666
          Home fabrics                                              3,342               3,353                3,193
                                                             ------------          ----------           ----------
          Consolidated                                       $     38,943          $   15,482           $   11,859
                                                             ============          ==========           ==========
      Capital Expenditures
          Apparel fabrics                                    $     33,579          $   35,871           $   11,259
          Home fabrics                                                205                 755                2,265
                                                             ------------          ----------           ----------
          Consolidated                                       $     33,784          $   36,626           $   13,524
                                                             ============          ==========           ==========
</TABLE>


                                       48
<PAGE>
                               GALEY & LORD, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
           October 3, 1998, September 27, 1997 and September 28, 1996

NOTE O - Segment Information (Continued)

         Geographical Segment Information:

<TABLE>
<CAPTION>
                                                                       1998                 1997                 1996
                                                                       ----                 ----                 ----
<S>                                                                <C>                   <C>                  <C>
      Net Sales
          United States                                            $    756,762          $  493,362           $  411,455
          Europe                                                         97,813                   -                    -
          Canada                                                         48,076                   -                    -
          Other                                                               -                   -                    -
                                                                   ------------          ----------           ----------
          Consolidated                                             $    902,651          $  493,362           $  411,455
                                                                   ============         ============         ============
      Operating Income
          United States                                            $     58,248         $     34,163         $     28,589
          Europe                                                          5,245                    -                    -
          Canada                                                          8,215                    -                    -
          Other                                                             407                  190                   50
                                                                   ------------          ----------           ----------
          Consolidated                                                   72,115               34,353               28,639
      Interest expense                                                   47,566               12,326               11,579
      Income from associated companies                                   (2,621)                   -                    -
      Bridge financing interest expense                                   3,928                    -                    -
      Loss on foreign currency hedges                                     2,745                    -                    -
      Write-off of merger costs                                               -                    -                1,600
                                                                   ------------          ----------           ----------
      Income before income taxes and extraordinary loss            $     20,497         $     22,027         $      8,742
                                                                   ============         ============         ============
      Identifiable Assets
          United States                                            $    786,248         $    347,990         $    304,293
          Europe                                                        173,316                    -                    -
          Canada                                                         70,004                    -                    -
          Other                                                           8,725                1,201                  583
                                                                   ------------          ----------           ----------
          Consolidated                                             $  1,038,293         $    349,191         $    304,876
                                                                   ============         ============         ============
      Depreciation and Amortization
          United States                                            $     31,948         $     15,446         $     11,849
          Europe                                                          4,305                    -                    -
          Canada                                                          2,621                    -                    -
          Other                                                              69                   36                   10
                                                                   ------------          ----------           ----------
          Consolidated                                             $     38,943         $     15,482         $     11,859
                                                                   ============         ============         ============
      Capital Expenditures
          United States                                            $     29,040         $     36,258         $     13,101
          Europe                                                          2,766                    -                    -
          Canada                                                          1,928                    -                    -
          Other                                                              50                  368                  423
                                                                   ------------          ----------           ----------
          Consolidated                                             $     33,784         $     36,626         $     13,524
                                                                   ============         ============         ============
</TABLE>


                                       49
<PAGE>

                               GALEY & LORD, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
           October 3, 1998, September 27, 1997 and September 28, 1996

NOTE P - Investments in and Advances to Associated Companies

         At October 3, 1998, investments in and advances to associated companies
were $26.3 million, representing several 50% joint venture interests. Included
in the investments in and advances to associated companies are secured loans to
Swift Europe of $5.7 million. The secured loans outstanding at October 3, 1998
bear interest at rates between 5% and 8% and are payable in installments through
2009.

         The excess of the Company's investment over its equity in the
underlying net assets of its joint venture interests is approximately $12.3
million (net of accumulated amortization of $.4 million) and is being amortized
on a straight-line basis over 20 years as a component of the equity in earnings
of unconsolidated associated companies. The following table presents condensed
balance sheet and income statement information as of October 3, 1998 and for the
eight months ended October 3, 1998. The financial information has been derived
from statutory financial statements and has been adjusted to conform to U.S.
generally accepted accounting principles.


                                                           In thousands
       Selected Balance Sheet Data:
           Current assets                                $       33,764
           Noncurrent assets                                     11,998
           Current liabilities                                   32,446
           Noncurrent liabilities                                10,668
           Stockholders' equity                                   2,648
       Selected Income Statement Data:
           Net sales                                     $       40,901
           Gross profit                                          16,333
           Operating income                                       6,880
           Net income                                    $        6,246


                                       50
<PAGE>

                               GALEY & LORD, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
           October 3, 1998, September 27, 1997 and September 28, 1996

NOTE Q - Quarterly Results of Operations (Unaudited)

      The Company's unaudited consolidated results of operations are presented
below (in thousands except per share data):

<TABLE>
<CAPTION>
                                                                                        Fiscal 1998 Quarters
                                                                   ------------------------------------------------------------
                                                                    December           March            June          September
                                                                   ----------       ----------       ----------      ----------
<S>                                                                <C>              <C>              <C>             <C>
Net sales......................................................    $  127,147       $  237,645       $  275,296      $  262,563
Cost of sales..................................................       117,351          203,529          238,034         228,304
                                                                   ----------       ----------       ----------      ----------
Gross profit...................................................         9,796           34,116           37,262          34,259
Income tax expense (benefit)...................................          (526)           3,199            3,457           2,548
Income (loss) before extraordinary loss........................          (110)           4,096            4,721           3,112
Extraordinary loss from debt refinancing.......................          (524)               -                -               -
Net income (loss)..............................................    $     (634)      $    4,096       $    4,721      $    3,112
                                                                   ==========       ==========       ==========       ========
Per share data - basic:
Average common shares outstanding..............................        11,664           11,682           11,781          11,833
Income (loss) before extraordinary loss........................          (.01)             .35              .40            .26
Net income (loss) - basic......................................    $     (.05)      $      .35       $      .40       $    .26
                                                                   ==========       ==========       ==========       ========
Per share data - diluted:
Average common shares outstanding..............................        12,036           12,088           12,368          12,011
Income (loss) before extraordinary loss........................          (.01)             .34              .38            .26
Net income (loss) - diluted....................................    $     (.05)      $      .34       $      .38       $    .26
                                                                   ==========       ==========       ==========       ========

                                                                                        Fiscal 1997 Quarters
                                                                   ------------------------------------------------------------
                                                                    December           March            June          September
                                                                   ----------       ----------       ----------      ----------
Net sales......................................................    $  110,928       $  129,429       $  135,113        $117,892
Cost of sales..................................................        98,360          115,567          118,839         106,441
                                                                   ----------       ----------       ----------      ----------
Gross profit...................................................        12,568           13,862           16,274          11,451
Income tax expense ............................................         2,215            2,398            2,599           1,138
Net income ....................................................    $    3,522       $    3,800       $    4,184      $    2,171
                                                                   ==========       ==========       ==========       =========
Per share data - basic:
Average common shares outstanding..............................        11,576           11,598           11,625          11,642
Net income - basic.............................................    $      .30       $      .33       $      .36       $     .19
                                                                   ==========       ==========       ==========       =========
Per share data - diluted:
Average common shares outstanding..............................        11,839           12,006           12,004          12,031
Net income - diluted...........................................    $      .30       $      .32       $      .35       $     .18
                                                                   ==========       ==========       ==========       =========
</TABLE>


The quarter ended October 3, 1998 was a 14-week period. All other quarters
presented are 13-week periods.


                                       51
<PAGE>

                               GALEY & LORD, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
           October 3, 1998, September 27, 1997 and September 28, 1996

NOTE R - Supplemental Condensed Consolidating Financial Information

         The following summarizes condensed consolidating financial information
for the Company, segregating Galey & Lord, Inc. (the "Parent") and subsidiaries
that are guarantors of the Notes ("Guarantor Subsidiaries") from subsidiaries
that are not guarantors of the Notes ("Non-Guarantor Subsidiaries"). The
Guarantor Subsidiaries are wholly-owned subsidiaries of the Company and
guarantees are full, unconditional and joint and several. Separate financial
statements of each of the Guarantor Subsidiaries are not presented because
Management believes that these financial statements would not be material to
investors.

<TABLE>
<CAPTION>
                                                                                October 3, 1998
                                               ------------------------------------------------------------------------------------
                                                                                (in thousands)
                                                               Guarantor       Non-Guarantor
Financial Position                              Parent        Subsidiaries      Subsidiaries       Eliminations     Consolidated
- ------------------                              ------        ------------      ------------       ------------     ------------
<S>                                            <C>            <C>               <C>               <C>               <C>
Current assets:
    Trade accounts receivable                   $        -    $   137,220       $    45,972       $         -       $   183,192
    Inventories                                          -        145,128            41,355              (986)          185,497
    Other current assets                             4,886         58,569            25,755           (37,041)           52,169
                                                ----------    -----------       -----------       -----------       -----------
       Total current assets                          4,886        340,917           113,082           (38,027)          420,858

Property, plant and equipment, net                       -        297,625           119,940                 -           417,565

Intangibles, net                                         -        155,295                 -                 -           155,295
Investments in subsidiaries and other assets       831,769          1,376            56,710          (845,280)           44,575
                                                ----------    -----------       -----------       -----------       -----------
                                                $  836,655    $   795,213       $   289,732       $  (883,307)      $ 1,038,293
                                                ==========    ===========       ===========       ===========       ===========
Current liabilities:
    Trade accounts payable                      $      675    $    40,329       $    25,094       $         -       $    66,098
    Accrued liabilities                             19,729         27,068            20,114               678            67,589
    Other current liabilities                       14,474         19,497            27,605           (55,777)            5,799
                                                ----------    -----------       -----------       -----------       -----------
       Total current liabilities                    34,878         86,894            72,813           (55,099)          139,486

Long-term debt                                     666,112        587,719            19,995          (590,900)          682,926
Other non-current liabilities                        7,788         65,460            18,651            (3,895)           88,004

Stockholders' equity                               127,877         55,140           178,273          (233,413)          127,877
                                                ----------    -----------       -----------       -----------       -----------
                                                $  836,655    $   795,213       $   289,732       $  (883,307)      $ 1,038,293
                                                ==========    ===========       ===========       ===========       ===========

                                                                      For the year ended October 3, 1998
                                               ------------------------------------------------------------------------------------
                                                                                (in thousands)
                                                               Guarantor        Non-Guarantor
Results of Operations                           Parent        Subsidiaries      Subsidiaries       Eliminations     Consolidated
- ---------------------                           ------        ------------      ------------       ------------     ------------
Sales                                          $         -    $   766,641       $   175,084        $   (39,074)     $   902,651

Gross profit                                             -         90,674            24,749                 10          115,433

Operating income (loss)                               (222)        58,470            13,944                (77)          72,115

Interest expense, income taxes and other, net        2,240         58,122             5,544             (5,086)          60,820

Net income (loss)                              $    (2,462)   $       348       $     8,400        $     5,009      $    11,295
</TABLE>


                                       52
<PAGE>

                               GALEY & LORD, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
           October 3, 1998, September 27, 1997 and September 28, 1996

NOTE R - Supplemental Condensed Consolidating Financial Information (Continued)

<TABLE>
<CAPTION>
                                                                  For the year ended October 3, 1998
                                                   ---------------------------------------------------------------
                                                                           (in thousands)
                                                                      Guarantor     Non-Guarantor
Cash Flows                                            Parent        Subsidiaries     Subsidiaries     Consolidated
- ----------                                            ------        ------------     ------------     ------------
<S>                                                <C>              <C>              <C>              <C>
Cash provided by (used in) operating activities    $     9,126      $     3,704      $    18,113      $    30,943

Cash provided by (used in) investing activities       (466,877)         (26,780)          10,224         (483,433)

Cash provided by (used in) financing activities        457,863           29,180          (17,224)         469,819

Effect of exchange rate change on cash and cash
    equivalents                                              -                -              340              340
                                                   -----------      -----------      -----------      -----------

Net change in cash and cash equivalents                    112            6,104           11,453           17,669

Cash and cash equivalents at beginning of period             2            2,222               53            2,277
                                                   -----------      -----------      -----------      -----------

Cash and cash equivalents at end of period         $       114      $     8,326      $    11,506      $    19,946
                                                   ===========      ===========      ===========      ===========
</TABLE>

                                       53
<PAGE>

                         INDEPENDENT AUDITORS' REPORT

To Boards of Directors and Stockholders of Galey & Lord, Inc. and Polymer
Group, Inc.

     We have audited the accompanying combined balance sheets of the Apparel
Fabrics Business of Dominion Textile Inc. (the "Business") as of June 30, 1996
and 1997, and the related combined statements of income and deficit and cash
flows for the years ended June 30, 1995, 1996 and 1997. These financial
statements are the responsibility of the Business' management. Our
responsibility is to express an opinion on these combined financial statements
based on our audits. We did not audit the financial statements of Swift
Textiles Europe Limited, the Business' investment which is accounted for using
the equity method. The Business' equity of $3.2 million and $2.8 million in the
Swift Textiles Europe Limited net assets at June 30, 1996 and 1997,
respectively, and of $6.3 million, $8.3 million and $7.4 million in the net
income for the years ended June 30, 1995, 1996 and 1997, respectively are
included in the accompanying combined financial statements. The financial
statements of Swift Textiles Europe Limited were audited by other auditors
whose report has been furnished to us, and our opinion, insofar as it relates
to the amounts included for such company, is based solely on the report of such
other auditors.

     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
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 and the report of the other auditors
provide a reasonable basis for our opinion.

     In our opinion, based on our audits and the report of the other auditors,
such combined financial statements present fairly, in all material respects,
the combined financial position of the Business as of June 30, 1996 and 1997,
and the combined results of its operations and its cash flows for the years
ended June 30, 1995, 1996 and 1997, in conformity with accounting principles
generally accepted in the United States of America.

     The accompanying combined financial statements have been prepared from the
separate records maintained by the Business and may not necessarily be
indicative of the conditions that would have existed or the results of
operations if the Business had been operated as a separate entity for all
periods presented. Portions of certain income, expenses, assets and liabilities
represent allocations made from Dominion Textile Inc.'s headquarters, as
explained in the basis of presentation.


DELOITTE & TOUCHE

Chartered Accountants
January 29, 1998


                                       54
<PAGE>

                           APPAREL FABRICS BUSINESS


                   COMBINED STATEMENTS OF INCOME AND DEFICIT



<TABLE>
<CAPTION>
                                                                                  For the Years Ended
                                                               ---------------------------------------------------------
                                                                    June 30,            June 30,            June 30,
                                                                      1995                1996                1997
                                                               -----------------   -----------------   -----------------
<S>                                                            <C>                 <C>                 <C>
Sales ......................................................    $  633,690,769      $  650,862,549      $  610,573,010
Cost of goods sold .........................................       529,723,906         577,238,622         552,669,567
Restructuring charges (Note 1) .............................                --           3,558,000          17,816,145
                                                                --------------      --------------      --------------
Gross profit ...............................................       103,966,863          70,065,927          40,087,298
                                                                --------------      --------------      --------------
Selling expenses ...........................................        20,267,232          23,024,674          20,265,482
Administrative expenses ....................................        32,183,500          32,745,972          32,046,918
Goodwill amortization ......................................         1,990,263           1,991,969           1,988,145
                                                                --------------      --------------      --------------
                                                                    54,440,995          57,762,615          54,300,545
                                                                --------------      --------------      --------------
Operating income (loss) ....................................        49,525,868          12,303,312         (14,213,247)
Interest expense, net ......................................       (28,732,689)        (18,736,557)        (17,412,760)
Share in net income of associated companies ................         6,308,424           8,325,611           7,409,584
Other expense, net (Note 2) ................................        (1,497,313)           (711,651)            (73,495)
                                                                --------------      --------------      --------------
Income (loss) before provision for (recovery of) income
  taxes ....................................................        25,604,290           1,180,715         (24,289,918)
Provision for (recovery of) income taxes (Note 3) ..........         6,577,499          (3,587,550)        (10,183,601)
                                                                --------------      --------------      --------------
Net income (loss) before extraordinary loss ................        19,026,791           4,768,265         (14,106,317)
Extraordinary loss on early extinguishment of debt .........                --          (2,223,007)                 --
                                                                --------------      --------------      --------------
Net income (loss) ..........................................        19,026,791           2,545,258         (14,106,317)
                                                                --------------      --------------      --------------
Deficit, at beginning ......................................      (137,499,011)       (118,472,220)       (115,926,962)
                                                                --------------      --------------      --------------
Deficit, at end ............................................      (118,472,220)       (115,926,962)       (130,033,279)
                                                                ==============      ==============      ==============
</TABLE>

                See notes to the combined financial statements.


                                       55
<PAGE>

                           APPAREL FABRICS BUSINESS


                            COMBINED BALANCE SHEETS




<TABLE>
<CAPTION>
                                                                                June 30,            June 30,
                                                                                  1996                1997
                                                                           -----------------   -----------------
<S>                                                                        <C>                 <C>
Assets
Current assets
 Cash and cash equivalents .............................................    $   17,696,400      $   36,797,072
 Receivables
   Trade, net of allowance for doubtful accounts of $2,214,213
    (1996 -- $2,423,183) ...............................................       124,535,410         118,459,831
   Other ...............................................................         9,763,297          17,987,082
 Inventories (Note 4) ..................................................        93,141,222          84,972,495
 Other current assets ..................................................        24,487,994          11,392,840
                                                                            --------------      --------------
                                                                               269,624,323         269,609,320
Investments and advances (Note 5) ......................................         8,136,681           6,576,251
Property, plant and equipment, net (Note 6) ............................       273,060,797         244,025,312
Intangible assets, net (Note 7) ........................................        64,783,364          62,213,219
Other assets (Note 8) ..................................................        17,346,872           8,688,738
                                                                            --------------      --------------
Total assets ...........................................................       632,952,037         591,112,840
                                                                            ==============      ==============
Liabilities and stockholders' equity
Current liabilities
 Accounts payable ......................................................        31,580,971          32,999,742
 Payroll, related taxes and other employee related liabilities .........        19,053,253          15,951,978
 Other accrued liabilities .............................................        22,544,038          37,578,824
 Interest payable ......................................................         5,933,779           5,656,732
 Income taxes payable ..................................................         4,623,042           4,320,246
 Long-term debt due within one year (Note 9) ...........................           916,297           1,535,908
                                                                            --------------      --------------
                                                                                84,651,380          98,043,430
Long-term debt (Note 9) ................................................       247,897,323         197,971,915
Deferred income taxes (Note 3) .........................................        41,245,274          30,291,948
Other non-current liabilities ..........................................        47,520,476          43,293,000
                                                                            --------------      --------------
Total liabilities ......................................................       421,314,453         369,600,293
                                                                            --------------      --------------
Stockholders' equity
 Additional paid-in capital ............................................       334,205,229         370,598,557
 Deficit ...............................................................      (115,926,962)       (130,033,279)
 Cumulative translation adjustment (Note 11) ...........................        (6,640,683)        (19,052,731)
                                                                            --------------      --------------
Total stockholders' equity .............................................       211,637,584         221,512,547
                                                                            --------------      --------------
Total liabilities and stockholders' equity .............................       632,952,037         591,112,840
                                                                            ==============      ==============
</TABLE>

                See notes to the combined financial statements.


                                       56
<PAGE>

                           APPAREL FABRICS BUSINESS


                       COMBINED STATEMENTS OF CASH FLOWS




<TABLE>
<CAPTION>
                                                                                  For the Years Ended
                                                                --------------------------------------------------------
                                                                    June 30,            June 30,            June 30,
                                                                      1995                1996                1997
                                                                ----------------   -----------------   -----------------
<S>                                                             <C>                <C>                 <C>
Operating activities
Net income (loss) ...........................................    $   19,026,791     $    2,545,258       $ (14,106,317)
  Adjustments to reconcile net income (loss) to net cash
   provided by operating activities:
     Extraordinary loss on early extinguishment of debt .....                --          2,223,007                  --
     Depreciation and amortization ..........................        32,142,141         34,402,833          35,471,104
     Deferred income taxes ..................................        (5,467,126)          (457,006)        (10,953,325)
     Loss on disposal of property, plant and equipment ......         2,048,236          3,238,143           2,454,532
     Share in net income of associated companies ............        (6,308,424)        (8,325,611)         (7,409,584)
     Dividends received from associated companies ...........         7,105,000          9,283,126           7,621,617
Changes in assets and liabilities:
  Receivables, net ..........................................        (8,317,959)         2,258,602          (2,912,386)
  Inventories ...............................................         4,092,963        (15,105,401)          5,426,948
  Other current assets ......................................        (6,140,899)        (4,117,510)         12,729,080
  Other assets ..............................................         1,213,408         11,101,967           8,198,519
  Current liabilities .......................................       (10,155,921)        (4,258,069)          5,805,026
  Other liabilities .........................................         2,951,519         (2,754,030)         (3,284,321)
  Other, net ................................................        (2,589,795)        (1,675,400)             18,325
                                                                 --------------     --------------       -------------
Net cash provided by operating activities ...................        29,599,934         28,359,909          39,059,218
                                                                 --------------     --------------       -------------
Investing activities
Capital expenditures ........................................       (27,061,662)       (52,580,250)        (17,164,366)
Proceeds from sale of property, plant and equipment .........         3,728,894          2,763,172           3,328,188
Investments in associated companies and other ...............        (2,948,045)           489,997           1,772,462
Other, net ..................................................        (7,532,631)         1,656,072           5,944,680
                                                                 --------------     --------------       -------------
Net cash used in investing activities .......................       (33,813,444)       (47,671,009)         (6,119,036)
                                                                 --------------     --------------       -------------
Financing activities
Repayment of short-term borrowings ..........................       (12,034,909)                --         (12,922,743)
Repayment of long-term debt .................................      (120,238,155)      (206,783,360)        (49,880,066)
Issue of short-term borrowings ..............................                --                 --          12,922,743
Issue of long-term debt .....................................        97,915,928        220,695,364             822,389
Debt issue costs ............................................                --         (3,373,158)                 --
Changes in additional paid-in capital .......................        24,764,445         (3,990,150)         36,393,328
                                                                 --------------     --------------       -------------
Net cash (used in) provided by financing activities .........        (9,592,691)         6,548,696         (12,664,349)
                                                                 --------------     --------------       -------------
Effect of changes in exchange rates on cash and cash
  equivalents ...............................................         1,702,437            439,027          (1,175,161)
                                                                 --------------     --------------       -------------
Net increase (decrease) in cash and cash equivalents ........       (12,103,764)       (12,323,377)         19,100,672
Cash and cash equivalents, beginning of year ................        42,123,542         30,019,778          17,696,400
                                                                 --------------     --------------       -------------
Cash and cash equivalents, end of year ......................        30,019,778         17,696,401          36,797,072
                                                                 ==============     ==============       =============
Supplemental disclosure of cash flow information
  Net cash paid (received) during the year for:
   Interest .................................................        30,840,440         21,248,309          18,841,124
                                                                 --------------     --------------       -------------
   Income taxes .............................................        (1,464,625)         2,145,272          (2,695,072)
                                                                 --------------     --------------       -------------
</TABLE>

                See notes to the combined financial statements.


                                       57
<PAGE>

                           APPAREL FABRICS BUSINESS


                             BASIS OF PRESENTATION


                   Years ended June 30, 1995, 1996 and 1997


     General

     The consolidated financial statements of Dominion Textile Inc. (the
"Corporation"), a Canadian company, have been issued to stockholders.

     All dollar amounts in the combined financial statements are stated in US
dollars.

     The combined financial statements of the Apparel Fabrics Business of
Dominion Textile Inc. (the "Business") include the operations of Swift Denim,
Inc., Klopman International S.p.A. and Swift Textiles Europe Limited which were
operated as subsidiaries or associated companies of Dominion Textile Inc. On
December 19, 1997, pursuant to a takeover offer, DT Acquisition Inc., an
affiliate of Polymer Group, Inc. ("PGI") acquired all shares tendered which
approximated 98% of the outstanding common stock of the Corporation. In
connection with the change of control, PGI entered into a preliminary agreement
with Galey & Lord, Inc., to sell it certain operations. In contemplation of the
change in control and the subsequent sale of certain operations, the operations
and the net assets of the Corporation have been essentially divided into two
groups: the Apparel Fabrics Business and the Nonwovens Business.

     The combined financial statements have been prepared using the
Corporation's historical basis in the assets and liabilities and historical
results of operations related to the Business. Changes in additional paid-in
capital represent the Corporation's contribution of its net operating
investment plus net cash transfers to or from the Corporation. The combined
financial statements reflect the results of operations, financial position and
cash flows of the Business as if it had operated as a separate entity for all
periods presented and may not be indicative of actual results of operations and
financial position of the Business under different ownership.

     Additionally, the combined financial statements include allocations of
certain corporate headquarters assets, liabilities (excluding deferred income
taxes), and net expenses. All significant intergroup transactions and balances
have been eliminated.


     Allocations

     The liabilities of the Business include outstanding direct third-party
indebtedness and the amount of debt based on the ratio of the Business' average
net operating investment to the aggregate net operating investment of the two
groups. Interest expense shown in the combined financial statements reflects
the interest expense associated with the aggregate borrowings for each period
presented principally based on a blend of the Corporation's long-term weighted
average interest rates for the applicable period.

     General corporate overhead related to the Corporation's headquarters has
been allocated to the Business based on the ratio of the Business' sales to the
aggregate sales of the Corporation. The costs of the services charged to the
Business are not necessarily indicative of the costs that would have been
incurred if the Business had performed these functions as a stand-alone entity.
Additionally, income taxes on allocated general corporate overhead are
calculated using the Corporation's statutory tax rate.

     Management believes that the basis of allocation is reasonable.


                                       58
<PAGE>

                           APPAREL FABRICS BUSINESS
                      BASIS OF PRESENTATION  -- Continued


     The following table illustrates the results of applying the allocation
method described above on various financial statement items:



<TABLE>
<CAPTION>
                                                                             For the years ended June 30,
                                                                ------------------------------------------------------
                                                                      1995               1996               1997
                                                                ----------------   ----------------   ----------------
<S>                                                             <C>                <C>                <C>
 Net impact on gross profit .................................    $    (656,376)      $ (1,053,173)      $ (3,453,504)
 General corporate overhead, net ............................      (12,101,010)        (4,381,800)        (7,454,020)
 Recovery of income taxes ...................................        4,949,866          3,143,589          4,293,493
 Extraordinary loss on early extinguishment of debt .........               --         (2,223,007)                --
                                                                 -------------       ------------       ------------
                                                                    (7,807,520)        (4,514,391)        (6,614,031)
                                                                 =============       ============       ============
</TABLE>


<TABLE>
<CAPTION>
                                                              As of June 30,
                                                     --------------------------------
                                                          1996              1997
                                                     --------------   ---------------
<S>                                                  <C>              <C>
     Net assets excluding long-term debt .........        457,385        14,539,529
     Long-term debt ..............................    245,247,741       197,049,432
     Cumulative translation adjustment ...........       (575,472)       (4,252,709)
</TABLE>


                                       59
<PAGE>

                            APPAREL FABRICS BUSINESS


                        SIGNIFICANT ACCOUNTING POLICIES


                    Years Ended June 30, 1995, 1996 and 1997

     The combined financial statements have been prepared in accordance with US
generally accepted accounting principles. The preparation of financial
statements in conformity with generally accepted accounting principles requires
management to make estimates and assumptions that affect the reported amounts
of assets and liabilities and disclosure of contingent assets and liabilities
at the date of the financial statements and the reported amounts of revenue and
expenses during the reporting period. Actual results could differ from those
estimates. The most significant accounting policies are as follows:

     The combined financial statements include the accounts of Swift Denim,
Inc. and of Klopman International S.p.A., plus certain allocations from the
corporate headquarters as explained in the basis of presentation. The
investment in associated companies is carried at the Business' equity therein.
All significant intercompany transactions are eliminated.

     The business acquisitions are accounted for using the purchase method. The
assets and liabilities of the acquired entities are adjusted to appropriate
carrying values.


     Nature of operations

     The Business produces denim and polycotton fabrics for careerwear and
markets these products on a worldwide basis.


     Fiscal year

     The Business' fiscal year is the 52- or 53-week period ending on the last
Saturday in June. Fiscal 1995 includes operations for a 52-week period, whereas
fiscal 1996 includes operations for a 53-week period and fiscal 1997 inludes
operations for a 52-week period.


     Translation of foreign currencies

     Unrealized translation gains and losses on assets and liabilities
denominated in foreign currencies are reflected in income of the period.
Unrealized translation gains or losses on debt designated as a hedge of foreign
self-sustaining operations are included in the cumulative translation
adjustment in stockholders' equity.

     The assets and liabilities of foreign operations, all of which are
self-sustaining, are translated at exchange rates in effect at the balance
sheet dates. Revenue and expense items are translated at average exchange rates
prevailing during the period. The resulting gains and losses are accumulated in
the cumulative translation adjustment in stockholders' equity.


                                       60
<PAGE>

                            APPAREL FABRICS BUSINESS


                  SIGNIFICANT ACCOUNTING POLICIES -- Continued


     Financial instruments

     The Business enters into a variety of financial instruments to manage its
exposure to foreign currency rates and market risk related to its cotton
purchase requirements. These instruments are used for hedging purposes and are
employed in connection with an underlying asset, liability, firm commitment or
anticipated transaction.

     Gains and losses on hedges of existing assets and liabilities are included
in the carrying amounts of those assets and liabilities and are ultimately
recognized in income as part of those carrying amounts. Gains and losses
related to qualifying hedges of firm commitments or anticipated transactions
are also deferred and recognized in income or as adjustments of carrying
amounts when the hedged transaction occurs. Gains and losses on financial
instruments that do not qualify as hedges for accounting purposes are
recognized in income.


     Cash equivalents

     Cash equivalents include all highly liquid short-term instruments
purchased with a maturity of three months or less.


     Inventory valuation

     Inventories are valued at the lower of cost (determined substantially on
the first-in, first-out method) and net realizable value or replacement value
for certain supplies. The cost of work in process and finished goods includes
raw materials, direct labor and certain manufacturing overhead expenses.
Adequate provision is made for slow moving and obsolete inventories.


     Depreciation and amortization

     Property, plant and equipment are stated at historical cost. Depreciation
is provided on a straight-line basis at varying rates which allocate the cost
of the assets over their estimated economic lives. Buildings are amortized
primarily over 25 years and machinery and equipment over 3 to 15 years.

     Goodwill which represents, at the acquisition date, the excess of cost
over the fair value of companies acquired, is amortized on a straight-line
basis over a maximum of 40 years. The Business evaluates the carrying value of
goodwill for potential permanent impairment on an ongoing basis. In order to
determine if such a permanent impairment exists, the Business' management
considers each business unit's financial condition and expected future cash
flows, using projected financial performance. A permanent impairment in the
value of goodwill is written off against income in the year such impairment is
recognized.

     Other intangible assets are amortized over their respective estimated
useful lives for periods ranging from 4 to 25 years. Deferred refinancing costs
are amortized over the term of the related debt.


     Adoption of new accounting standard

     During 1997, the Business adopted Statement of Financial Accounting
Standards No. 121 ("SFAS 121"), "Accounting for the Impairment of Long-Lived
Assets and Long-Lived Assets to Be Disposed Of." SFAS 121 establishes
accounting standards for recording the impairment of long-lived assets, certain
identifiable intangibles, goodwill and assets to be disposed of. The management
determined that no impairment loss was needed to be recognized for applicable
assets of its operations. Such determination does not envisage the change of
control described in the basis of presentation.


                                       61
<PAGE>

                           APPAREL FABRICS BUSINESS

                  NOTES TO THE COMBINED FINANCIAL STATEMENTS


                   Years Ended June 30, 1995, 1996 and 1997


1. Restructuring charges

     In the fourth quarter of 1997, the Business recorded provisions totaling
$17.8 million for the restructuring of its Klopman International unit and for
its share in a company-wide cost reduction program.

     The Klopman charge totaled $15.1 million and primarily covered severance
payments and the writedown of assets to net realizable value in connection with
the shutdown of a greige mill located in Tralee, Ireland and the
rationalization of manufacturing operations at a plant located in Frosinone,
Italy. Cash payments related to the Klopman charge are expected to approximate
$8.6 million with spending primarily taking place in 1998 and to be financed
through working capital.

     The Business' share in the charge related to the company-wide cost
reduction program amounted to $2.7 million and provided for severance payments
and rationalization costs in the general and administrative areas to be
implemented in 1998.

     In 1996, a provision of $3.6 million in connection with an earlier
rationalization program at Klopman's Tralee, Ireland plant was fully utilized
during the year.


2. Other expense, net



<TABLE>
<CAPTION>
                                                                        1995               1996               1997
                                                                  ----------------   ----------------   ----------------
<S>                                                               <C>                <C>                <C>
   Loss on disposal of property, plant and equipment ..........     $ (2,048,236)      $ (3,238,143)      $ (2,454,532)
   Business' share in gain realized upon termination of
    pension plan ..............................................               --          2,550,648          2,797,173
   Other items, net ...........................................          550,923            (24,156)          (416,136)
                                                                    ------------       ------------       ------------
                                                                      (1,497,313)          (711,651)           (73,495)
                                                                    ============       ============       ============
</TABLE>

3. Income taxes

     The Business follows Statement of Financial Accounting Standards No. 109
in accounting for income taxes.

     Dominion Textile Inc., as a Canadian company, is subject to Canadian tax
legislation. The combined income taxes differ from the income taxes calculated
using the Canadian statutory rates for the following reasons:




<TABLE>
<CAPTION>
                                                                         1995               1996               1997
                                                                   ----------------   ---------------   -----------------
<S>                                                                <C>                <C>               <C>
  Income (loss) before income taxes ............................    $  25,604,290      $  1,180,715       $ (24,289,918)
                                                                    -------------      ------------       -------------
  Statutory income tax rates in Canada .........................            38.80%            38.95%              38.83%
  Income taxes based on combined basic Canadian federal
   and provincial rates ........................................    $   9,934,465      $    459,888       $  (9,431,775)

  Increase (decrease) in income taxes resulting from: ..........
   Losses incurred in the year not tax affected ................        1,702,709         4,979,532           4,018,342
   Share in net income of associated companies .................       (2,447,669)       (3,242,826)         (2,877,142)
   Utilization of tax benefits carried forward .................       (3,687,267)       (3,807,516)         (1,281,954)
   Other .......................................................        1,075,261        (1,976,628)           (611,072)
                                                                    -------------      ------------       -------------
                                                                        6,577,499        (3,587,550)        (10,183,601)
                                                                    =============      ============       =============
  Income taxes (recovery)
   Current .....................................................        2,622,110         4,182,050          (5,225,610)
   Deferred ....................................................        3,955,389        (7,769,600)         (4,957,991)
                                                                    -------------      ------------       -------------
  Total income taxes ...........................................        6,577,499        (3,587,550)        (10,183,601)
                                                                    =============      ============       =============
</TABLE>


                                       62
<PAGE>

                           APPAREL FABRICS BUSINESS


                  NOTES TO THE COMBINED FINANCIAL STATEMENTS


                   Years Ended June 30, 1995, 1996 and 1997


3. Income taxes (continued)

     At June 30, 1996 and 1997, the deferred tax assets (included in other
current assets), the deferred tax liabilities and the valuation allowances are
as follows:



<TABLE>
<CAPTION>
                                                   1996              1997
                                             ---------------   ----------------
<S>                                          <C>               <C>
  Deferred tax assets
   Accounts receivable ...................    $   1,092,933     $   1,252,468
   Non-deductible items ..................        1,982,689         3,034,626
   Revenue not currently taxable .........       (1,024,112)         (711,499)
   Net operating losses ..................       11,680,972        12,277,698
                                              -------------     -------------
                                                 13,732,482        15,853,293
                                              =============     =============
  Deferred tax liabilities
   Postretirement obligation .............        4,339,684         4,339,684
   Other non-deductible accruals .........         (638,043)        5,068,225
   Property, plant and equipment .........      (44,946,915)      (39,699,857)
                                              -------------     -------------
                                                (41,245,274)      (30,291,948)
                                              =============     =============
  Valuation allowances ...................      (11,680,972)      (12,277,698)
                                              =============     =============
</TABLE>

     As of June 30, 1997, the Business has unused income tax losses pertaining
to 1997 and prior years of approximately $33.2 million, which may be used to
reduce future years' taxable income. The benefit resulting from these income
tax losses has not been recognized in the accounts. The amount, the form and
the timing of the benefit resulting from these income tax losses could be
affected by the change in control discussed in the basis of presentation. These
losses expire as follows:



<TABLE>
<CAPTION>
                      (in thousands
                       of dollars)
                     --------------
<S>                  <C>
  1998 ...........       $ 8,481
  1999 ...........        15,357
  2000 ...........            --
  2001 ...........         9,345
                         -------
                          33,183
                         =======
</TABLE>

     The Internal Revenue Service is examining the income tax returns of
Dominion Textile (USA) Inc., a company under common control, for the years 1987
through 1989. Management is of the opinion that it has adequately provided for
any additional income taxes that may be assessed as a result of this
examination.

     Foreign tax credits would offset the amount of undistributed income of
international subsidiaries and affiliates which would be subject to additional
income taxes if distributed.


                                       63
<PAGE>

                           APPAREL FABRICS BUSINESS


                  NOTES TO THE COMBINED FINANCIAL STATEMENTS


                   Years Ended June 30, 1995, 1996 and 1997


4. Inventories



<TABLE>
<CAPTION>
                                                                                   1996             1997
                                                                              --------------   --------------
<S>                                                                           <C>              <C>
 Finished goods ...........................................................    $37,189,428      $40,863,615
 Work in process, including greige fabric for further processing ..........     33,086,176       29,674,463
 Raw materials and supplies ...............................................     22,865,618       14,434,417
                                                                               -----------      -----------
                                                                                93,141,222       84,972,495
                                                                               ===========      ===========
</TABLE>

5. Investments and advances



<TABLE>
<CAPTION>
                                                           1996            1997
                                                      -------------   -------------
<S>                                                   <C>             <C>
  Investment in associated companies (a) ..........   $3,156,324      $2,751,447
  Other investments and advances (b) ..............    4,980,357       3,824,804
                                                      ----------      ----------
                                                       8,136,681       6,576,251
                                                      ==========      ==========
</TABLE>

(a) Summarized information, derived from the latest audited financial
    statements of Swift Textiles Europe Limited is presented below:



<TABLE>
<CAPTION>
                                         For the years ended March 31
                               ------------------------------------------------
                                    1995             1996             1997
                               --------------   --------------   --------------
<S>                            <C>              <C>              <C>
  Sales ....................    $68,573,890      $74,762,092      $69,570,334
  Operating income .........      5,994,852        8,430,129        7,991,862
</TABLE>


<TABLE>
<CAPTION>
                                     As of March 31
                             -------------------------------
                                  1996             1997
                             --------------   --------------
<S>                          <C>              <C>
  Current assets .........    $21,752,158      $23,481,778
  Fixed assets ...........      8,715,812        7,482,574
  Net assets .............      1,289,050        1,159,568
</TABLE>

(b) Other investments and advances include secured loans to Swift Textiles
    Europe Limited of $2.4 million, $3.2 million and $3.7 million in 1995,
    1996 and 1997, respectively. The loans outstanding at June 30, 1997 bear
    interest at 8% and are payable in installments through 2007.

6. Property, plant and equipment, net



<TABLE>
<CAPTION>
                                                          1996               1997
                                                    ----------------   ----------------
<S>                                                 <C>                <C>
  Land ..........................................    $    1,084,818     $      868,519
  Buildings and leasehold improvements ..........       125,677,367        123,851,835
  Less: Accumulated depreciation ................       (52,847,179)       (56,504,736)
                                                     --------------     --------------
                                                         73,915,006         68,215,618
                                                     --------------     --------------
  Machinery and equipment .......................       387,296,973        372,649,745
  Less: Accumulated depreciation ................      (188,151,182)      (196,840,051)
                                                     --------------     --------------
                                                        199,145,791        175,809,694
                                                     --------------     --------------
                                                        273,060,797        244,025,312
                                                     ==============     ==============
</TABLE>

     Depreciation and amortization of property, plant and equipment amounts to
$30,362,520, $32,412,514 and $33,482,826 in 1995, 1996 and 1997, respectively.


                                       64
<PAGE>

                           APPAREL FABRICS BUSINESS


                  NOTES TO THE COMBINED FINANCIAL STATEMENTS


                   Years Ended June 30, 1995, 1996 and 1997


7. Intangible assets, net



<TABLE>
<CAPTION>
                                                    1996               1997
                                              ----------------   ----------------
<S>                                           <C>                <C>
  Goodwill ................................    $  83,221,796      $  82,492,240
  Other ...................................          407,870            347,964
                                               -------------      -------------
                                                  83,629,666         82,840,204
  Less: Accumulated amortization ..........      (18,846,302)       (20,626,985)
                                               -------------      -------------
                                                  64,783,364         62,213,219
                                               =============      =============
</TABLE>

     Total intangible asset amortization charged to income amounts to
$1,779,621, $1,990,318 and $1,988,278 in 1995, 1996 and 1997, respectively.


8. Other assets



<TABLE>
<CAPTION>
                                                          1996            1997
                                                     -------------   -------------
<S>                                                  <C>             <C>
   Deferred refinancing and other costs ..........   $7,224,213       $6,777,166
   Pension asset .................................    2,368,273        1,911,572
   Note receivable(a) ............................    7,754,386               --
                                                     ----------       ----------
                                                     17,346,872        8,688,738
                                                     ==========       ==========
</TABLE>

(a) The $10.0 million note received on the sale of Wayn-Tex Inc., a former
    subsidiary of the Corporation, and due in August 1999, was prepaid
    subsequent to year-end and accordingly has been reclassified in other
    current receivables at June 30, 1997. The Business was allocated a portion
    of the note based on the allocation method explained in the basis of
    presentation. The interest rate on the note was 11.75%.

9. Long-term debt

     The Business' long-term debt is as follows:



<TABLE>
<CAPTION>
                                                                            1996              1997
                                                                      ---------------   ---------------
<S>                                                                   <C>               <C>
  Secured
  Term notes (3.7 billion lira) due June 1998 at 8.65% ............    $  3,118,903      $  2,458,391
  Other ...........................................................         446,976                --
  Unsecured
  Business' share in general corporate long-term debt (a) .........     245,247,741       197,049,432
                                                                       ------------      ------------
                                                                        248,813,620       199,507,823
  Long-term debt due within one year ..............................        (916,297)       (1,535,908)
                                                                       ------------      ------------
                                                                        247,897,323       197,971,915
                                                                       ============      ============
</TABLE>

     (a) As of June 30, 1997 and 1996, the general corporate long-term debt is
as follows:



<TABLE>
<CAPTION>
                                                                                 1996              1997
                                                                           ---------------   ---------------
<S>                                                                        <C>               <C>
    Unsecured and Guaranteed Senior Notes, Due
      November 2003(i) .................................................    $150,000,000      $150,000,000
    Unsecured and Guaranteed Senior Notes, Due April 2006 (ii) .........     125,000,000       125,000,000
    Unsecured Revolving Credit Facility (ii)............................      57,000,000                --
    Other ..............................................................         685,997                --
                                                                            ------------      ------------
                                                                             332,685,997       275,000,000
    Long-term debt due within one year .................................         (55,866)               --
                                                                            ------------      ------------
                                                                             332,630,131       275,000,000
                                                                            ============      ============
</TABLE>


                                       65
<PAGE>

                           APPAREL FABRICS BUSINESS


                  NOTES TO THE COMBINED FINANCIAL STATEMENTS


                   Years Ended June 30, 1995, 1996 and 1997


9. Long-term debt (cont'd)

   (i) These notes were issued by Dominion Textile (USA) Inc. and are
       unconditionally guaranteed by the Corporation.

   (ii) In 1996, the Corporation completed a refinancing plan which included
        the issue by Dominion Textile (USA) Inc. of $125 million of Guaranteed
        Senior Notes and the concurrent arrangement of the Revolving Credit
        Facility. Proceeds of the senior notes and from certain simultaneous
        borrowings under the Revolving Credit Facility were used to prepay
        secured loans outstanding (including prepayment premiums and accrued
        interest).

       The Revolving Credit Facility of $100 million will mature on April 1,
       2001 and bears interest at a floating rate equal to, at the borrower's
       option (i) the higher of the prime rate or Federal Funds Rate plus 0.5%;
       or (ii) LIBOR plus a margin which is subject to change within a range of
       0.5% and 2.0% depending on the consolidated debt to cash flow ratio of
       the Corporation. Interest payment dates vary in accordance with the
       maturity period selected for each borrowing made under the facility. The
       facility also provides for availability of letters of credit.

       The credit facilities governing the long-term indebtedness of the
       Corporation contain covenants which include, among others, covenants
       restricting certain investments, capital expenditures, other
       indebtedness, disposition of assets, mergers and acquisitions, liens and
       encumbrances, and also set out certain financial covenants. These
       financial covenants include, among others, requirements for the
       Corporation to maintain various consolidated financial ratios and net
       worth levels in excess of predefined levels.

       In addition, the change of control, discussed in the basis of
       presentation, will cause Dominion Textile (USA) Inc. to offer, within 30
       days after the change of control, to repurchase all outstanding senior
       notes at a predefined price.

       As of June 30, 1997, letters of credit aggregating $4.3 million were
       issued, representing contingent liabilities of the Corporation under the
       Revolving Credit Facility and $95.7 million was unutilized and
       available.

     (b) The payments required on the long-term debt are as follows:



<TABLE>
<CAPTION>
                                            General
                                           corporate
                                           long-term        Business'
                                             debt             share
                                        --------------   --------------
<S>                                     <C>              <C>
  1998 ..............................   $        --      $ 1,535,908
  1999 ..............................            --          922,483
  2000 ..............................            --               --
  2001 ..............................            --               --
  2002 ..............................            --               --
  2003 and subsequent years .........   275,000,000      197,049,432
                                        -----------      -----------
                                        275,000,000      199,507,823
                                        ===========      ===========
</TABLE>

   (c) Interest expense related to long-term debt totaled $24.3 million, $19.4
       million, and $19.5 million in 1995, 1996 and 1997, respectively.


                                       66
<PAGE>

                           APPAREL FABRICS BUSINESS


                  NOTES TO THE COMBINED FINANCIAL STATEMENTS


                   Years Ended June 30, 1995, 1996 and 1997


9. Long-term debt (cont'd)

     (d) The following table presents the interest rates as of June 30, 1997:


<TABLE>
<S>                                <C>
  Canadian prime rate ..........       4.75%
  US prime rate ................       8.50%
  Federal Funds rate ...........       5.63%
  LIBOR-3 month-period .........       5.81%
</TABLE>

   (e) As of June 30, 1997, the Business maintained other available bank lines
       of credit for general corporate purposes, at the bank's prime rate of
       interest or equivalents, to meet normal operating requirements.


10. Financial instruments

     Risk management

     The Business operates internationally and is exposed to market risks from
changes in foreign exchange rates and in the cost of cotton, its principal raw
material.


     Foreign currency hedging

     During the period, the Business used forward contracts to hedge certain
operating and capital cash flows. As of June 30, 1997, $20.9 million notional
amount of forward exchange contracts were outstanding.


     Cotton hedging

     For hedging purposes, the Business enters principally into futures
contracts and option positions to reduce the impact of changes in the cost of
cotton used in its manufacturing process. The option positions primarily
include long-calls that qualify for hedge accounting. As of June 30, 1997, the
Business had aggregate open futures contracts and long-call options to purchase
approximately 24 million pounds of cotton.


     Interest rates

     Substantially all long-term debt is issued at fixed interest rates.


     Fair values

     Fair values approximate amounts at which financial instruments could be
exchanged between willing parties, based on current markets for instruments of
the same risk, principal and remaining maturities. Fair values are based on
estimates using present value and other valuation techniques which are
significantly affected by the assumptions used concerning the amount and timing
of future cash flows and discount rates which reflect varying degrees of risk.

     Therefore, due to the use of subjective judgment and uncertainties, the
aggregate fair value amount should not be interpreted as being realizable in an
immediate settlement of the instruments.

     As of June 30, 1997 and 1996 the carrying value of all financial
instruments approximates fair value with the following exceptions:



<TABLE>
<CAPTION>
                                                                   1996                                1997
                                                     ---------------------------------   ---------------------------------
                                                         Carrying            Fair            Carrying            Fair
                                                          Value             Value             Value             Value
<S>                                                  <C>               <C>               <C>               <C>
 Long-term debt ..................................    $248,813,620      $243,474,606      $199,507,823      $205,659,328
 Derivatives, asset (liability) position
  Futures and forward exchange contracts .........              --        (1,155,800)               --          (606,055)
  Options ........................................       4,027,400         2,114,500           637,900           402,200
</TABLE>


                                       67
<PAGE>

                           APPAREL FABRICS BUSINESS


                  NOTES TO THE COMBINED FINANCIAL STATEMENTS


                   Years Ended June 30, 1995, 1996 and 1997


10. Financial instruments (cont'd)

     Credit risk

     The Business is exposed to credit-related losses in the event of
non-performance by counterparties to financial instruments, but it does not
expect any counterparties to fail to meet their obligations, given their high
credit ratings. Where appropriate, the Business obtains collateral in the form
of rights to securities or arranges master netting agreements. The credit
exposure of the financial instruments is represented by the fair value of
contracts with a positive fair value at the reporting date, reduced by the
effects of master netting agreements.

     The Business is exposed to credit risk from customers. However, the
Business has a large number of diverse customers which minimizes the
concentration of this risk. Sales to two customers represented 35% in 1997
(1996 - 38% and 1995 - 33%) of the Business' combined sales.


     Guarantees

     As of June 30, 1997, the Corporation had outstanding guarantees of $4.3
million (1996 - nil) representing financial guarantees issued in the normal
course of business.


11. Cumulative translation adjustment

     The changes in the cumulative translation adjustment are as follows:



<TABLE>
<CAPTION>
                                              1996               1997
                                        ----------------   ----------------
<S>                                     <C>                <C>
   Balance at beginning .............     $ (7,130,922)     $  (6,640,683)
   Changes during the year ..........          490,239        (12,412,048)
                                          ------------      -------------
   Balance at end ...................       (6,640,683)       (19,052,731)
                                          ============      =============
</TABLE>

12. Employee benefits

     Defined benefit pension plans

     The Corporation maintains defined benefit pension plans that provide for
pensions for both hourly and salaried employees based on length of service and
rate of pay. The Corporation funding policy is to make contributions to its
pension funds based on various actuarial cost methods as permitted by pension
regulatory bodies. The companies are responsible to adequately fund the plans.
Plan assets at June 30, 1996 and 1997 consisted primarily of listed stocks,
mutual funds and bonds. Contributions reflect actuarial assumptions concerning
future investment returns, salary projections and future service benefits.

     The cost of pensions is accrued and charged to income over employees'
working lives. Pension expense was calculated using a value of assets adjusted
to market over periods of up to five years. The weighted average discount rate
was 7.75% in 1995, 1996 and 1997, the rate of increase in future compensation
levels used in determining the actuarial present value of the accrued pension
benefits was 5.0% in 1997 (1996 and 1995 - 5.0% to 6.5%), and the expected
long-term rate of return on plan assets was 8.0% in 1996 and 1997.


                                       68
<PAGE>

                           APPAREL FABRICS BUSINESS


                  NOTES TO THE COMBINED FINANCIAL STATEMENTS


                   Years Ended June 30, 1995, 1996 and 1997


12. Employee benefits (cont'd)

     The funded status of the Corporation's defined benefit pension plans as of
the most recent valuation dates for June 30, 1996 and 1997, is as follows:




<TABLE>
<CAPTION>
                                                                          1996                            1997
(in thousands of dollars)                                     -----------------------------   ----------------------------
                                                                  Assets       Accumulated        Assets       Accumulated
                                                                  exceed         benefits         exceed        benefits
                                                               accumulated        exceed       accumulated       exceed
                                                                 benefits         assets         benefits         asset
                                                              -------------   -------------   -------------   ------------
<S>                                                           <C>             <C>             <C>             <C>
 Actuarial present value of benefit obligation ............     $ (38,794)      $ (29,374)      $ (22,174)     $ (30,166)
                                                                ---------       ---------       ---------      ---------
 Accumulated benefit obligation ...........................       (39,116)        (29,905)        (22,331)       (30,846)
                                                                ---------       ---------       ---------      ---------
 Projected benefit obligation
  for service rendered to date ............................       (39,998)        (31,659)        (23,277)       (33,828)
 Plan assets at fair value ................................        53,957          23,115          32,742         26,339
                                                                ---------       ---------       ---------      ---------
 Projected benefit obligation less than (in excess of)
  plan assets .............................................        13,959          (8,544)          9,465         (7,489)
 Unrecognized net (gain) loss .............................       (13,200)          1,854          (9,210)           353
 Additional minimum liability recognized ..................          (105)         (2,263)             --         (1,912)
 Prior service cost not yet recognized in net periodic
  pension cost ............................................           413           3,088             370          2,753
 Unrecognized net (asset) liability at transition .........          (596)            425            (263)         1,719
                                                                ---------       ---------       ---------      ---------
 Pension asset (liability) ................................           471          (5,440)            362         (4,576)
                                                                =========       =========       =========      =========
</TABLE>

     The Corporation's net pension cost for 1995, 1996 and 1997 includes the
following:



<TABLE>
<CAPTION>
                                                                   1995           1996          1997
(in thousands of dollars)                                      ------------   -----------   -----------
<S>                                                            <C>            <C>           <C>
   Service cost - benefits earned during the year ..........    $   2,026      $  1,665      $  1,726
   Interest cost on projected benefit obligation ...........        8,034         2,891         3,183
   Actual return on plan assets ............................      (14,907)       (7,235)       (5,254)
   Settlement loss .........................................           --            --           466
   Net amortization and deferral ...........................        7,560         5,492         2,752
                                                                ---------      --------      --------
                                                                    2,713         2,813         2,873
                                                                =========      ========      ========
</TABLE>

     Termination of pension plans

     In 1996, Dominion Textile Inc. terminated the Staff Retirement Income Plan
for Employees at Locations in a Province Other Than Quebec (the "Ontario Plan")
and proposed to its members to share the surplus equally between the members
and the Corporation. The proposal was approved in 1997 by the members and by
the Pension Commission of Ontario. A gain of $2.8 million representing the
Business' share of the Ontario Plan surplus has been recorded and included
under the caption "Other expense, net", in the combined statements of income.

     In 1995, Dominion Textile Inc. terminated the Staff Retirement Income Plan
for Employees at Locations in the Province of Quebec (the "Quebec Plan") and
proposed to its members to share the surplus equally between the members and
the Corporation. The proposal was approved by the members in 1996 and Dominion
Textile Inc. received $17.5 million, representing its share of the Quebec Plan
surplus. A gain of $2.6 million representing the Business' share of proceeds
received in excess of the net pension asset was recorded.


                                       69
<PAGE>

                           APPAREL FABRICS BUSINESS


                  NOTES TO THE COMBINED FINANCIAL STATEMENTS


                   Years Ended June 30, 1995, 1996 and 1997


12. Employee benefits (cont'd)

     Capital accumulation plans

     The Business maintains capital accumulation plans covering approximately
1,800 employees. The Business' expense with respect to those plans amounted to
$1.5 million in 1995, $3.0 million in 1996 and $2.7 million in 1997.


     Other benefits

     In addition to its pension plans, the Corporation provides certain health
care and life insurance benefits for a large number of its retired employees in
North America who have met the eligibility conditions. The cost of the other
benefits is charged to income as expenditures are incurred.

     The following table sets forth the status of the Corporation's plan based
on the latest actuarial valuations:



<TABLE>
<CAPTION>
                                                          1996        1997
                                                       ---------   ---------
<S>                                                    <C>         <C>
   (in thousands of dollars)
   Retirees ........................................    $ 9,194     $ 7,626
   Fully eligible active plan participants .........      2,125       1,772
   Other active plan participants ..................      4,439       4,490
                                                        -------     -------
                                                         15,758      13,888
   Unrecognized gain ...............................        518       1,112
                                                        -------     -------
   Postretirement obligation .......................     16,276      15,000
                                                        =======     =======
</TABLE>

   The Corporation's net periodic postretirement benefit cost for 1995, 1996
   and 1997 consisted of the following components:



<TABLE>
<CAPTION>
                                                                               1995       1996        1997
                                                                             --------   --------   ---------
<S>                                                                          <C>        <C>        <C>
   (in thousands of dollars)
   Service cost - benefits earned during the period ......................    $  537     $  407     $  414
   Interest cost on accumulated postretirement benefit obligation ........     1,526      1,146        983
   Net gain (including $0.7 million in 1997 for settlements)..............      (306)      (112)      (724)
                                                                              ------     ------     ------
                                                                               1,757      1,441        673
                                                                              ======     ======     ======
</TABLE>

     The assumed health care cost trend rate used in measuring the accumulated
postretirement benefit obligation was 14%, 14% and 10%, gradually declining to
5% and 6% by 2003 in 1995, 1996 and 1997, respectively, after which it remains
constant. A one-percentage-point increase in the assumed health care cost trend
rate would increase the accumulated postretirement benefit obligation by
approximately 11%, 9%, and 8% and would increase the periodic service and
interest costs by approximately 17%, 16% and 9% during fiscal 1995, 1996 and
1997, respectively. The assumed discount rate used in determining the
accumulated postretirement benefit obligation was 7.5% during fiscal 1997, 1996
and 1995.


     Summary

     The Business' share in the Corporation's employee benefit plans, based on
its proportionate number of employees, is as follows:



<TABLE>
<CAPTION>
                                                               1995        1996        1997
                                                            ---------   ---------   ---------
<S>                                                         <C>         <C>         <C>
    (in thousands of dollars)
    Net benefit costs
     Pension plans ......................................    $2,119      $2,197      $2,244
     Postretirement benefit other than pensions .........     1,372       1,126         526
</TABLE>


                                       70
<PAGE>

                           APPAREL FABRICS BUSINESS


                  NOTES TO THE COMBINED FINANCIAL STATEMENTS


                   Years Ended June 30, 1995, 1996 and 1997


12. Employee benefits (cont'd)



<TABLE>
<CAPTION>
                                                             1996        1997
                                                          ---------   ---------
<S>                                                       <C>         <C>
   (in thousands of dollars)
   Unfunded obligation, net
    Pension plans .....................................    $ 3,959     $ 3,291
    Postretirement benefit other than pension .........     12,711      11,714
</TABLE>

13. Commitments and contingent liabilities

     Lease commitments

     As of June 30, 1997, the future minimum payments for building and
equipment leases with initial non-cancelable lease terms in excess of one year
are as follows:


<TABLE>
<S>                                       <C>
  1998 ................................   $3,166,897
  1999 ................................    2,768,942
  2000 ................................    1,814,464
  2001 ................................    1,334,072
  2002 ................................    1,077,019
  2003 and subsequent years ...........      115,000
                                          ----------
                                          10,276,394
                                          ==========
</TABLE>

     Other commitments

     As of June 30, 1997, the Business had outstanding purchase contracts for
cotton and other fibers of approximately $80.0 million and commitments for
capital expenditures of approximately $1.7 million.


     Environmental matters

     The Business, primarily as a result of its manufacturing operations, is
subject to numerous environmental laws and regulations and exposed to
liabilities and compliance costs arising from its past and current generation,
management and disposition of hazardous substances and wastes. Based on
information presently available, management believes that the existing accruals
are sufficient to satisfy probable and reasonably estimable environmental
liabilities related to known environmental matters.


     Litigation

     In the normal course of operations, the Business becomes involved in
various claims and legal proceedings. While the final outcome with respect to
claims and legal proceedings pending at June 30, 1997 cannot be predicted with
certainty, it is the opinion of management that their resolution will not have
a material adverse effect on the Business' combined financial position or
results of operations.


                                       71
<PAGE>

                           APPAREL FABRICS BUSINESS


                  NOTES TO THE COMBINED FINANCIAL STATEMENTS


                   Years Ended June 30, 1995, 1996 and 1997


14. Segmented information

     The Apparel Fabrics Business produces denim, polycotton fabrics for
careerwear and industrial applications and markets these products on a
worldwide basis.



<TABLE>
<CAPTION>
                                                                    United
                                                      Canada        States      International     Eliminations       Total
(in thousands of dollars)                           ----------   -----------   ---------------   --------------   -----------
<S>                                                 <C>          <C>           <C>               <C>              <C>
 1995
 Sales to customers (a) .........................    $72,498      $393,603        $ 167,590        $               $ 633,691
 Transfers between geographic areas (b) .........      7,644        10,559               --          (18,203)             --
                                                     -------      --------        ---------        ---------       ---------
                                                      80,142       404,162          167,590          (18,203)        633,691
 Operating income ...............................        422        46,723            2,381                           49,526
 Identifiable assets ............................     62,828       394,161          169,284                          626,273
 1996
 Sales to customers (a) .........................     88,385       410,640          151,838                          650,863
 Transfers between geographic areas (b) .........      7,968        13,055               --          (21,023)             --
                                                     -------      --------        ---------        ---------       ---------
                                                      96,353       423,695          151,838          (21,023)        650,863
 Operating income (loss) ........................      3,157        20,200          (11,054)                          12,303
 Identifiable assets ............................     71,577       407,514          153,861                          632,952
                                                     -------      --------        ---------        ----------      ---------
 1997
 Sales to customers(a) ..........................     85,758       373,015          151,800                          610,573
 Transfers between geographic areas(b) ..........      6,711        17,093               --          (23,804)             --
                                                     -------      --------        ---------        ---------       ---------
                                                      92,469       390,108          151,800          (23,804)        610,573
 Operating income (loss) ........................        968           866          (16,047)                         (14,213)
 Identifiable assets ............................     53,009       391,869          146,235                          591,113
                                                     -------      --------        ---------        ----------      ---------
</TABLE>

- ----------
(a) Canadian sales include export sales of $43.3 million (1996 - $42.5 million,
    1995 - $31.9 million) made primarily to the United States.

(b) Transfers between geographic areas are accounted for at prices comparable
    to open market prices for similar products and services.


                                       72
<PAGE>

                           APPAREL FABRICS BUSINESS


                  NOTES TO THE COMBINED FINANCIAL STATEMENTS


                   Years Ended June 30, 1995, 1996 and 1997


15. Quarterly financial information (Unaudited)



<TABLE>
<CAPTION>
                                    First             Second            Third             Fourth
                                   Quarter           Quarter           Quarter           Quarter
                               ---------------   ---------------   ---------------   ---------------
<S>                            <C>               <C>               <C>               <C>
 1996
 Sales .....................    $152,505,770      $162,755,768      $148,039,142      $187,561,869
 Gross profit ..............      14,850,987        18,690,952        15,711,525        20,812,463
 Operating income ..........         628,008         3,505,390         2,494,310         5,675,604
 Net income (loss) .........        (175,110)        1,974,470        (3,034,944)        3,780,842
</TABLE>


<TABLE>
<CAPTION>
                                          First             Second            Third             Fourth
                                         Quarter           Quarter           Quarter           Quarter
                                     ---------------   ---------------   ---------------   ---------------
<S>                                  <C>               <C>               <C>               <C>
 1997
 Sales ...........................    $152,521,204      $152,353,791      $139,890,867      $ 165,807,148
 Gross profit ....................      15,109,688        16,099,677         7,870,519          1,007,414
 Operating income (loss) .........       1,770,457         2,364,174        (5,600,638)       (12,747,240)
 Net income (loss) ...............        (369,887)        1,378,119        (7,208,793)        (7,905,756)
</TABLE>

16. Supplemental Condensed Combined Consolidated Financial Information

     In connection with the note offering, each of Apparel Fabrics Business'
operating subsidiaries located in the United States ("the Guarantor
Subsidiaries") will fully and unconditionally guarantee Galey & Lord, Inc.'s
("Galey") performance under the Notes on a joint and several basis. The
Guarantor Subsidiaries are direct or indirect wholly-owned subsidiaries of
Galey. The remaining subsidiaries are direct or indirect foreign subsidiaries
of Galey. The following condensed combined financial data provides information
regarding the financial position, results of operations and cash flows of the
Guarantor Subsidiaries prior to their acquisition by Galey.



<TABLE>
<CAPTION>
                                                June 30, 1995
(In thousands of dollars)   ------------------------------------------------------
                                                Non-       Elimination    Apparel
                               Guarantor      Guarantor        and        Fabrics
                             Subsidiaries   Subsidiaries   Allocations   Combined
                            -------------- -------------- ------------- ----------
<S>                         <C>            <C>            <C>           <C>
Sales .....................    $403,426       $247,732      $ (17,467)  $633,691
                               --------       --------      ---------   --------
Gross profit ..............      62,344         42,279           (656)   103,967
                               --------       --------      ---------   --------
Operating income
 (loss) ...................      55,157          7,096        (12,727)    49,526
Interest expense,
 income taxes and
 other, net ...............      29,911          5,507         (4,919)    30,499
                               --------       --------      ---------   --------
Net income (loss) .........      25,246         (1,589)        (7,808)    19,027
                               ========       ========      =========   ========



<CAPTION>
                                                June 30, 1996                                     June 30, 1997
(In thousands of dollars)   ------------------------------------------------------ -------------------------------------------
                                                Non-       Elimination    Apparel                      Non-       Elimination
                               Guarantor      Guarantor        and        Fabrics     Guarantor      Guarantor        and
                             Subsidiaries   Subsidiaries   Allocations   Combined   Subsidiaries   Subsidiaries   Allocations
                            -------------- -------------- ------------- ---------- -------------- -------------- -------------
<S>                         <C>            <C>            <C>           <C>        <C>            <C>            <C>
Sales .....................    $423,695       $248,190      $ (21,022)  $650,863      $389,494      $ 244,269      $ (23,190)
                               --------       --------      ---------   --------      --------      ---------      ---------
Gross profit ..............      44,680         26,439         (1,053)    70,066        29,464         13,712         (3,089)
                               --------       --------      ---------   --------      --------      ---------      ---------
Operating income
 (loss) ...................      28,668         (3,771)       (12,594)    12,303        16,912        (17,713)       (13,412)
Interest expense,
 income taxes and
 other, net ...............      16,140          3,874        (10,256)     9,758        17,247        (10,330)        (7,024)
                               --------       --------      ---------   --------      --------      ---------      ---------
Net income (loss) .........      12,528         (7,645)        (2,338)     2,545          (335)        (7,383)        (6,388)
                               ========       ========      =========   ========      ========      =========      =========



<CAPTION>
                             June 30,
                                1997
(In thousands of dollars)   -----------
                              Apparel
                              Fabrics
                              Combined
                            -----------
<S>                         <C>
Sales ..................... $610,573
                            --------
Gross profit ..............  40,087
                            --------
Operating income
 (loss) ................... (14,213)
Interest expense,
 income taxes and
 other, net ...............    (107)
                            --------
Net income (loss) ......... (14,106)
                            ========
</TABLE>


                                       73
<PAGE>

                           APPAREL FABRICS BUSINESS


                  NOTES TO THE COMBINED FINANCIAL STATEMENTS


                    Years Ended June 30, 1995, 1996 and 1997

16. Supplemental Condensed Combined Consolidated Financial Information
 (continued)



<TABLE>
<CAPTION>
                                                                          June 30, 1996
(in thousands of dollars)                             ------------------------------------------------------
                                                                          Non-       Elimination    Apparel
                                                         Guarantor      Guarantor        and        Fabrics
                                                       Subsidiaries   Subsidiaries   Allocations   Combined
                                                      -------------- -------------- ------------- ----------
<S>                                                   <C>            <C>            <C>           <C>
Assets
Current assets ......................................    $139,148       $111,752       $18,724    $269,624
Investments and other advances ......................          --          8,137            --       8,137
Property, plant and equipment, net ..................     175,249         95,099         2,713     273,061
Intangible assets, net ..............................      61,696            969         2,118      64,783
Other assets ........................................       3,092            454        13,801      17,347
                                                         --------       --------       -------    --------
 Total assets .......................................     379,185        216,411        37,356     632,952
                                                         ========       ========       =======    ========
Liabilities and stockholders' equity
Current liabilities .................................      31,514         34,973        18,164      84,651
Long-term debt ......................................     157,829         90,068            --     247,897
Other non-current liabilities .......................      53,122         16,909        18,735      88,766
                                                         --------       --------       -------    --------
 Total liabilities ..................................     242,465        141,950        36,899     421,314
                                                         --------       --------       -------    --------
Stockholders' equity ................................     136,720         74,461           457     211,638
                                                         --------       --------       -------    --------
 Total liabilities and stockholders' equity .........     379,185        216,411        37,356     632,952
                                                         ========       ========       =======    ========



<CAPTION>
                                                                           June 30, 1997
(in thousands of dollars)                             -------------------------------------------------------
                                                                          Non-       Elimination    Apparel
                                                         Guarantor      Guarantor        and        Fabrics
                                                       Subsidiaries   Subsidiaries   Allocations    Combined
                                                      -------------- -------------- ------------- -----------
<S>                                                   <C>            <C>            <C>           <C>
Assets
Current assets ......................................    $118,997       $107,602       $43,010    $269,609
Investments and other advances ......................          --          6,576            --       6,576
Property, plant and equipment, net ..................     157,233         84,813         1,979     244,025
Intangible assets, net ..............................      59,639            897         1,677      62,213
Other assets ........................................       2,493            398         5,798       8,689
                                                         --------       --------       -------    --------
 Total assets .......................................     338,362        200,286        52,464     591,112
                                                         ========       ========       =======    ========
Liabilities and stockholders' equity
Current liabilities .................................      29,443         48,184        20,416      98,043
Long-term debt ......................................     165,564         32,408            --     197,972
Other non-current liabilities .......................      42,722         13,536        17,327      73,585
                                                         --------       --------       -------    --------
 Total liabilities ..................................     237,729         94,128        37,743     369,600
                                                         --------       --------       -------    --------
Stockholders' equity ................................     100,633        106,158        14,721     221,512
                                                         --------       --------       -------    --------
 Total liabilities and stockholders' equity .........     338,362        200,286        52,464     591,112
                                                         ========       ========       =======    ========
</TABLE>


<TABLE>
<CAPTION>
                                                   June 30, 1995
(in thousands of dollars)     --------------------------------------------------------
                                                  Non-       Elimination     Apparel
                                 Guarantor      Guarantor        and         Fabrics
                               Subsidiaries   Subsidiaries   Allocations    Combined
                              -------------- -------------- ------------- ------------
<S>                           <C>            <C>            <C>           <C>
Cash flows
Net cash provided
 by (used in)
 operating
 activities .................   $   40,788     $  (3,438)     $ (7,750)    $   29,600
Net cash provided
 by (used in)
 investing
 activities .................      (21,645)      (13,521)        1,353        (33,813)
Net cash provided
 by (used in)
 financing
 activities .................      (22,658)       14,838           (71)        (7,891)
                                ----------     ---------      --------     ----------
Net change in cash
 and cash
 equivalents ................       (3,515)       (2,121)       (6,468)       (12,104)
Cash and cash
 equivalents, at
 beginning ..................        3,537        14,610        23,977         42,124
                                ----------     ---------      --------     ----------
Cash and cash
 equivalents, at
 end ........................           22        12,489        17,509         30,020
                                ==========     =========      ========     ==========



<CAPTION>
                                                   June 30, 1996                                      June 30, 1997
(in thousands of dollars)     -------------------------------------------------------- -------------------------------------------
                                                  Non-       Elimination     Apparel                       Non-       Elimination
                                 Guarantor      Guarantor        and         Fabrics      Guarantor      Guarantor        and
                               Subsidiaries   Subsidiaries   Allocations    Combined    Subsidiaries   Subsidiaries   Allocations
                              -------------- -------------- ------------- ------------ -------------- -------------- -------------
<S>                           <C>            <C>            <C>           <C>          <C>            <C>            <C>
Cash flows
Net cash provided
 by (used in)
 operating
 activities .................   $   7,025      $    3,073    $   18,262    $   28,360     $11,583        $ 10,890       $16,586
Net cash provided
 by (used in)
 investing
 activities .................     (24,701)        (22,682)         (289)      (47,671)     (3,352)         (2,026)         (742)
Net cash provided
 by (used in)
 financing
 activities .................      17,676          12,598       (23,285)        6,987      (8,233)         (7,587)        1,981
                                ---------      ----------    ----------    ----------     -------        --------       -------
Net change in cash
 and cash
 equivalents ................            (1)       (7,011)       (5,312)      (12,324)           (2)        1,278        17,825
Cash and cash
 equivalents, at
 beginning ..................          22          12,489        17,509        30,020          21           5,480        12,197
                                -----------    ----------    ----------    ----------     ---------      --------       -------
Cash and cash
 equivalents, at
 end ........................          21           5,478        12,197        17,696          19           6,758        30,022
                                ===========    ==========    ==========    ==========     =========      ========       =======



<CAPTION>
                              June 30, 1997
(in thousands of dollars)     -------------
                                 Apparel
                                 Fabrics
                                Combined
                              ------------
<S>                           <C>
Cash flows
Net cash provided
 by (used in)
 operating
 activities .................  $   39,059
Net cash provided
 by (used in)
 investing
 activities .................      (6,120)
Net cash provided
 by (used in)
 financing
 activities .................     (13,839)
                               ----------
Net change in cash
 and cash
 equivalents ................      19,100
Cash and cash
 equivalents, at
 beginning ..................      17,696
                               ----------
Cash and cash
 equivalents, at
 end ........................      36,796
                               ==========
</TABLE>


                                       74
<PAGE>

                            APPAREL FABRICS BUSINESS

         UNAUDITED CONDENSED COMBINED STATEMENTS OF INCOME AND DEFICIT

 For the Three-Month and the Six-Month Periods Ended December 31, 1996 and 1997



<TABLE>
<CAPTION>
                                                          Three-month periods                      Six-month periods
                                                 -------------------------------------   -------------------------------------
                                                        1996                1997                1996                1997
                                                 -----------------   -----------------   -----------------   -----------------
<S>                                              <C>                 <C>                 <C>                 <C>
Sales ........................................    $  152,353,791      $  134,195,565      $  304,874,995      $  286,364,569
Cost of goods sold ...........................       136,214,962         118,358,594         273,626,477         250,731,480
                                                  --------------      --------------      --------------      --------------
Gross profit .................................        16,138,829          15,836,971          31,248,518          35,633,089
                                                  --------------      --------------      --------------      --------------
Selling expenses .............................         5,310,798           4,533,586          10,290,758           8,858,607
Administrative expenses ......................         7,935,518           6,163,811          15,796,796          13,414,229
Goodwill amortization ........................           528,339             517,175           1,026,332           1,014,211
                                                  --------------      --------------      --------------      --------------
                                                      13,774,655          11,214,572          27,113,886          23,287,047
                                                  --------------      --------------      --------------      --------------
Operating income .............................         2,364,174           4,622,399           4,134,632          12,346,042
Interest expense, net ........................        (4,339,389)         (4,268,838)         (9,121,657)         (8,692,628)
Share in net income of associated
  companies ..................................         2,003,359             796,513           3,983,112           2,035,811
Other income (expense), net ..................          (685,357)            685,671          (1,158,347)            742,517
Costs related to the change of control
  (Note 1) ...................................                --         (16,469,871)                 --         (16,469,871)
                                                  --------------      --------------      --------------      --------------
Loss before recovery of income taxes .........          (657,213)        (14,634,126)         (2,162,260)        (10,038,129)
Recovery of income taxes .....................         2,035,332           2,539,587           3,170,492           2,717,211
                                                  --------------      --------------      --------------      --------------
Net income (loss) ............................         1,378,119         (12,094,539)          1,008,232          (7,320,918)
Deficit, at beginning ........................      (116,296,849)       (125,259,658)       (115,926,962)       (130,033,279)
                                                  --------------      --------------      --------------      --------------
Deficit, at end ..............................      (114,918,730)       (137,354,197)       (114,918,730)       (137,354,197)
                                                  ==============      ==============      ==============      ==============
</TABLE>

      See notes to the unaudited condensed combined financial statements.


                                       75
<PAGE>

                            APPAREL FABRICS BUSINESS

                  UNAUDITED CONDENSED COMBINED BALANCE SHEETS




<TABLE>
<CAPTION>
                                                                                 June 30,          December 31,
                                                                                   1997                1997
                                                                            -----------------   -----------------
<S>                                                                         <C>                 <C>
Assets
Current assets
  Cash and cash equivalents .............................................    $   36,797,072      $   16,655,525
  Receivables
   Trade, net of allowance for doubtful accounts of $1,361,534
     ($2,214,213 as of June 30, 1997)....................................       118,459,831          96,149,682
  Other .................................................................        17,987,082          13,451,431
  Inventories ...........................................................        84,972,495          83,317,621
  Other current assets ..................................................        11,392,840           9,009,039
                                                                             --------------      --------------
                                                                                269,609,320         218,583,298
Investments and other advances ..........................................         6,576,251           7,317,448
Property, plant and equipment, net ......................................       244,025,312         229,884,523
Intangible assets, net ..................................................        62,213,219          61,076,663
Other assets ............................................................         8,688,738          13,116,581
                                                                             --------------      --------------
Total assets ............................................................       591,112,840         529,978,513
                                                                             ==============      ==============
Liabilities and stockholders' equity
Current liabilities
  Short-term borrowings .................................................                --             789,275
  Accounts payable ......................................................        32,999,742          25,305,670
  Payroll, related taxes and other employee related liabilities .........        15,951,978          10,302,273
  Other accrued liabilites ..............................................        37,578,824          26,406,498
  Interest payable ......................................................         5,656,732           5,782,054
  Income taxes payable ..................................................         4,320,246           6,723,110
  Long-term debt due within one year ....................................         1,535,908         191,108,417
                                                                             --------------      --------------
                                                                                 98,043,430         266,417,297
Long-term debt ..........................................................       197,971,915             144,231
Deferred income taxes ...................................................        30,291,948          28,656,976
Other non-current liabilities ...........................................        43,293,000          38,567,062
                                                                             --------------      --------------
Total liabilities .......................................................       369,600,293         333,785,565
                                                                             --------------      --------------
Stockholders' equity
  Additional paid-in capital ............................................       370,598,557         355,285,490
  Deficit ...............................................................      (130,033,279)       (137,354,197)
  Cumulative translation adjustment .....................................       (19,052,731)        (21,738,345)
                                                                             --------------      --------------
Total stockholders' equity ..............................................       221,512,547         196,192,948
                                                                             --------------      --------------
Total liabilities and stockholders' equity ..............................       591,112,840         529,978,513
                                                                             ==============      ==============
</TABLE>

      See notes to the unaudited condensed combined financial statements.


                                       76
<PAGE>

                           APPAREL FABRICS BUSINESS

             UNAUDITED CONDENSED COMBINED STATEMENTS OF CASH FLOWS
   For the Three-Month and Six-Month Periods ended December 31, 1996 and 1997




<TABLE>
<CAPTION>
                                                                          Three-month periods
                                                                   ----------------------------------
                                                                         1996              1997
                                                                   ---------------- -----------------
<S>                                                                <C>              <C>
Operating activities
Net income (loss) ................................................  $    1,378,119    $ (12,094,539)
Adjustments to reconcile net income (loss) to net cash provided by
 (used in) operating activities
   Depreciation and amortization .................................       8,776,267        8,378,941
   Deferred income taxes .........................................         968,293         (666,497)
   Loss (gain) on disposal of property
    plant and equipment ..........................................        (190,984)         457,751
   Share in net income of associated companies ...................      (2,003,359)        (796,513)
   Other non-cash items ..........................................      (2,787,897)              --
Changes in assets and liabilities
 Receivables, net ................................................       6,103,685       17,911,977
 Inventories .....................................................       6,061,116       (1,911,081)
 Other current assets ............................................       3,215,512        2,220,738
 Other assets ....................................................        (336,776)      (4,559,354)
 Current liabilities .............................................     (20,740,831)     (23,870,136)
 Other liabilities ...............................................        (199,907)      (4,053,475)
Other, net .......................................................          44,807       (4,589,847)
                                                                    --------------    -------------
Net cash provided by (used in) operating activities ..............         288,045      (23,572,035)
                                                                    --------------    -------------
Investing activities
Capital expenditures .............................................      (2,691,268)      (2,897,947)
Proceeds from sale of property, plant and equipment ..............       1,788,267        3,452,041
Investment in associated companies and other .....................      (4,834,158)         771,160
Other, net .......................................................        (208,119)       1,619,415
                                                                    --------------    -------------
Net cash used in (provided by) investing activities ..............      (5,945,278)       2,944,669
                                                                    --------------    -------------
Financing activities
Repayment of short-term borrowings ...............................      (1,100,434)              --
Repayment of long-term debt ......................................        (407,256)      (2,901,296)
Issue of short-term borrowings ...................................              --          226,466
Issue of long-term debt ..........................................              --           29,237
Changes in additional paid-in capital ............................        (651,687)      (6,942,826)
                                                                    --------------    -------------
Net cash (used in) provided by financing activities ..............      (2,159,377)      (9,588,419)
                                                                    --------------    -------------
Effect of changes in exchange rates on cash and cash
 equivalents .....................................................        (170,712)        (268,005)
                                                                    --------------    -------------
Net increase (decrease) in cash and cash equivalents .............      (7,987,322)     (30,483,790)
Cash and cash equivalents, at beginning ..........................      30,959,123       47,139,315
                                                                    --------------    -------------
Cash and cash equivalents, at end ................................      22,971,801       16,655,525
                                                                    ==============    =============
Supplemental disclosure of cash flow information
 Net cash paid during the period for:
   Interest ......................................................       8,386,132        8,936,049
                                                                    --------------    -------------
   Income taxes ..................................................       1,296,300        2,018,107
                                                                    --------------    -------------



<CAPTION>
                                                                           Six-month periods
                                                                   ---------------------------------
                                                                         1996             1997
                                                                   ---------------- ----------------
<S>                                                                <C>              <C>
Operating activities
Net income (loss) ................................................  $    1,008,232   $  (7,320,918)
Adjustments to reconcile net income (loss) to net cash provided by
 (used in) operating activities
   Depreciation and amortization .................................      17,732,103      16,709,296
   Deferred income taxes .........................................      (2,748,132)     (1,634,790)
   Loss (gain) on disposal of property
    plant and equipment ..........................................        (319,177)        167,363
   Share in net income of associated companies ...................      (3,983,112)     (2,035,811)
   Other non-cash items ..........................................      (2,787,897)             --
Changes in assets and liabilities
 Receivables, net ................................................      17,811,073      27,027,251
 Inventories .....................................................      (1,565,963)      1,374,936
 Other current assets ............................................       7,791,346       2,724,557
 Other assets ....................................................          29,919      (4,348,216)
 Current liabilities .............................................     (22,876,380)    (22,169,366)
 Other liabilities ...............................................         503,554      (4,182,787)
Other, net .......................................................       4,674,064      (2,968,162)
                                                                    --------------   -------------
Net cash provided by (used in) operating activities ..............      15,269,630       3,343,353
                                                                    --------------   -------------
Investing activities
Capital expenditures .............................................      (7,005,000)     (6,379,161)
Proceeds from sale of property, plant and equipment ..............       2,542,367       3,851,385
Investment in associated companies and other .....................      (5,199,258)      2,010,003
Other, net .......................................................        (686,933)        394,152
                                                                    --------------   -------------
Net cash used in (provided by) investing activities ..............     (10,348,824)       (123,621)
                                                                    --------------   -------------
Financing activities
Repayment of short-term borrowings ...............................      (1,100,434)             --
Repayment of long-term debt ......................................     (45,888,632)     (8,284,412)
Issue of short-term borrowings ...................................       1,162,401         789,275
Issue of long-term debt ..........................................         773,143          29,237
Changes in additional paid-in capital ............................      45,739,654     (15,313,067)
                                                                    --------------   -------------
Net cash (used in) provided by financing activities ..............         686,132     (22,778,967)
                                                                    --------------   -------------
Effect of changes in exchange rates on cash and cash
 equivalents .....................................................        (331,536)       (582,312)
                                                                    --------------   -------------
Net increase (decrease) in cash and cash equivalents .............       5,275,402     (20,141,547)
Cash and cash equivalents, at beginning ..........................      17,696,400      36,797,072
                                                                    --------------   -------------
Cash and cash equivalents, at end ................................      22,971,802      16,655,525
                                                                    ==============   =============
Supplemental disclosure of cash flow information
 Net cash paid during the period for:
   Interest ......................................................       9,268,666       9,325,864
                                                                    --------------   -------------
   Income taxes ..................................................       2,834,697       2,062,095
                                                                    --------------   -------------
</TABLE>

      See notes to the unaudited condensed combined financial statements.


                                       77
<PAGE>

                           APPAREL FABRICS BUSINESS


                             BASIS OF PRESENTATION


  For the Three-Month and Six-Month Periods Ended December 31, 1996 and 1997

General

     The consolidated financial statements of Dominion Textile Inc. (the
"Corporation"), a Canadian company, have been issued to the stockholders.

     All dollar amounts in the combined financial statements are stated in US
dollars.

     The combined financial statements of the Apparel Fabrics Business of
Dominion Textile Inc. (the "Business") include the operations of Swift Denim,
Inc., Klopman International S.p.A. and Swift Textiles Europe Limited which were
operated as subsidiaries or associated companies of Dominion Textile Inc. On
December 19, 1997, pursuant to a takeover offer, DT Acquisition Inc., an
affiliate of Polymer Group, Inc. ("PGI") acquired all shares tendered which
approximated 98% of the outstanding common stock of the Corporation. In
connection with the change of control, PGI entered into a preliminary agreement
with Galey & Lord, Inc., to sell it certain operations. In contemplation of the
change in control and the subsequent sale of certain operations, the operations
and the net assets of the Corporation have been essentially divided into two
groups: the Apparel Fabrics Business and the Nonwovens Business.

     The combined financial statements have been prepared using the
Corporation's historical basis in the assets and liabilities and historical
results of operations related to the Business. Changes in additional paid-in
capital represent the Corporation's contribution of its net operating
investment plus net cash transfers to or from the Corporation. The combined
financial statements reflect the results of operations, financial position and
cash flows of the Business as if it had operated as a separate entity for all
periods presented and may not be indicative of actual results of operations and
financial position of the Business under different ownership.


Allocations

     The basis of allocation selected herein is not necessarily indicative of
the application of the provisions contained in the separation agreement entered
into by PGI and Galey & Lord, Inc. and dated January 29, 1998.

     The combined financial statements include allocations of certain corporate
headquarters' assets, liabilities (excluding deferred income taxes), and net
expenses. All significant intergroup transactions and balances have been
eliminated.

     The liabilities of the Business include outstanding direct third-party
indebtedness and the amount of debt based on the ratio of the Business' average
net operating investment to the aggregate net operating investment of the two
groups. Interest expense shown in the combined financial statements reflects
the interest expense associated with the aggregate borrowings for each period
presented principally based on a blend of the Corporation's long-term weighted
average interest rates for the applicable period.

     General corporate overhead related to the Corporation's headquarters has
been allocated to the Business based on the ratio of the Business' sales to the
aggregate sales of the Corporation. The costs of the services charged to the
Business are not necessarily indicative of the costs that would have been
incurred if the Business had performed these functions as a stand-alone entity.
Additionally, income taxes on allocated general corporate overhead are
calculated using the Corporation's statutory tax rate.

     Management believes that the basis of allocation is reasonable.


                                       78
<PAGE>

                            APPAREL FABRICS BUSINESS

                       BASIS OF PRESENTATION (Continued)

   For the Three-Month and Six-Month Periods Ended December 31, 1996 and 1997

     The following table illustrates the results of applying the allocation
method described above on various financial statement items:




<TABLE>
<CAPTION>
                                                        Three-month periods                   Six-month periods
                                                         ended December 31                    ended December 31
                                                -----------------------------------   ---------------------------------
                                                      1996               1997              1996              1997
                                                ----------------   ----------------   --------------   ----------------
<S>                                             <C>                <C>                <C>              <C>
    Net impact on gross profit ..............     $ (1,377,374)     $    (470,109)     $   (531,285)    $  (1,591,959)
    General corporate overhead, net .........       (2,818,459)        (2,012,564)       (5,463,328)       (4,834,297)
    Costs related to the change of
     control ................................               --        (14,510,565)               --       (14,510,565)
    Recovery of income taxes ................        1,627,983          2,432,684         2,325,910         3,962,794
                                                  ------------      -------------      ------------     -------------
                                                    (2,567,850)       (14,560,554)       (3,668,703)      (16,974,027)
                                                  ============      =============      ============     =============
</TABLE>


<TABLE>
<CAPTION>
                                                                            June 30,        December 31,
                                                                              1997              1997
                                                                         --------------   ----------------
<S>                                                                      <C>              <C>
Net assets excluding long-term debt ..................................   $14,539,529        $ (5,631,557)
Long-term debt, inclusive of the portion due within one year .........   197,049,432         189,557,867
Cumulative translation adjustment ....................................   (4,252,709)          (2,237,144)
</TABLE>


                                       79
<PAGE>

                            APPAREL FABRICS BUSINESS


         NOTES TO THE UNAUDITED CONDENSED COMBINED FINANCIAL STATEMENTS


   For the Three-Month and Six-Month Periods Ended December 31, 1996 and 1997


1. COSTS RELATED TO THE CHANGE OF CONTROL

     In fiscal 1997, as part of its strategy to provide added-value to its
stockholders, Dominion Textile Inc. together with its financial advisers,
considered different growth opportunities for its core businesses. The takeover
offer discussed in the basis of presentation was among those opportunities.
This offer was recommended by the Board of Directors for acceptance on November
17, 1997.

     The change of control triggered among other things, the accelerated
funding of certain benefit plans for executives and the payments under benefits
programs. As a result, Dominion Textile Inc. recorded a $26.1 million charge
which includes professional fees amounting to $11.2 million. The Business'
share of this charge is $16.5 million.


2. SUBSEQUENT EVENTS

     Pursuant to a Master Separation Agreement dated January 29, 1998, Galey &
Lord, Inc. acquired from DT Acquisition Inc. the Apparel Fabrics Business and
certain other assets and assumed certain related liabilities.

     Also on January 29, 1998, Dominion Textile (USA) Inc. redeemed all of its
outstanding $275.0 million senior notes at a price of $310.4 million.
Consequently, they were reclassified within current liabilities.


3. SUPPLEMENTAL CONDENSED COMBINED CONSOLIDATED FINANCIAL INFORMATION

     In connection with the note offering, each of the Apparel Fabrics
Business' operating subsidiaries located in the United States ("the Guarantor
Subsidiaries") will fully and unconditionally guarantee Galey & Lord, Inc.'s
("Galey") performance under the Notes on a joint and several basis. The
Guarantor Subsidiaries are direct or indirect wholly-owned subsidiaries of
Galey. The remaining subsidiaries are direct or indirect foreign subsidiaries
of Galey. The following condensed combined financial data provides information
regarding the financial position, results of operations and cash flows of the
Guarantor Subsidiaries prior to their acquisition by Galey.



<TABLE>
<CAPTION>
                                     Three-month period ended December 31, 1996
(in thousands of dollars)    ----------------------------------------------------------
                                                 Non-                          Apparel
                                Guarantor      Guarantor    Elimination and    Fabrics
                              Subsidiaries   Subsidiaries     Allocations     Combined
                             -------------- -------------- ----------------- ----------
<S>                          <C>            <C>            <C>               <C>
Sales ......................    $ 94,020       $ 62,275        $ (3,941)     $152,354
Gross Profit ...............       9,282          8,234          (1,377)       16,139
                                --------       --------        --------      --------
Operating income (loss).....       3,222          3,277          (4,135)        2,364
Interest expense, income
 taxes and other, net ......       4,730         (2,177)         (1,567)          986
                                --------       --------        --------      --------
Net income (loss) ..........      (1,508)         5,454          (2,568)        1,378
                                ========       ========        ========      ========



<CAPTION>
                                     Three-month period ended December 31, 1997
(in thousands of dollars)    -----------------------------------------------------------
                                                 Non-                          Apparel
                                Guarantor      Guarantor    Elimination and    Fabrics
                              Subsidiaries   Subsidiaries     Allocations      Combined
                             -------------- -------------- ----------------- -----------
<S>                          <C>            <C>            <C>               <C>
Sales ......................    $78,092         $58,817        $  (2,713)    $134,196
Gross Profit ...............      8,542           7,765             (470)     15,837
                                -------         -------        ---------     --------
Operating income (loss).....      3,551           3,785           (2,714)      4,622
Interest expense, income
 taxes and other, net ......      4,213             656           11,848      16,717
                                -------         -------        ---------     --------
Net income (loss) ..........       (662)          3,129          (14,562)    (12,095)
                                =======         =======        =========     ========
</TABLE>


<TABLE>
<CAPTION>
                                         Six-month period ended December 31, 1996
                                  ------------------------------------------------------
                                                      Non-                      Apparel
                                     Guarantor      Guarantor                   Fabrics
                                   Subsidiaries   Subsidiaries   Elimination   Combined
                                  -------------- -------------- ------------- ----------
<S>                               <C>            <C>            <C>           <C>
Sales ...........................    $197,422       $115,905      $ (8,452)    $304,875
Gross profit ....................      17,756         14,025          (532)      31,249
                                     --------       --------      --------     --------
Operating income (loss) .........       5,396          4,655        (5,916)       4,135
Interest expenses, income
  taxes and other, net ..........       8,714         (3,328)       (2,259)       3,127
                                     --------       --------      --------     --------
Net income (loss) ...............      (3,318)         7,983        (3,657)       1,008
                                     ========       ========      ========     ========



<CAPTION>
                                         Six-month period ended December 31, 1997
                                  -------------------------------------------------------
                                                      Non-                      Apparel
                                     Guarantor      Guarantor                   Fabrics
                                   Subsidiaries   Subsidiaries   Elimination    Combined
                                  -------------- -------------- ------------- -----------
<S>                               <C>            <C>            <C>           <C>
Sales ...........................    $180,073       $112,485      $  (6,193)   $286,365
Gross profit ....................      22,216         15,009         (1,592)     35,633
                                     --------       --------      ---------    --------
Operating income (loss) .........      11,679          7,002         (6,335)     12,346
Interest expenses, income
  taxes and other, net ..........       6,392          1,883         11,392      19,667
                                     --------       --------      ---------    --------
Net income (loss) ...............       5,287          5,119        (17,727)     (7,321)
                                     ========       ========      =========    ========
</TABLE>


                                       80
<PAGE>

                            APPAREL FABRICS BUSINESS


         NOTES TO THE UNAUDITED CONDENSED COMBINED FINANCIAL STATEMENTS


   For the Three-Month and Six-Month Periods Ended December 31, 1996 and 1997


3. SUPPLEMENTAL CONDENSED COMBINED CONSOLIDATED FINANCIAL INFORMATION --
        Continued



<TABLE>
<CAPTION>
(in thousands of dollars)
                                                  June 30, 1997
                              ------------------------------------------------------
                                                  Non-       Elimination    Apparel
                                 Guarantor      Guarantor        and        Fabrics
                               Subsidiaries   Subsidiaries   Allocations   Combined
                              -------------- -------------- ------------- ----------
<S>                           <C>            <C>            <C>           <C>
Assets
Current assets ..............    $118,997       $107,602       $43,010     $269,609
Property, plant and
 equipment, net .............     157,233         84,813         1,979      244,025
Investments and other
 advances ...................          --          6,576            --        6,576
Intangible assets, net ......      59,639            897         1,677       62,213
Other assets ................       2,493            398         5,798        8,689
 Total assets ...............     338,362        200,286        52,464      591,112
Liabilities and
 stockholders' equity
Current liabilities .........      29,443         48,184        20,416       98,043
Long-term debt ..............     165,564         32,408            --      197,972
Other non-current
 liabilities ................      42,722         13,536        17,327       73,585
                                 --------       --------       -------     --------
 Total liabilities ..........     237,729         94,128        37,743      369,600
                                 --------       --------       -------     --------
Stockholders' equity ........     100,633        106,158        14,721      221,512
                                 --------       --------       -------     --------
Total liabilities and
 stockholders' equity .......     338,362        200,286        52,464      591,112
                                 ========       ========       =======     ========



<CAPTION>
(in thousands of dollars)
                                                 December 31, 1997
                              -------------------------------------------------------
                                                  Non-       Elimination    Apparel
                                 Guarantor      Guarantor        and        Fabrics
                               Subsidiaries   Subsidiaries   Allocations    Combined
                              -------------- -------------- ------------- -----------
<S>                           <C>            <C>            <C>           <C>
Assets
Current assets ..............    $ 97,914       $ 96,839      $ 23,830     $218,583
Property, plant and
 equipment, net .............     150,748         78,937           200      229,885
Investments and other
 advances ...................          --          7,317            --        7,317
Intangible assets, net ......      58,660            884         1,533       61,077
Other assets ................       7,344          1,701         4,072       13,117
 Total assets ...............     314,666        185,678        29,635      529,979
Liabilities and
 stockholders' equity
Current liabilities .........     149,978         95,237        21,203      266,418
Long-term debt ..............         144             --            --          144
Other non-current
 liabilities ................      40,855         13,408        12,961       67,224
                                 --------       --------      --------     --------
 Total liabilities ..........     190,977        108,645        34,164      333,786
                                 --------       --------      --------     --------
Stockholders' equity ........     123,689         77,033        (4,529)     196,193
                                 --------       --------      --------     --------
Total liabilities and
 stockholders' equity .......     314,666        185,678        29,635      529,979
                                 ========       ========      ========     ========
</TABLE>


<TABLE>
<CAPTION>
(in thousands of dollars)
                                    Three-month period ended December 31, 1996
                              -------------------------------------------------------
                                                  Non-       Elimination    Apparel
                                 Guarantor      Guarantor        and        Fabrics
                               Subsidiaries   Subsidiaries   Allocations    Combined
<S>                           <C>            <C>            <C>           <C>
Cash flows
Net cash provided by
 (used in) operating
 activities .................   $   3,344       $ (2,865)     $    (191)   $     288
Net cash provided by
 (used in) investing
 activities .................      (1,088)        (5,031)           174       (5,945)
Net cash provided by
 (used in) financing
 activities .................      (2,246)         1,395         (1,479)      (2,330)
                                ---------       --------      ---------    ---------
Net change in cash and
 cash equivalents ...........          10         (6,501)        (1,496)      (7,987)
Cash and cash
 equivalents, at
 beginning ..................          29          8,405         22,525       30,959
                                ---------       --------      ---------    ---------
Cash and cash
 equivalents, at end ........          39          1,904         21,029       22,972
                                =========       ========      =========    =========



<CAPTION>
(in thousands of dollars)
                                     Three-month period ended December 31, 1997
                              ---------------------------------------------------------
                                                  Non-       Elimination     Apparel
                                 Guarantor      Guarantor        and         Fabrics
                               Subsidiaries   Subsidiaries   Allocations     Combined
<S>                           <C>            <C>            <C>           <C>
Cash flows
Net cash provided by
 (used in) operating
 activities .................   $  16,800      $ (17,087)     $ (23,285)    $ (23,572)
Net cash provided by
 (used in) investing
 activities .................      (3,644)         5,461          1,128         2,945
Net cash provided by
 (used in) financing
 activities .................     (12,160)         9,958         (7,655)       (9,857)
                                ---------      ---------      ---------     ---------
Net change in cash and
 cash equivalents ...........         996         (1,668)       (29,812)      (30,484)
Cash and cash
 equivalents, at
 beginning ..................      (1,004)         5,467         42,677        47,140
                                ---------      ---------      ---------     ---------
Cash and cash
 equivalents, at end ........            (8)       3,799         12,865        16,656
                                ============   =========      =========     =========
</TABLE>


                                       81
<PAGE>

                            APPAREL FABRICS BUSINESS


         NOTES TO THE UNAUDITED CONDENSED COMBINED FINANCIAL STATEMENTS


   For the Three-Month and Six-Month Periods Ended December 31, 1996 and 1997


3. SUPPLEMENTAL CONDENSED COMBINED CONSOLIDATED FINANCIAL INFORMATION --
        Continued




<TABLE>
<CAPTION>
(in thousands of dollars)
                                      Six-month period ended December 31, 1996
                              --------------------------------------------------------
                                                  Non-       Elimination     Apparel
                                 Guarantor      Guarantor        and         Fabrics
                               Subsidiaries   Subsidiaries   Allocations    Combined
<S>                           <C>            <C>            <C>           <C>
Cash flows
Net cash provided by
 (used in) operating
 activities .................   $     220      $   5,828      $   9,222    $   15,270
Net cash provided by
 (used in) investing
 activities .................      (4,435)        (7,400)         1,486       (10,349)
Net cash provided by
 (used in) financing
 activities .................       4,233         (2,003)        (1,875)          355
                                ---------      ---------      ---------    ----------
Net changes in cash and
 cash equivalents ...........          18         (3,575)         8,833         5,276
Cash and cash
 equivalents, at
 beginning ..................          21          5,479         12,196        17,696
                                ---------      ---------      ---------    ----------
Cash and cash
 equivalents, at end ........          39          1,904         21,029        22,972
                                =========      =========      =========    ==========



<CAPTION>
(in thousands of dollars)
                                      Six-month period ended December 31, 1997
                              --------------------------------------------------------
                                                  Non-       Elimination     Apparel
                                 Guarantor      Guarantor        and         Fabrics
                               Subsidiaries   Subsidiaries   Allocations    Combined
<S>                           <C>            <C>            <C>           <C>
Cash flows
Net cash provided by
 (used in) operating
 activities .................   $  22,770      $ (12,144)     $  (7,283)   $    3,343
Net cash provided by
 (used in) investing
 activities .................      (3,553)           264          3,165          (124)
Net cash provided by
 (used in) financing
 activities .................     (19,244)         8,920        (13,038)      (23,361)
                                ---------      ---------      ---------    ----------
Net changes in cash and
 cash equivalents ...........         (27)        (2,960)       (17,156)      (20,143)
Cash and cash
 equivalents, at
 beginning ..................          19          6,759         30,021        36,799
                                ---------      ---------      ---------    ----------
Cash and cash
 equivalents, at end ........            (8)       3,799         12,865        16,656
                                ============   =========      =========    ==========
</TABLE>

                                       82

<PAGE>


Item 9.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
         FINANCIAL DISCLOSURE

         None.


                                       83
<PAGE>

                                    PART III

Item 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

       The information required by this item is incorporated herein by reference
from the portion of the Company's definitive Proxy Statement to be filed with
the Securities and Exchange Commission on or prior to 120 days following the end
of the Company's fiscal year under the headings "Proposal 1 - Election of
Directors," "Executive Officers" and "Security Ownership."

Item 11. EXECUTIVE COMPENSATION

       The information required by this item is incorporated herein by reference
from the portion of the Company's definitive Proxy Statement to be filed with
the Securities and Exchange Commission on or prior to 120 days following the end
of the Company's fiscal year under the heading "Executive Compensation."

Item 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

       The information required by this item is incorporated herein by reference
from the portion of the Company's definitive Proxy Statement to be filed with
the Securities and Exchange Commission on or prior to 120 days following the end
of the Company's fiscal year under the heading "Security Ownership."

Item 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

       The information required by this item is incorporated herein by reference
from the portion of the Company's definitive Proxy Statement to be filed with
the Securities and Exchange Commission on or prior to 120 days following the end
of the Company's fiscal year under the heading "Related Transactions."


                                       84
<PAGE>

                                     PART IV

Item 14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K

(a)   1.  Financial Statements

          The following financial statements of Galey & Lord, Inc. are included
          under Item 8. of this report:

              Report of Independent Auditors.

              Consolidated Balance Sheets as of October 3, 1998 and September
              27, 1997.

              Consolidated Statements of Operations for the fiscal years ended
              October 3, 1998, September 27, 1997 and September 28, 1996.

              Consolidated Statements of Cash Flows for the fiscal years ended
              October 3, 1998, September 27, 1997 and September 28, 1996.

              Consolidated Statements of Stockholders' Equity for the fiscal
              years ended October 3, 1998, September 27, 1997 and September 28,
              1996.

              Notes to Consolidated Financial Statements.

           The following financial statements of the Acquired Business are
           included under Item 8. of this report:

              Audited Combined Financial Statements

              Independent Auditors' Report

              Combined Statements of Income and Deficit for each of the three
              years ended June 30, 1997

              Combined Balance Sheets at June 30, 1996 and 1997

              Combined Statements of Cash Flows for each of the three years
              ended June 30, 1997

              Basis of Presentation

              Significant Accounting Policies

              Notes to the Combined Financial Statements


                                       85
<PAGE>

              Unaudited Condensed Combined Interim Financial Statements

              Unaudited Condensed Combined Statements of Income and Deficit for
              the three-month and the six-month periods ended December 31, 1996
              and 1997

              Unaudited Condensed Combined Balance Sheets at June 30, 1997 and
              December 31, 1997

              Unaudited Condensed Combined Statements of Cash Flows for the
              three-month and six-month periods ended December 31, 1997 and 1997

              Basis of Presentation

              Notes to the Unaudited Condensed Combined Financial Statements

      2.  Financial Statement Schedules

          The following schedule is filed as a part of this Item 14:

              Schedule II - Valuation and Qualifying Accounts.

          All other schedules have been omitted because they are not applicable
          or are not required or because the required information is included in
          the consolidated financial statements or notes thereto.

      3.  Exhibits

          The exhibits listed in the accompanying Exhibit Index are filed as a
part of this Report.

(b) 1. Reports on Form 8-K Filed During the Last Quarter.

          None.


                                       86
<PAGE>

                                  EXHIBIT INDEX
<TABLE>
<CAPTION>
Exhibit                                                                                                   Sequential
Number                                           Description                                               Page No.
- ------                                           -----------                                               --------
<S>    <C>   <C>                                                                                               
 3.1   -      Form of Restated Certificate of Incorporation of the Company.(1)

 3.2   -      Form of Amended and Restated Bylaws of the Company.(1)

 4.1   -      Form of Common Stock Certificate.(1)

10.1   -      Form of Registration Rights Agreement, by and among the Company, Arthur C. Wiener,
              Burlington and Citicorp Venture Capital, Ltd. ("CVC").(1)

10.2   -      Amended and Restated 1989 Stock Option Plan of the Company. (1)*

10.3   -      Agreement, dated February 11, 1991, between Burlington and Industries.(1)

10.4   -      Service Agreement, dated as of March 2, 1991, between Burlington and Industries.(1)

10.5   -      Form of Voting Agreement, by and among the Company, Arthur C. Wiener and CVC.(1)

10.6   -      The Retirement Plan of Galey & Lord, Inc.(1)*

10.7   -      The Retirement Plan of Galey & Lord Industries, Inc. as Amended and Restated Effective
              April 1, 1992.(2)*

10.8   -      The Savings and Profit Sharing Plan of Galey & Lord Industries, Inc. as Amended and
              Restated April 1, 1992.(2)*

10.9   -      Form of Purchase Agreement dated as of March 29, 1994 between Burlington and Industries.(3)

10.10  -      Assumption Agreement dated as of April 29, 1994 between Burlington and Industries.(3)

10.11  -      Amendment to Amended and Restated 1989 Stock Option Plan of the Company dated August 25,
              1994.(4)*

10.12  -      Second Amendment to The Savings and Profit Sharing Plan of Galey & Lord Industries, Inc.
              dated April 27, 1994.(5)*

10.13  -      Loan Agreement dated as of May 1, 1994 between South Carolina Jobs - Economic Development
              Authority and Industries.(5)

10.14  -      Reimbursement and Security Agreement dated as of May 1, 1994 between Industries and
              Wachovia.(5)

10.15  -      Guaranty Agreement dated as of May 1, 1994 from the Company to Wachovia.(5)

10.16  -      The Supplemental Executive Retirement Plan of Galey & Lord Industries, Inc.(5)*

                                       87
<PAGE>
                                  EXHIBIT INDEX

Exhibit                                                                                                   Sequential
Number                                           Description                                               Page No.
- ------                                           -----------                                               --------
10.17  -      The Deferred Compensation Plan of Galey & Lord Industries, Inc.(5)*

10.18  -      First Amendment to The Retirement Plan of Galey & Lord Industries, Inc. dated April 27,
              1994.(6)*

10.19  -      Second Amendment to The Retirement Plan of Galey & Lord Industries, Inc. dated April 25,
              1995.(7)*

10.20  -      Fourth Amendment to The Savings and Profit Sharing Plan of Galey & Lord Industries, Inc.
              dated April 25, 1995.(7)*

10.21  -      Letter of Intent dated September 22, 1995 between the Company and Triarc Companies, Inc. (8)

10.22  -      Fifth Amendment to The Savings and Profit Sharing Plan of Galey & Lord Industries, Inc.
              dated August 29, 1995.(10)*

10.23  -      Asset Purchase Agreement, dated as of May 20, 1996, among the Company, Industries, Farah
              Incorporated, Farah U.S.A., Inc. and Dimmit (excluding Schedules and Exhibits).(11)

10.24  -      Amended and Restated Credit Agreement dated as of June 4, 1996 between Industries, the
              Company and certain subsidiaries and First Union National Bank of North Carolina, as agent
              and lender and the other lender's party thereto.(12)

10.25  -      Third Amendment to The Retirement Plan of Galey & Lord Industries, Inc. dated June 7,
              1996.(13)*

10.26  -      Sixth Amendment to The Savings and Profit Sharing Plan of Galey & Lord Industries, Inc.
              dated June 7, 1996. (13)*

10.27  -      Seventh Amendment to The Savings and Profit Sharing Plan of Galey & Lord Industries, Inc.
              dated September 30, 1996. (13)*

10.28  -      Amended and Restated Reimbursement and Security Agreement, dated as of June 4, 1996, among
              Galey & Lord Industries, Inc., Galey & Lord, Inc. and Wachovia Bank of North Carolina,
              N.A.(14)

10.29  -      Amendment to Amended and Restated 1989 Stock Option Plan of the Company dated February 7,
              1995.(15)*

10.30  -      Amendment to Amended and Restated 1989 Stock Option Plan of the Company dated February 11,
              1997.(15)*

10.31  -      1996 Restricted Stock Plan of the Company.(16)*

                                       88
<PAGE>
                                  EXHIBIT INDEX
Exhibit                                                                                                   Sequential
Number                                           Description                                               Page No.
- ------                                           -----------                                               --------
10.32  -      First Amendment to the Amended and Restated Credit Agreement dated May 13, 1997 between
              Galey & Lord Industries, Inc., the Company and certain subsidiaries and First Union
              National Bank of North Carolina, as agent and lender.(16)

10.33  -      Agreement, dated October 27, 1997, between Polymer Group, Inc. ("Polymer"), DT Acquisition,
              Inc. ("DTA") and the Company.(17)

10.34  -      Amendment to the Agreement between Polymer, DTA and the Company, dated November 16,
              1997.(17)

10.35  -      Operating Agreement, dated December 19, 1997, between Polymer, DTA and the Company. (17)

10.36  -      Credit Agreement dated as of December 19, 1997 among Galey & Lord Industries, Inc.
              ("Industries"), the Company, G&L Service Company, North America, Inc. ("Service Company") and
              First Union National Bank, as agent and lender, and the other lenders' party thereto. (17)

10.37  -      Security Agreement dated as of December 19, 1997, among Industries, the Company, Service
              Company and First Union National Bank, as Collateral Agent. (17)

10.38  -      Pledge Agreement dated as of December 19, 1997, among Industries, the Company, Service
              Company and First Union National Bank, as Collateral Agent. (17)

10.39  -      Senior Subordinated Credit Agreement dated as of December 19, 1997 among Industries, the
              Company and First Union Corporation, as agent and lender.(17)

10.40  -      Master Separation Agreement, dated January 29, 1998, among the Company, Polymer, DTA,
              Dominion Textile, Inc. ("Dominion") and certain other parties thereto.(18)

10.41  -      Credit Agreement dated as of January 29, 1998 among the Company, Industries, Service
              Company, Swift Textiles Inc. ("Textiles"), Swift Denim Services Inc. ("Denim") and First
              Union National Bank, as agent and lender, and the other lenders' party thereto. (18)

10.42  -      Security Agreement dated as of January 29, 1998, among the Company, Industries, Service
              Company, Textiles, Denim and First Union National Bank, as Collateral Agent. (18)

10.43  -      Pledge Agreement dated as of January 29, 1998, among the Company, Industries, Service
              Company, Textiles, Denim and First Union National bank, as Collateral Agent. (18)

                                       89
<PAGE>

                                  EXHIBIT INDEX

Exhibit                                                                                                   Sequential
Number                                           Description                                               Page No.
- ------                                           -----------                                               --------
10.44  -      Foreign Subsidiary Pledge Agreement dated as of January 29, 1998, among the Company, certain
              of its subsidiaries party thereto and First Union National Bank, as Collateral Agent. (18)

10.45  -      First Amendment to Senior Subordinated Credit Agreement dated as of January 29, 1998 among
              Industries, the Company and First Union Corporation, as agent and lender. (18)

10.46  -      Second Amendment to Senior Subordinated Credit Agreement dated as of January 29, 1998 among
              the Company, Industries, Service Company, Textiles, Denim and First Union Corporation, as
              agent and lender. (18)

10.47  -      Waiver, Release and First Amendment to the Credit Agreement dated March 19, 1998 among the
              Company, Industries, Service Company, Textiles, Denim  and First Union National Bank, as
              agent and lender.(19)

10.48  -      Second Amendment to the Credit Agreement dated March 27, 1998, among the Company,
              Industries, Service Company, Textiles, Denim and First Union Nation Bank, as agent and
              lender, and the other lenders' party thereto. (19)

10.49  -      Indenture, dated as of February 24, 1998 among the Company, Industries, Service Company,
              Textiles, Denim and Suntrust Bank, Atlanta.(20)

10.50  -      Note Purchase Agreement, dated February 19, 1998 among the Company, Industries, Service
              Company, Textiles, Denim and First Union Capital Markets, a division of Wheat First
              Securities, Inc. (20)

10.51  -      Form of Initial Global Note.(20)

10.52  -      Form of Initial Certificated Note.(20)

10.53  -      Registration Rights Agreement, dated February 24, 1998, by and among the Company,
              Industries, Service Company, Textiles, Denim and First Union Capital Markets, a dviision of
              Wheat First Securities, Inc.(21)

10.54  -      Third Amendment, Consent and Release, to the Credit Agreement dated September 15, 1998,
              among the Company, Industries, Service Company, Textiles, Denim and First Union Nation
              Bank, as agent and lender, and the other lenders' party thereto.

10.55  -      Fourth Amendment to the Credit Agreement dated December 23, 1998, among the Company,
              Industries, Service Company, Textiles, Denim and First Union Nation Bank, as agent and
              lender, and the other lenders' party thereto.

10.56  -      Agreement dated April 29, 1996, between Dominion and John J. Heldrich.*

11     -      Statement Regarding Computation of Per Share Earnings.

21     -      Subsidiaries of the Company.


                                       90
<PAGE>

                                  EXHIBIT INDEX
Exhibit                                                                                                   Sequential
Number                                           Description                                               Page No.
- ------                                           -----------                                               --------
23.1   -      Consent of Ernst & Young LLP.

23.2   -      Consent of Deloitte & Touche.

23.3   -      Consent of KPMG

27     -      Financial Data Schedule

99.1   -      Opinion of KPMG

     (1)      Filed as an Exhibit to the Company's Registration Statement on Form S-1 (File No. 33-45895)
              which was declared effective by the Securities and Exchange Commission on April 30, 1992 and
              incorporated herein by reference.

     (2)      Filed as an Exhibit to the Company's Annual Report on Form 10-K for the fiscal year ended
              October 2, 1993 and incorporated herein by reference.

     (3)      Filed as an Exhibit to the Company's Quarterly Report on Form 10-Q for the period ended April
              2, 1994 and incorporated herein by reference.

     (4)      Filed as an Exhibit to the Company's Registration Statement on Form S-8 (File No. 33-52248)
              dated August 25, 1994 and incorporated herein by reference.

     (5)      Filed as an Exhibit to the Company's Annual Report on Form 10-K for the fiscal year ended
              October 1, 1994 and incorporated herein by reference.

     (6)      Filed as an Exhibit to the Company's Quarterly Report on Form 10-Q for the period ended
              December 31, 1994 and incorporated herein by reference.

     (7)      Filed as an Exhibit to the Company's Quarterly Report on Form 10-Q for the period ended April
              1, 1995 and incorporated herein by reference.

     (8)      Filed as an Exhibit to the Company's Form 8K dated September 22, 1995 and incorporated
              herein by reference.

     (9)      Filed as an Exhibit to the Company's Annual Report on Form 10-K for the fiscal year ended
              September 30, 1995 and incorporated herein by reference.

     (10)     Filed as an Exhibit to the Company's Quarterly Report on Form 10-Q for the period ended March
              30, 1996 and incorporated herein by reference.

     (11)     Filed as an Exhibit to the Company's Form 8K dated May 20, 1996 and incorporated herein by
              reference.

     (12)     Filed as an Exhibit to the Company's Quarterly Report on Form 10-Q for the period ended June
              29, 1996 and incorporated herein by reference.

     (13)     Filed as an Exhibit to the Company's Annual Report on Form 10-K for the fiscal year ended
              September 28, 1996 and incorporated herein by reference.


                                      91
<PAGE>

                                                 EXHIBIT INDEX
Exhibit                                                                                                   Sequential
Number                                           Description                                               Page No.
- ------                                           -----------                                               --------

     (14)     Filed as an Exhibit to the Company's Quarterly Report on Form 10-Q for the period ended
              December 28, 1996 and incorporated herein by reference.

     (15)     Filed as an Exhibit to the Company's Quarterly Report on Form 10-Q for the period ended March
              29, 1997 and incorporated herein by reference.

     (16)     Filed as an Exhibit to the Company's Quarterly Report on Form 10-Q for the period ended June
              28, 1997 and incorporated herein by reference.

     (17)     Filed as an Exhibit to the Company's Form 8K dated December 19, 1997 and incorporated herein
              by reference.

     (18)     Filed as an Exhibit to the Company's Form 8K dated January 29, 1998 and incorporated herein
              by reference.

     (19)     Filed as an Exhibit to the Company's Quarterly Report on Form 10-Q for the period ended March
              28, 1998 and incorporated herein by reference.

     (20)     Filed as an Exhibit to the Company's Form 8K dated February 24, 1998 and incorporated herein
              by reference.

     (21)     Filed as an Exhibit to the Company's Registration Statement on Form S-4 (File No. 333-49503)
              dated April 22, 1998 and incorporated herein by reference.

     *        Management contract or compensatory plan or arrangement identified pursuant to item 14(a)3 *
              of this report.
</TABLE>

                                     92
<PAGE>
                              SCHEDULE II - VALUATION AND QUALIFYING ACCOUNTS

                                             GALEY & LORD, INC.

                                               (in thousands)

<TABLE>
<CAPTION>
- ------------------------------------------------------ -------------- -------------- -------------- ---------------- --------------
                       COL. A                             COL. B         COL. C         COL. D          COL. E          COL. F
- ------------------------------------------------------ -------------- -------------- -------------- ---------------- --------------
                                                                                Additions
                                                                       -------------------------
                                                        Balance at     Charged to     Charged to                      Balance at
                                                         Beginning      Costs and        Other        Deductions-       End of
                   Classification                        of Period      Expenses       Accounts       Describe(1)       Period
- ------------------------------------------------------ -------------- -------------- -------------- ---------------- --------------
<S>                                                      <C>              <C>            <C>          <C>               <C>
YEAR ENDED OCTOBER 3, 1998

Reserves and allowances deducted from asset accounts:
      Allowance for uncollectible accounts,
        discounts, returns and allowances............    $ 4,687          $1,052         $5,433(2)    $2,957             $8,215
                                                         -------          ------         -----        ------             ------
           Totals....................................    $ 4,687          $1,052         $5,433       $2,957             $8,215
                                                         =======          ======         =====        ======             ======
YEAR ENDED SEPTEMBER 27, 1997

Reserves and allowances deducted from asset accounts:
      Allowance for uncollectible accounts,
        discounts, returns and allowances............    $ 1,434          $3,478         $   -        $   225            $4,687
                                                         -------          ------         -----        -------            ------
           Totals....................................    $ 1,434          $3,478         $   -        $   225            $4,687
                                                         =======          ======         =====        =======            ======
YEAR ENDED SEPTEMBER 28, 1996

Reserves and allowances deducted from asset accounts:
      Allowance for uncollectible accounts,
        discounts, returns and allowances............    $ 1,492          $  172         $   -        $   230            $1,434
                                                         -------          ------         -----        -------            ------
           Totals....................................    $ 1,492          $  172         $   -        $   230            $1,434
                                                         =======          ======         =====        =======            ======
</TABLE>
(1) Uncollectible accounts written off.
(2) Includes reserves for the Acquired Business as of the date of Acquisition.


                                       93
<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.

                                                     GALEY & LORD, INC.


    January 4, 1999                                /s/ Arthur C. Wiener
    ---------------                                ------------------------
        Date                                         Arthur C. Wiener
                                                     Chairman of the Board
                                                        and President

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

<TABLE>
<CAPTION>
<S>                                   <C>                        <C>                                  <C>
/s/ Arthur C. Wiener                  January 4, 1999            /s/ Michael R. Harmon                 January 4, 1999
- --------------------------------------------------------       ---------------------------------------------------------
Arthur C. Wiener                       Date                      Michael R. Harmon                        Date
Chairman of the Board                                            Executive Vice President,
and President (Principal Executive Officer)                      Chief Financial Officer (Principal Financial and
                                                                 Accounting Officer), Treasurer and Secretary

/s/ Lee Abraham                       January 4, 1999            /s/ Howard S. Jacobs                  January 4, 1999
- ---------------------------------------------------------      ---------------------------------------------------------
Lee Abraham                            Date                      Howard S. Jacobs                         Date
Director                                                         Director


/s/ Michael T. Bradley                January 4, 1999            /s/ William M.R. Mapel                January 4, 1999
- ----------------------------------------------------------     ---------------------------------------------------------
Michael T. Bradley                     Date                      William M.R. Mapel                           Date
Director                                                         Director


/s/ Paul G. Gillease                  January 4, 1999            /s/ Stephen C. Sherrill               January 4, 1999
- ----------------------------------------------------------     ---------------------------------------------------------
Paul G. Gillease                       Date                      Stephen C. Sherrill                          Date
Director                                                         Director


/s/ William deR. Holt                 January 4, 1999            /s/ David F. Thomas                   January 4, 1999
- -----------------------------------------------------------    ----------------------------------------------------------
William deR. Holt                      Date                      David F. Thomas                              Date
Director                                                         Director
</TABLE>


                                       94

                       AMENDMENT NO. 3, CONSENT & RELEASE


         THIS AMENDMENT NO. 3, CONSENT & RELEASE (this "Amendment"), dated as of
September 15, 1998, is by and among GALEY & LORD, INC., a Delaware corporation
(the "Borrower"), GALEY & LORD INDUSTRIES, INC., a Delaware corporation ("G&L
Industries"), the other Domestic Subsidiaries of the Borrower (each a
"Guarantor", and together with G&L Industries, the "Guarantors"), the Lenders
identified on the signature pages hereto (the "Lenders") and FIRST UNION
NATIONAL BANK, as Agent for the Lenders (the "Agent").

                              W I T N E S S E T H:

         WHEREAS, pursuant to the Credit Agreement dated as of January 29, 1998,
as amended from time to time prior to the date hereof (the "Existing Credit
Agreement") among the Borrower, the Guarantors, the Lenders and the Agent, the
Lenders have extended commitments to make certain credit facilities available to
the Borrower;

         WHEREAS, G&L Industries and Swift Textiles, Inc. ("Swift") own all of
the Material Intellectual Property (as defined in the Security Agreement) and
certain other intellectual property (together, the "IP"), and the Borrower
desires to transfer ownership of some or all of such IP to two new Subsidiaries
(the "IP Transfers") as follows:

                  (a) the Borrower will form two new wholly-owned Subsidiaries
         (the "IP Subsidiaries"), one to be wholly-owned by G&L Industries, the
         other to be wholly-owned by Swift;

                  (b) each of G&L Industries and Swift will contribute all of
         its Material Intellectual Property to its respective IP Subsidiary;

         WHEREAS, the Borrower desires to reallocate certain acquisition-related
debt (the "Debt Pushdown") as follows:

                  (a) the Borrower shall form a new Canadian limited partnership
         ("CLP"), to be owned 90% by the Borrower and 10% by a Domestic
         Subsidiary of the Borrower, with the Borrower making an initial equity
         investment of up to $50,000,000 (the "Funds") in CLP;

                  (b) CLP shall lend the Funds contributed by the Borrower to
         Drummondville Services, Inc. ("DSI"), a wholly-owned Canadian
         subsidiary of the Borrower;

                  (c) DSI shall distribute the Funds loaned to it by the CLP
         back to the Borrower as a return of initial equity;

         WHEREAS, the Borrower desires to reorganize its ownership of certain of
its Foreign Subsidiaries (the "Foreign Subsidiary Reorganization"); as follows:

<PAGE>

                  (a) the Borrower shall contribute all of the Capital Stock of
         Dominion Textiles International (Asia) Pte. Ltd. ("Asia") to a
         newly-formed Foreign Subsidiary ("Newco") to be wholly-owned by the
         Borrower;

                  (b) Asia shall transfer all of the Capital Stock of Dominion
         Textiles International B.V. ("DTI-BV") to Newco;

                  (c) Newco shall contribute some or all of the assets of DTI-BV
         to a newly formed Subsidiary ("Luxco");

                  (d) Asia and DTI-BV shall be liquidated;

         WHEREAS, the Borrower desires to redeem 100% of the issued and
outstanding preferred stock of Swift Textiles, Inc. (the "Swift Redemption");

         WHEREAS, the parties hereto have agreed to amend the Existing Credit
Agreement as set forth herein;

         NOW, THEREFORE, in consideration of the agreements herein contained,
the parties hereby agree as follows:


                                     PART I
                                   DEFINITIONS

                  SUBPART 1.1. Certain Definitions. Unless otherwise defined
         herein or the context otherwise requires, the following terms used in
         this Amendment No. 3, including its preamble and recitals, have the
         following meanings:

                           "Amended Credit Agreement" means the Existing Credit
                  Agreement as amended hereby.

                           "Amendment No. 3 Effective Date" is defined in
                  Subpart 5.1.

                  SUBPART 1.2. Other Definitions. Unless otherwise defined
         herein or the context otherwise requires, terms used in this Amendment,
         including its preamble and recitals, have the meanings provided in the
         Amended Credit Agreement.


                                       2
<PAGE>

                                     PART II
                     AMENDMENTS TO EXISTING CREDIT AGREEMENT

         Effective on (and subject to the occurrence of) the Amendment No. 3
Effective Date, the Existing Credit Agreement is hereby amended in accordance
with this Part II. Except as so amended, the Existing Credit Agreement shall
continue in full force and effect.

                  SUBPART 2.1 Section 6.5(a) of the Existing Credit Agreement is
         amended in its entirety as follows:

         Section 6.5 Consolidation, Merger, Sale or Purchase of Assets, etc.

         The Borrower will not, nor will it permit any Subsidiary to,

                  (a) dissolve, liquidate or wind up its affairs, sell,
         transfer, lease or otherwise dispose of its property or assets or agree
         to do so at a future time except the following, without duplication,
         shall be expressly permitted:

                           (i) Specified Sales;

                           (ii) the sale, transfer, lease or other disposition
                  of property or assets to an unrelated party not in the
                  ordinary course of business (other than Specified Sales),
                  where and to the extent that they are the result of a Recovery
                  Event or otherwise and the net proceeds therefrom are used to
                  repair or replace damaged property or to purchase or otherwise
                  acquire new assets or property, provided that such purchase or
                  acquisition is consummated within 180 days of such receipt;

                           (iii) the sale, lease or transfer of property or
                  assets from a Domestic Credit Party to another Domestic Credit
                  Party;

                           (iv) the sale and lease of G&L Industries' property
                  permitted pursuant to Section 6.13 hereof; and

                           (v) the sale, lease or transfer of property or assets
                  not to exceed $15,000,000 in the aggregate.

                  provided, that in each case (except with respect to clause
                  (iii) above) at least 75% of the consideration received
                  therefor by the Borrower or any such Subsidiary is in the form
                  of cash or Cash Equivalents.


                                       3
<PAGE>

                                    PART III
                                     CONSENT

                  SUBPART 3.1 Notwithstanding anything in the Credit Documents
         to the contrary, subject to the conditions set forth below, the Lenders
         hereby consent to the IP Transfers, the Foreign Subsidiary
         Reorganization, the Swift Redemption and the Debt Pushdown:

         a. With respect to each of the IP Transfers and the Debt Pushdown, the
Agent shall have received all items required by Sections 5.10 and 5.12 of the
Credit Agreement; and

         b. With respect to the Foreign Subsidiary Reorganization, the Agent
shall have received all items required by Sections 5.10 and 5.12 of the Credit
Agreement; provided, however, that the Borrower shall not be required to deliver
a pledge of 65% of the Capital Stock of Newco until 120 days from the date of
formation of Newco.

                                     PART IV
                                RELEASE & WAIVER

                  SUBPART 4.1 The Agent and the Lenders agree that in connection
         with the IP Transfer, they will release their Lien on the IP. The
         Lenders authorize the Agent to take such action as appropriate in order
         to effectuate such release.

                  SUBPART 4.2 The Agent and the Lenders agree that in connection
         with the Foreign Subsidiary Reorganization, the requirement that the
         Borrower deliver a pledge of 65% of the Capital Stock of Asia is
         forever waived.

                  SUBPART 4.3 The Agent and the Lenders agree that in connection
         with the Swift Redemption, they will release their lien on the 12,500
         shares of Class A Preferred Stock of Swift pledged by the Borrower
         pursuant to the Pledge Agreement. The Lenders authorize the Agent to
         take such action as appropriate in order to effectuate such release,
         including, without limitation, the return of stock certificates.


                                     PART V
                           CONDITIONS TO EFFECTIVENESS

                  SUBPART 5.1. Amendment No. 3 Effective Date. This Amendment
         shall be and become effective as of the date hereof (the "Amendment No.
         3 Effective Date") when all of the conditions set forth in this Part V
         shall have been satisfied, and thereafter this Amendment shall be
         known, and may be referred to, as "Amendment No. 3."



                                       4
<PAGE>

                  SUBPART 5.2. Execution of Counterparts of Amendment. The Agent
         shall have received counterparts (or other evidence of execution,
         including telephonic message, satisfactory to the Agent) of this
         Amendment, which collectively shall have been duly executed on behalf
         of each of the Borrower, the Guarantors, the Agent and the Required
         Lenders.


                                     PART VI
                                  MISCELLANEOUS

                  SUBPART 6.1. Cross-References. References in this Amendment to
         any Part or Subpart are, unless otherwise specified, to such Part or
         Subpart of this Amendment.

                  SUBPART 6.2. Instrument Pursuant to Existing Credit Agreement.
         This Amendment is a Credit Document executed pursuant to the Existing
         Credit Agreement and shall (unless otherwise expressly indicated
         therein) be construed, administered and applied in accordance with the
         terms and provisions of the Existing Credit Agreement.

                  SUBPART 6.3. References in Other Credit Documents. At such
         time as this Amendment No. 3 shall become effective pursuant to the
         terms of Subpart 5.1, all references in the Existing Credit Agreement
         to the "Agreement" and all references in the other Credit Documents to
         the "Credit Agreement" shall be deemed to refer to the Existing Credit
         Agreement as amended by this Amendment.

                  SUBPART 6.4. Representations and Warranties of the Borrower.
         The Borrower hereby represents and warrants that (a) the
         representations and warranties contained in Article III of the Existing
         Credit Agreement (as amended by this Amendment) are correct in all
         material respects on and as of the date hereof as though made on and as
         of such date and after giving effect to the amendments contained herein
         and (b) no Default or Event of Default exists under the Existing Credit
         Agreement on and as of the date hereof and after giving effect to the
         amendments contained herein.

                  SUBPART 6.5. Counterparts. This Amendment may be executed by
         the parties hereto in several counterparts, each of which shall be
         deemed to be an original and all of which shall constitute together but
         one and the same agreement.

                  SUBPART 6.6. Governing Law. THIS AMENDMENT SHALL BE DEEMED TO
         BE A CONTRACT MADE UNDER AND GOVERNED BY THE


                                       5
<PAGE>

         INTERNAL LAWS OF THE STATE OF NORTH CAROLINA WITHOUT GIVING EFFECT TO
         THE CONFLICT OF LAW PRINCIPLES THEREOF.

                  SUBPART 6.7. Successors and Assigns. This Amendment shall be
         binding upon and inure to the benefit of the parties hereto and their
         respective successors and assigns.

                  [Remainder of page intentionally left blank]


                                       6
<PAGE>

Each of the parties hereto has caused a counterpart of this Amendment to be duly
executed and delivered as of the date first above written.

BORROWER:                           GALEY & LORD, INC.


                                    By: /s/ Michael R. Harmon
                                        ---------------------------------------
                                         Title: Executive Vice-President


GUARANTORS:                         GALEY & LORD INDUSTRIES, INC.,


                                    By: /s/ Michael R. Harmon
                                        ---------------------------------------
                                         Title: Executive Vice-President


                                    G&L SERVICE COMPANY, NORTH
                                      AMERICA, INC., a Delaware corporation


                                    By: /s/ Michael R. Harmon
                                        ---------------------------------------
                                         Title: Vice-President


                                    SWIFT TEXTILES INC.,
                                    a Delaware corporation


                                    By: /s/ Michael R. Harmon
                                        ---------------------------------------
                                         Title: Executive Vice-President


                                    SWIFT DENIM SERVICES INC.,
                                    a Delaware corporation


                                    By: /s/ Michael R. Harmon
                                        ---------------------------------------
                                         Title: Executive Vice-President

<PAGE>


LENDERS:                            FIRST UNION NATIONAL BANK
                                    individually in its capacity as
                                    a Lender and in its
                                    capacity as Agent


                                    By:   /s/ Roger Pelz
                                        ---------------------------------------
                                    Name:    Roger Pelz
                                        ---------------------------------------
                                    Title:   Senior Vice-President
                                        ---------------------------------------

                                    THE CIT GROUP / COMMERCIAL SERVICES, INC.


                                    By: /s/ William Johannesen
                                        ---------------------------------------
                                             Title: Vice-President
                                    THE CIT GROUP / EQUIPMENT FINANCING, INC.


                                    By: /s/ Renay Jeune
                                        ---------------------------------------
                                             Title: Sr. Credit Analyst

                                    THE FIRST NATIONAL BANK
                                    OF CHICAGO


                                    By: /s/ Judith Cornwell
                                        ---------------------------------------
                                             Title: Vice-President

                                    FLEET BANK, N.A.


                                    By: /s/ Joseph Zautra
                                        ---------------------------------------
                                             Title: Vice-President

                                    NATIONSBANK, N.A.

                                    By: /s/ E. Phifer Helms
                                        ---------------------------------------
                                             Title: Senior Vice-President

<PAGE>

                                    SUNTRUST BANK, ATLANTA


                                    By: /s/ David W. Penter
                                        ---------------------------------------
                                             Title: Senior Vice-President


                                    By: /s/ Laura Kahn
                                        ---------------------------------------
                                             Title: Senior Vice-President

                                    WACHOVIA BANK, N.A.


                                    By: /s/ Russell W. Boozer
                                        ---------------------------------------
                                             Title: Senior Vice-President

                                    BANKBOSTON, N.A.


                                    By: /s/ David C. Rich
                                        ---------------------------------------
                                             Title: Vice-President
                                    CIBC INC.


                                    By: /s/ Katherine Bass
                                        ---------------------------------------
                                             Title: Executive Director

                                    NATIONAL BANK OF CANADA


                                    By: /s/ Charles Collie
                                        ---------------------------------------
                                             Title: Vice-President

                                    BANK OF SCOTLAND


                                    By: /s/ Annie Chin Tat
                                        ---------------------------------------
                                             Title: Senior Vice-President

                                    THE BANK OF TOKYO-MITSUBISHI, LTD.

                                    By: /s/ William L. Otott, Jr.
                                        ---------------------------------------
                                             Title: Vice-President

<PAGE>

                                    NATIONAL CITY BANK


                                    By: /s/ Matthew R. Klinger
                                        ---------------------------------------
                                             Title: Assistant Vice-President

                                    PNC BANK, NATIONAL ASSOCIATION


                                    By: /s/ Rose Crump
                                        ---------------------------------------
                                             Title: Vice-President

                                    COOPERATIEVE CENTRALE
                                    RAIFFEISEN-BOERENLEENBANK B.A.,
                                    "Rabobank Nederland", New York Branch


                                    By: /s/ Theodore W. Cox
                                        ---------------------------------------
                                             Title: Vice-President


                                    MERRILL LYNCH, PIERCE, FENNER
                                    & SMITH INCORPORATED


                                    By:  /s/ Benjamin W. Lau
                                        ---------------------------------------
                                             Title:  Authorized Signatory


                                    GENERAL ELECTRIC CAPITAL
                                    CORPORATION


                                    By: /s/ Janet K. Williams
                                        ---------------------------------------
                                             Title: Duly Authorized Signatory


                                    MASSACHUSETTS MUTUAL LIFE
                                    INSURANCE COMPANY


                                    By: /s/ Mary Ann McCarthy
                                        ---------------------------------------
                                             Title: Managing Director

<PAGE>

                                    ML CLO XII PILGRIM AMERICA (CAYMAN) LTD
                                    By:      PILGRIM AMERICA INVESTMENTS, INC.,
                                             its Investment Manager


                                    By: /s/ Jeffrey A. Bakalar
                                        ---------------------------------------
                                             Title: Vice-President

                                    ALLSTATE INSURANCE COMPANY


                                    By: /s/ Jane Nelson
                                        ---------------------------------------
                                             Title: Senior Vice-President

                                    KZH-CYPRESSTREE-1 LLC


                                    By: /s/ Virginia Conway
                                        ---------------------------------------
                                             Title: Authorized Agent

                                    KZH III LLC


                                    By: /s/ Virginia Conway
                                        ---------------------------------------
                                             Title: Authorized Agent

                                    THE TRAVELERS INSURANCE COMPANY


                                    By: /s/ John W. Petchler
                                        ---------------------------------------
                                             Title: Second Vice-President

                                    THE TRAVELERS LIFE AND ANNUITY COMPANY


                                    By: /s/ John W. Petchler
                                        ---------------------------------------
                                             Title: Second Vice-President
<PAGE>

                                    OSPREY INVESTMENTS PORTFOLIO
                                    By:      Citibank, N.A., as Manager

                                             By: /s/ Hans L. Christensen
                                            -----------------------------------
                                             Title:

                                    ARCHIMEDES FUNDING, L.L.C.

                                    By:      ING Capital Advisors, Inc.,
                                             as Collateral Manager

                                             By: /s/ Jane M. Nelson
                                            -----------------------------------
                                             Title: Senior Vice-President

                                    KZH-CRESCENT LLC


                                    By: /s/ Virginia Conway
                                            -----------------------------------
                                             Title: Authorized Agent

                                    VAN KAMPEN CLO I, LIMITED

                                    By:      Van Kampen American Capital
                                             Management, Inc.,
                                             as Collateral Manager


                                    By: /s/ Jeffrey W. Maillet
                                            -----------------------------------
                                             Title: Sr. Vice Pres & Director

                                    KZH CNC LLC


                                    By: /s/ Virginia Conway
                                            -----------------------------------
                                             Title: Authorized Agent

                                    KZH-SOLEIL-2 LLC


                                    By: /s/ Virginia Conway
                                            -----------------------------------
                                             Title: Authorized Agent
<PAGE>
                                    DEEPROCK & COMPANY

                                    By:      Eaton Vance Management
                                             as Investment Advisor


                                    By: /s/ Scott H. Page
                                            -----------------------------------
                                             Title: Vice President

                                    CANADIAN IMPERIAL BANK OF COMMERCE


                                    By: /s/  Katherine Bass
                                            -----------------------------------
                                             Title:   Authorized Signatory

                                 AMENDMENT NO. 4

         THIS AMENDMENT NO. 4 (this "Amendment"), dated as of December 22, 1998,
is by and among GALEY & LORD, INC., a Delaware corporation (the "Borrower"),
GALEY & LORD INDUSTRIES, INC., a Delaware corporation ("G&L Industries"), the
other Domestic Subsidiaries of the Borrower (each a "Guarantor", and together
with G&L Industries, the "Guarantors"), the Lenders identified on the signature
pages hereto (the "Lenders") and FIRST UNION NATIONAL BANK, as Agent for the
Lenders (the "Agent").

                              W I T N E S S E T H:

         WHEREAS, pursuant to the Credit Agreement dated as of January 29, 1998,
as amended from time to time prior to the date hereof (the "Existing Credit
Agreement") among the Borrower, the Guarantors, the Lenders and the Agent, the
Lenders have extended commitments to make certain credit facilities available to
the Borrower;

         WHEREAS, the parties hereto have agreed to amend the Existing Credit
Agreement as set forth herein;

         NOW, THEREFORE, in consideration of the agreements herein contained,
the parties hereby agree as follows:

                                     PART I
                                   DEFINITIONS

                  SUBPART 1.1. Certain Definitions. Unless otherwise defined
         herein or the context otherwise requires, the following terms used in
         this Amendment No. 4, including its preamble and recitals, have the
         following meanings:

                           "Amended Credit Agreement" means the Existing Credit
                  Agreement as amended hereby.

                           "Amendment No. 4 Effective Date" is defined in
                  Subpart 3.1.

                  SUBPART 1.2. Other Definitions. Unless otherwise defined
         herein or the context otherwise requires, terms used in this Amendment,
         including its preamble and recitals, have the meanings provided in the
         Amended Credit Agreement.
<PAGE>
                                     PART II
                     AMENDMENTS TO EXISTING CREDIT AGREEMENT

         Effective on (and subject to the occurrence of) the Amendment No. 4
Effective Date, the Existing Credit Agreement is hereby amended in accordance
with this Part II. Except as so amended, the Existing Credit Agreement shall
continue in full force and effect.

                  SUBPART 2.1 The table set forth in the definition of
         Applicable Percentage is amended and replaced in its entirety as
         follows:

<TABLE>
<CAPTION>
                                                 LIBOR Rate                   Alternate                 Alternate
                                 Alternate       Margin for                   Base Rate    LIBOR Rate   Base Rate     LIBOR Rate
                 Adjusted        Base Rate     Revolving Loans                Margin for   Margin for  Margin for     Margin for
                 Leverage        Margin for     and Letter of    Commitment   Tranche B    Tranche B    Tranche C     Tranche C
     Level         Ratio      Revolving Loans    Credit Fee         Fee       Term Loans   Term Loans  Term Loans     Term Loans
   ---------- --------------- --------------- ----------------- ----------- ------------ ------------ -------------- -------------
<S>            <C>             <C>              <C>            <C>          <C>          <C>          <C>           <C>
       I       > 5.0 to 1.0        1.25%            2.50%          0.50%        1.75%        3.00%        2.00%         3.25%
               -

      II       < 5.0 to 1.0 but                 
               > 4.5 to 1.0        1.00%            2.25%          0.50%        1.50%        2.75%        1.75%         3.00%
               -

      III      < 4.5 to 1.0 but
               > 4.0 to 1.0        0.75%            2.00%          0.50%        1.50%        2.75%        1.75%         3.00%
               -

      IV       < 4.0 to 1.0 but
               > 3.5 to 1.0        0.50%            1.75%          0.375%       1.25%        2.50%        1.50%         2.75%
               -


       V       < 3.5 to 1.0 but
               > 3.0 to 1.0        0.25%            1.50%          0.375%       1.25%        2.50%        1.50%         2.75%
               -

      VI       < 3.0 to 1.0        0.00%            1.25%          0.25%        1.00%        2.25%        1.25%         2.50%
</TABLE>

Notwithstanding the foregoing revisions to the table above, the Applicable
Percentages will be determined in accordance with the Existing Credit Agreement
prior to giving effect to this Amendment.

                  SUBPART 2.2 Clause (iii)(B) of the definition of Permitted
         Investments in the Existing Credit Agreement is amended and replaced in
         its entirety as follows:

         (B) investments (excluding intercompany loans and trade receivables)
         made by any Domestic Credit Party in any Foreign Subsidiaries or
         foreign joint ventures not to exceed $10,000,000 in the aggregate at
         any time outstanding (excluding from such dollar limitation the initial
         investment in Foreign Subsidiaries acquired pursuant to the G&L
         Acquisition and investments in Foreign Subsidiaries existing on or
         prior to the Closing Date);

                  SUBPART 2.3 Clause (iii) of the definition of Permitted
         Investments in the Existing Credit Agreement is amended by adding the
         following clause (E) to the end thereof:

                                       2
<PAGE>

         (E) in addition to the loans permitted pursuant to clause (D)
         immediately above, certain intercompany trade receivables, as more
         fully described in Section 6.1(i) hereof;

                  SUBPART 2.4 The table set forth in Section 5.9(a) of the
         Existing Credit Agreement is amended and replaced in its entirety as
         follows:

                        Period                                        Ratio
                        ------                                        -----

                  June 27, 1998                                        5.50
                  October 3, 1998                                      5.50
                  January 2, 1999                                      5.50
                  April 3, 1999                                        5.50
                  July 3, 1999                                         5.50
                  October 2, 1999                                      5.60
                  January 1, 2000                                      5.50
                  April 1, 2000                                        5.25
                  July 1, 2000                                         5.25
                  September 30, 2000                                   5.00
                  December 30, 2000                                    5.00
                  March 31, 2001                                       4.75
                  June 30, 2001                                        4.50
                  September 29, 2001                                   4.25
                  December 29, 2001                                    4.25
                  March 30, 2002                                       3.75
                  June 29, 2002                                        3.75
                  September 28, 2002
                  and thereafter                                       3.50

                  SUBPART 2.5 The table set forth in Section 5.9(d) of the
         Existing Credit Agreement is amended and replaced in its entirety as
         follows:

                        Period                                        Ratio

                  June 27, 1998 through January 1, 2000                1.10
                  April 1, 2000 through September 30, 2000             1.20
                  December 30, 2000
                       and thereafter                                  1.25

                  SUBPART 2.6 Section 6.1 of the Existing Credit Agreement is
         amended by adding the following clause (i) to the end thereof:

                                       3
<PAGE>

                  (i) in addition to any Indebtedness described in Section
         6.1(d) hereof, any trade receivables owed to any Domestic Credit Party
         by any Foreign Subsidiary evidencing the sale of goods or other
         inventory, other than on terms and conditions substantially as
         favorable as would be obtainable in a comparable arm's length
         transaction with a Person other than an Affiliate, not to exceed
         $15,000,000 in the aggregate at any time outstanding and having a
         payment date of not more than 270 days from the date of origination.

                  SUBPART 2.7 Section 6.7 of the Existing Credit Agreement is
         amended by adding the following language immediately after the term
         "Permitted Investments" appearing in the first line thereof: ", in
         Section 6.1(i) hereof".

                  SUBPART 2.8 Section 6.8 of the Existing Credit Agreement is
         amended by deleting the proviso contained in the first sentence thereof
         and replacing it with the following:

         provided that any investment in, capitalization of or organizational
         costs and expenses incurred in the formation and start-up of, any such
         other Foreign Subsidiaries shall not, together with other Permitted
         Investments in Foreign Subsidiaries (excluding intercompany loans and
         trade receivables), exceed $10,000,000 in the aggregate at any one
         time.

                                    PART III
                           CONDITIONS TO EFFECTIVENESS

                  SUBPART 3.1. Amendment No. 4 Effective Date. This Amendment
         shall be and become effective as of the date hereof (the "Amendment No.
         4 Effective Date") when all of the conditions set forth in this Part
         III shall have been satisfied, and thereafter this Amendment shall be
         known, and may be referred to, as "Amendment No. 4."

                  SUBPART 3.2. Execution of Counterparts of Amendment. The Agent
         shall have received counterparts (or other evidence of execution,
         including telephonic message, satisfactory to the Agent) of this
         Amendment, which collectively shall have been duly executed on behalf
         of each of the Borrower, the Guarantors, the Agent and the Required
         Lenders.

                  SUBPART 3.3. Amendment Fee. The Lenders entitled thereto shall
         have received their pro rata portion of the Amendment Fee.

                  SUBPART 3.4. Legal Opinion. The Agent and the Lenders shall
         have received a legal opinion of counsel to the Borrower as to the
         enforceability of this Amendment.

                                       4
<PAGE>

                                     PART IV
                                  MISCELLANEOUS

                  SUBPART 4.1. Cross-References. References in this Amendment to
         any Part or Subpart are, unless otherwise specified, to such Part or
         Subpart of this Amendment.

                  SUBPART 4.2. Instrument Pursuant to Existing Credit Agreement.
         This Amendment is a Credit Document executed pursuant to the Existing
         Credit Agreement and shall (unless otherwise expressly indicated
         therein) be construed, administered and applied in accordance with the
         terms and provisions of the Existing Credit Agreement.

                  SUBPART 4.3. References in Other Credit Documents. At such
         time as this Amendment No. 4 shall become effective pursuant to the
         terms of Subpart 3.1, all references in the Existing Credit Agreement
         to the "Agreement" and all references in the other Credit Documents to
         the "Credit Agreement" shall be deemed to refer to the Existing Credit
         Agreement as amended by this Amendment.

                  SUBPART 4.4. Representations and Warranties of the Borrower.
         The Borrower hereby represents and warrants that (a) the
         representations and warranties contained in Article III of the Existing
         Credit Agreement (as amended by this Amendment) are correct in all
         material respects on and as of the date hereof as though made on and as
         of such date and after giving effect to the amendments contained herein
         and (b) no Default or Event of Default exists under the Existing Credit
         Agreement on and as of the date hereof and after giving effect to the
         amendments contained herein.

                  SUBPART 4.5. Counterparts. This Amendment may be executed by
         the parties hereto in several counterparts, each of which shall be
         deemed to be an original and all of which shall constitute together but
         one and the same agreement.

                  SUBPART 4.6. Governing Law. THIS AMENDMENT SHALL BE DEEMED TO
         BE A CONTRACT MADE UNDER AND GOVERNED BY THE INTERNAL LAWS OF THE STATE
         OF NORTH CAROLINA WITHOUT GIVING EFFECT TO THE CONFLICT OF LAW
         PRINCIPLES THEREOF.

                  SUBPART 4.7. Successors and Assigns. This Amendment shall be
         binding upon and inure to the benefit of the parties hereto and their
         respective successors and assigns.

                                       5
<PAGE>

                  SUBPART 4.8. Amendment Fee. The Borrower shall pay to the
         Agent, for the account of each Lender executing this Amendment No. 4 on
         or before December 22, 1998, an amendment fee (the "Amendment Fee")
         equal to 0.25% of such Lender's Commitment.

                  [Remainder of page intentionally left blank]


                                       6
<PAGE>

Each of the parties hereto has caused a counterpart of this Amendment to be duly
executed and delivered as of the date first above written.

BORROWER:                         GALEY & LORD, INC.


                                  By: /s/ Michael R. Harmon
                                      -----------------------------------------
                                       Title: Executive Vice-President


GUARANTORS:                       GALEY & LORD INDUSTRIES, INC.,


                                  By: /s/ Michael R. Harmon
                                      -----------------------------------------
                                       Title: Executive Vice-President


                                  G&L SERVICE COMPANY, NORTH
                                    AMERICA, INC., a Delaware corporation


                                  By: /s/ Michael R. Harmon
                                      -----------------------------------------
                                       Title: Vice-President


                                  SWIFT TEXTILES INC.,
                                  a Delaware corporation


                                  By: /s/ Michael R. Harmon
                                      -----------------------------------------
                                       Title: Executive Vice-President


                                  SWIFT DENIM SERVICES INC.,
                                  a Delaware corporation


                                  By: /s/ Michael R. Harmon
                                      -----------------------------------------
                                       Title: Executive Vice-President

<PAGE>

LENDERS:                          FIRST UNION NATIONAL BANK
                                  individually in its capacity as
                                  a Lender and in its
                                  capacity as Agent


                                  By:   /s/ Roger Pelz
                                      -----------------------------------------
                                  Name:    Roger Pelz
                                      -----------------------------------------
                                  Title:   Senior Vice President
                                      -----------------------------------------

                                  THE CIT GROUP / COMMERCIAL
                                  SERVICES, INC.


                                  By: /s/ William Johannsen
                                      -----------------------------------------
                                           Title: Vice-President

                                  THE CIT GROUP / EQUIPMENT
FINANCING, INC.


                                  By: /s/ Eric M. Moore
                                      -----------------------------------------
                                           Title: Asst. Vice-President

                                  THE FIRST NATIONAL BANK
                                  OF CHICAGO


                                  By: /s/ Kristen Hertel
                                      -----------------------------------------
                                           Title: Vice President

                                  FLEET BANK, N.A.


                                  By: /s/ Dave Dubinsky
                                      -----------------------------------------
                                           Title: Senior Vice-President

                                  NATIONSBANK, N.A.


                                  By: /s/ Deirdre B. Doyle
                                      -----------------------------------------
                                           Title: Vice-President
<PAGE>

                                  SUNTRUST BANK, ATLANTA


                                  By: /s/ David W. Penter
                                      -----------------------------------------
                                           Title: Senior Vice President


                                  By: /s/ Kim A. Willis
                                      -----------------------------------------
                                           Title: Banking Officer

                                  WACHOVIA BANK, N.A.


                                  By: /s/ Russell W. Boozer
                                      -----------------------------------------
                                           Title: Senior Vice-President

                                  BANKBOSTON, N.A.


                                  By: /s/ David C. Rich
                                      -----------------------------------------
                                           Title: Vice-President

                                  CIBC INC.


                                  By: /s/ Katherine Bass
                                      -----------------------------------------
                                           Title: Executive Director

                                  NATIONAL BANK OF CANADA


                                  By: /s/ Alex M. Council IV
                                      -----------------------------------------
                                           Title: Vice President


                                  By: /s/ Charles Collie
                                      -----------------------------------------
                                           Title: Vice President

                                  BANK OF SCOTLAND


                                  By: /s/ Annie Chin Tat
                                      -----------------------------------------
                                           Title: Senior Vice President
<PAGE>

                                  THE BANK OF TOKYO-MITSUBISHI, LTD.


                                  By: /s/ William L. Otott, Jr.
                                      -----------------------------------------
                                  Title: Vice President

                                  NORSE CBO, LTD.
                                  By: Peterson Capital Management, LLC
                                       as its Investment Advisor
                                       By: Peterson Capital Advisors, LLC,
                                           its Manager and pursuant to delegated
                                           authority

                                  By: /s/ Timothy S. Peterson
                                      -----------------------------------------
                                           Title: President

                                  NATIONAL CITY BANK


                                  By: /s/ Joshua R. Sosland
                                      -----------------------------------------
                                           Title: Account Officer

                                  PNC BANK, NATIONAL ASSOCIATION


                                  By: /s/ Rose M. Crump
                                      -----------------------------------------
                                           Title: Vice President


                                  COOPERATIEVE CENTRALE
                                  RAIFFEISEN-BOERENLEENBANK B.A.,
                                  "Rabobank Nederland", New York Branch


                                  By: /s/ Theodore W. Cox
                                      -----------------------------------------
                                           Title: Vice President
<PAGE>
                                  SENIOR DEBT PORTFOLIO

                                  By:      Boston Management and Research,
                                           as Investment Advisor


                                  By: /s/ Payson F. Swaffield
                                      -----------------------------------------
                                           Title: Vice President

                                  ALLIANCE CAPITAL MANAGEMENT
                                  L.P., as Manager on behalf
                                  of ALLIANCE CAPITAL
                                  FUNDING, L.L.C.

                                  By:      ALLIANCE CAPITAL MANAGEMENT
                                           CORPORATION, General Partner of
                                           Alliance Capital Management, L.P.


                                  By: /s/ L.I. Savitri Alex
                                      -----------------------------------------
                                           Title: Vice President


                                  GENERAL ELECTRIC CAPITAL
                                  CORPORATION


                                  By: /s/ Janet K. Williams
                                      -----------------------------------------
                                           Title: Duly Authorized Signatory


                                  MASSACHUSETTS MUTUAL LIFE
                                  INSURANCE COMPANY


                                  By: /s/ Mary Ann McCarthy
                                      -----------------------------------------
                                           Title: Managing Director

<PAGE>
                                  ML CLO XII PILGRIM AMERICA (CAYMAN) LTD

                                  By:      PILGRIM INVESTMENTS, INC.,
                                           its Investment Manager


                                  By: /s/ Jeffrey A. Bakalar
                                      -----------------------------------------
                                  Title: Vice President

                                  ALLSTATE INSURANCE COMPANY


                                  By: /s/ Jerry D. Zinkula 
                                      -----------------------------------------
                                           Title: Authorized Signatory

                                  KZH CYPRESSTREE-1 LLC


                                  By: /s/ Virginia Conway
                                      -----------------------------------------
                                           Title: Authorized Agent

                                  DELANO COMPANY

                                  By:      Pacific Investment Management Company
                                           as its Investment Advisor

                                           By: /s/ Bradley W. Paulson
                                               --------------------------------
                                                    Title: Vice President

                                  THE TRAVELERS INSURANCE COMPANY


                                  By: /s/ Teresa M. Torrey
                                      -----------------------------------------
                                           Title: Second Vice President

                                  THE TRAVELERS LIFE AND ANNUITY COMPANY


                                  By: /s/ Teresa M. Tooney
                                      -----------------------------------------
                                           Title: Second Vice President
<PAGE>

                                  ARCHIMEDES FUNDING, L.L.C.

                                  By:      ING Capital Advisors, Inc.,
                                           as Collateral Manager

                                           By: /s/ Jane M. Nelson
                                               --------------------------------
                                               Title: Senior Vice President

                                  KZH CRESCENT-2 LLC


                                  By: /s/ Virginia Conway
                                      -----------------------------------------
                                           Title: Authorized Agent

                                  VAN KAMPEN CLO I, LIMITED

                                  By:      Van Kampen American Capital
                                           Management, Inc.,
                                           as Collateral Manager


                                  By: /s/ Jeffrey W. Maillet
                                      -----------------------------------------
                                  Title: Sr. Vice Pres & Director

                                  VAN KAMPEN AMERICAN CAPITAL
                                  SENIOR INCOME TRUST

                                  By: /s/ Jeffrey W. Maillet
                                      -----------------------------------------
                                           Title: Sr. Vice Pres. & Director

                                  KZH CNC LLC

                                  By: /s/ Virginia Conway
                                      -----------------------------------------
                                           Title: Authorized Agent

                                  PRESIDENT & FELLOWS OF
                                  HARVARD COLLEGE


                                  By: /s/ T. Peterson
                                      -----------------------------------------
                                           Title: Authorized Signatory

                                  By: /s/ Judith A. Murphy
                                      -----------------------------------------
                                           Title: Authorized Signatory
<PAGE>
                                  DEEPROCK & COMPANY

                                  By:      Eaton Vance Management
                                           as Investment Advisor


                                  By: /s/ Payson F. Swaffield
                                      -----------------------------------------
                                           Title: Vice President

                                  ELC (CAYMAN) LTD.


                                  By: /s/ E. A. Kratzaman, III
                                      -----------------------------------------
                                           Title:   Managing Director

                                  KZH SHOSHONE LLC


                                  By: /s/ Virginia Conway
                                      -----------------------------------------
                                           Title: Authorized Agent

                                  PILGRIM AMERICA HIGH INCOME
                                  INVESTMENTS LTD.

                                  By:  Pilgrim Investments, Inc.
                                        As its Investment Manager

                                  By: /s/ Michel Prince
                                      -----------------------------------------
                                           Title: Vice President

[DOMINION TEXTILE INC. LOGO APPEARS HERE] DOMINION TEXTILE INC.

1950 Sherbrooke Street West
Montreal, Quebec H3H 1E7
Tel.: (514) 989-6000
Fax: (514) 989-6214

Direct Tel:(514) 989-6095
Direct Fax: (514) 989-6073

Personal and Confidential

April 29, 1996

Mr. John J. Heldrich
President and Chief Executive Officer
Swift Textiles, Inc.
5 Concourse Parkway
Atlanta, Georgia 30328-5350

Dear John:

Dominion Textile Inc. considers the establishment and maintenance of a sound and
vital management to be essential to protecting and enhancing the best interests
of the Company (as defined) and its shareholders. In this connection, the
Company recognizes that when events which could lead to a change of control of
the Company occur, they give rise to material uncertainties and questions as to
the ownership and future direction of the Company which persist for some time.
The Board (as defined) recognizes that such uncertainties could result in the
departure or possible distraction of key management personnel to the detriment
of the Company and its shareholders. Accordingly, the Board wishes to clarify
arrangements relating to your employment by the Company or its affiliates,
particularly in circumstances relating to change of control to reinforce and
encourage you to continue employment with the Company. In particular, the Board
believes it important, should the Company or its shareholders receive a proposal
in respect of a change in ownership of the Company, that your employment with
the Company or its affiliates be continued during the pendency of such proposals
and you be able to assess and advise the Company and its shareholders and to
take such other action regarding such proposals as the Board might determine to
be appropriate, without being influenced by the uncertainties of your own
situation.

In order to induce you to remain in the employ of the Company, this letter
agreement ("Agreement"), which has been approved by the Board and sets forth the
severance and termination benefits which the Company agrees will be provided to
you in the event your employment with the Company is terminated or significantly
affected subsequent to a Fundamental Change (as defined) in the ownership or the
direction of the Company under the circumstances described below. Also note that
this Agreement revokes and shall supersede all other prior agreements between
you and




<PAGE>

                                      -2-

the Company dealing with the benefits to be given to you under any Benefit Plan
(as hereinafter defined) in the event your employment with the Company is
terminated or significantly affected within twenty-four (24) months subsequent
to a Fundamental Change. The obligations of the Company to provide the benefits
under this Agreement are applicable only in the event of a Fundamental Change in
the ownership or direction of the Company in the circumstances described below
and do not otherwise affect your present terms and conditions of employment.
This Agreement does not in any way establish a precedent or guideline for the
Company's obligation to provide such benefits in circumstances other than those
described herein. Accordingly, the definitions contained herein, including the
definition of "Cause" and "Good Reason", are applicable only for the purpose of
this Agreement.

I.   Definitions

1.1    In this Agreement, the term:

     (a)  "AMIP" means the Company's Annual Management Incentive Plan.

     (b)  "Base Salary" shall mean your annual salary in effect prior to the
          date of delivery of a Notice of Termination (without regard to any
          reduction in that salary in the sixty (60) days prior to the date of
          delivery of such Notice).

     (c)  "Beneficial Owner of Voting Securities" means a Person who has any
          beneficial interest in or control or direction over the Voting
          Securities or has a right to control or direct voting or disposition
          of Voting Securities held in a trust or has the right to acquire any
          beneficial interest in Voting Securities, whether issued or unissued
          conditionally or unconditionally, within sixty (60) days whether by
          exercise of an option, warrant, right, subscription privilege,
          agreement, revocation of a trust or otherwise.

     (d)  "Benefit Plan" shall mean any compensation plan such as an incentive,
          stock option plan or any employee benefit plan such as a saving,
          pension, excess pension, profit sharing, medical, dental, disability,
          accident, life insurance plan or a relocation plan or policy or any
          other material plan, program, perquisite or policy of the Company
          intended to benefit employees.

     (e)  "Board" means the Board of Directors of the Company.

     (f)  "Cause" shall mean (i) the willful and continued failure by you to
perform substantially your duties with the Company (other than any such failure
resulting from your incapacity due to physical or mental illness) after a
written demand for substantial performance is delivered to you by the CEO which
specifically identifies the manner in which the CEO believes that you have not
substantially performed your duties, or (ii) the wilful

<PAGE>

                                      -3-

          engaging by you in illegal conduct which is materially and
          demonstrably injurious to the Company. For the purposes of this
          definition, no act, or failure to act, on your part, shall be
          considered "wilful" unless done or omitted to be done by you in bad
          faith and without reasonable belief that such action or omission was
          in, or not opposed to, the best interests of the Company.

     (g)  "CEO" means the Chief Executive Officer of the Company.

     (h)  "Company" means Dominion Textile Inc. and includes any corporation or
          other entity which is the surviving or continuing entity in respect of
          any amalgamation, merger, consolidation, dissolution or form of
          business combination.

     (i)  "Date of Termination" means the date specified in Section VIII of this
          Agreement.

     (j)  "ERIP" means the Company's Executive Retirement Income Plan.

     (k)  "Fundamental Change" shall mean any one of the following events:

          (i)  any Person or group of Persons acting jointly and in concert,
               becomes the Beneficial Owner, directly or indirectly, of thirty
               percent (30%) or more of the combined voting power of the
               Company's Voting Securities, but not including any Person whose
               ownership of such a percentage of Voting Securities results
               solely from a share repurchase by the Company or a subsidiary
               thereof (unless such Person or Persons subsequently purchases any
               additional Voting Securities).

          (ii) a Person or group of Persons acting jointly and in concert, who
               is the registered owner or Beneficial Owner of five percent (5%)
               or greater of the combined voting power of the Company's Voting
               Securities (A) indicates in an information circular sent to
               shareholders of the Company or otherwise indicates in writing,
               that such Person or Persons intends to nominate, or (B) at a
               meeting of the Company's shareholders nominates, individuals for
               election to the Board who have not been approved by the Incumbent
               Board (either by a specific vote or by approval of the proxy
               statement of the Company in which such person is named as a
               nominee for director, without objection to such nomination) and
               who, if elected, would constitute a majority of the members on
               the Board who are not full-time employees of the Company or its
               subsidiaries and a majority of such nominees are so elected.

<PAGE>
                                      -4-


          (iii) the Company ceases to control in fact, directly or indirectly,
                all or substantially all of the assets employed in carrying on
                the business of the Company.

          Notwithstanding anything in the foregoing to the contrary, no
          Fundamental Change shall be deemed to have occurred for purposes of
          this Agreement by virtue of any transaction which results in any
          Person or Persons approved by the Incumbent Board becoming the
          Beneficial Owner of Voting Securities, directly or indirectly, of more
          than thirty percent (30%) but less than fifty per cent (50%) of the
          combined voting power of the Company's voting securities.

I.   "Good Reason" shall mean:

     (i)  a reduction by the Company in your Base Salary or the percentage
          opportunity for cash and non-cash incentive compensation (such terms
          as used in this Agreement include the annual benefits earned under the
          AMIP, LTIP, ERIP, and SERP or their successors) as in effect
          immediately prior to the Fundamental Change;

     (ii) at any time after the happening of a Fundamental Change, an adverse
          change in your status, position(s) or salary group or scope of
          responsibility as an executive in effect immediately prior to the
          Fundamental Change, including, without limitation, a diminution of
          your scope of duties or responsibilities, the addition of new
          executive positions with equal or greater title, status or
          responsibility, any change in reporting responsibility or the
          assignment to you of any duties or areas of responsibilities which, in
          your reasonable judgment, are inconsistent with such status or
          position(s), co-responsibilities undertaken prior to a Fundamental
          Change or any removal of you from or any failure to reappoint or
          reselect you to such position(s) (except in connection with the
          termination of your employment for Cause or disability);

     (iii) the failure by the Company to continue in effect any Benefit Plan in
          which you are participating at the time of the Fundamental Change or
          the taking of any action, or the failure to act, by the Company which
          would adversely affect your continued participation in any of such
          Benefit Plans on at least as favorable a basis to you as is the case
          at the time of the Fundamental Change or which would materially reduce
          your benefits in the future under any of such Benefit Plans or deprive
          you of any material employment related benefit enjoyed by you at the
          time of the Fundamental Change;

     (iv) the Company requiring you to regularly report for employment to an
          office located anywhere in excess of thirty (30) kilometers from where
          your office is located immediately prior to the Fundamental Change,
          except for


<PAGE>
                                      -5-


          required travel on the Company's business to an extent substantially
          consistent with the business travel obligations which you undertook on
          behalf of the Company prior to the Fundamental Change;

     (v)  the failure by the Company to provide and credit you with the number
          of paid vacation days to which you are entitled and at the times at
          which you are entitled in accordance with the Company's normal
          vacation policy as in effect immediately prior to the Fundamental
          Change;

     (vi) any purported termination by the Company of your employment which is
          not effected pursuant to a Notice of Termination satisfying the
          requirements of paragraph 7.1 below (and, if applicable, paragraphs
          1.1(f) and 6.2 of this Agreement);

     (vii) failure by the Company to pay or cause to be paid to you any amounts
           due to you under the terms of any of the Company's Benefit Plan or
           the failure of the Company to fund the Company's SERP after a
           decision of the Board that it is in the Company's best interests to
           do so in accordance with paragraph 4.1 of this Agreement;

     (viii) any refusal by the Company to continue to allow you to attend to
            matters or engage in activities not directly related to the business
            of the Company which, prior to the happening of a Fundamental
            Change, you were permitted by the Incumbent Board or the CEO to
            attend to or engage in or, subsequent to the happening of a
            Fundamental Change, you were permitted by the Board or CEO to attend
            to or engage in; or

     (ix)   the failure by the Company to obtain from any Successor the assent
            to this Agreement contemplated by paragraph 11.1 hereof.

(m)  "Incumbent Board" means the members of the Board on the date hereof and any
     person becoming a director of the Company subsequent to that date whose
     election, or nomination for election by the Company's shareholders, was
     approved by a vote of at least three-quarters (3/4) of the directors
     comprising the Incumbent Board (either by a specific vote or by approval of
     the proxy statement of the Company in which such person is named as a
     nominee for director, without objection to such nomination).

(n)  "LTIP" means the Company's Long Term Incentive Plan.

(o)  "Notice of Termination" means a notice given in accordance with paragraph
     7.1 of this Agreement.

(p)  "Person" or "Persons" shall mean and include any individual, corporation,
     partnership, unincorporated organization or syndicate or association,
     trust,

<PAGE>
                                      -6-


     trustee, executor, administrator or other legal representative other than
     the Company, a subsidiary of the Company or any employee benefit plan(s)
     sponsored by the Company or a subsidiary of the Company.

(q)  "Retirement" shall mean termination by you of your employment with the
     Company on or after your normal retirement date, including early retirement
     with your written consent, under and in accordance with the terms of the
     registered pension plan of the Company in which you participate or the
     retirement date declared by you in writing.

(r)  "SERP" means the Company's Supplemental Executive Retirement Plan.

(s)  "Successor" shall mean any Person that concurrently with or subsequent to a
     Fundamental Change succeeds to, or has the practical ability to control
     (either immediately or with the passage of time), the Company's business
     directly, by merger or consolidation, or indirectly, by purchase of the
     Company's Voting Securities, all or substantially all of its assets or
     otherwise.

(t)  "Voting Securities" shall mean any share or other security that carries a
     voting right either under all circumstances or under some circumstances
     that have occurred and are continuing and also includes any share or
     security that is ultimately exercisable or convertible into a Voting
     Security, whether conditionally, or unconditionally.

II.  Agreement to Provide Services; Right to Terminate

2.1  Except as otherwise provided in paragraph 2.2 below, after the first
     occurrence of a Fundamental Change, the Company or you may terminate your
     employment at any time subject to the Company providing to you the benefits
     hereinafter specified in respect of termination of your employment all in
     accordance with the terms hereof.

2.2  In the event a take-over bid (as defined in Securities Act (Ontario) (the
     "Act")) is made by a Person or Persons acting jointly and in concert
     (utilized herein as defined in the Act) in respect of any securities of the
     Company prior to the first occurrence of a Fundamental Change, you agree
     that you will not leave the employ of the Company (other than as a result
     of disability or upon Retirement) until the earliest of (a) one hundred and
     twenty (120) days after the commencement of such take-over bid, (b) such
     take-over bid has been abandoned or terminated, or (c) the first occurrence
     of a Fundamental Change.

III. Term of the Agreement

3.1  This Agreement shall commence on the date hereof and shall continue to be
     in effect for a minimum period of one year commencing March 22, 1996 and
     shall,
<PAGE>
                                      -7-


     automatically be extended for additional periods of one year unless at
     least ninety (90) days prior to the expiration of the current one year
     period, the Company or you shall have given written notice that this
     Agreement shall not be extended.

3.2  It is further provided that this Agreement shall continue to be in effect
     for a period of twenty four (24) months beyond the term provided in
     paragraph 3.1 above if a Fundamental Change in the Company shall have
     occurred during such term. Notwithstanding anything in this Section III to
     the contrary, your employment may be terminated by the Company prior to the
     happening of a Fundamental Change, without giving rise to the obligations
     of the Company hereunder provided, however, any such termination will be
     subject to applicable laws and any other agreements you may have with the
     Company. This Agreement may be terminated by you prior to the happening of
     a Fundamental Change, except after the commencement of a take-over bid
     wherein you may terminate this Agreement only in the circumstances
     indicated in paragraph 2.2. above.

3.3  Any amendment or termination of this Agreement in accordance with the terms
     hereof shall not be construed as a termination of your employment nor shall
     it constitute a change in the terms of your employment so as to amount to
     your constructive dismissal and you hereby waive any rights to pursue such
     a claim on the basis of such amendment or termination of this Agreement.

IV.  Supplemental Executive Retirement Plan

4.1  Within fourteen (14) days of the date of the first occurrence of any
     Fundamental Change:

     (a)  in the event that you have retired, the Company shall, to the extent
          permitted by law and by the Company's existing obligations, either (i)
          purchase a letter of credit for purposes of ensuring that benefits
          that have accrued to you are duly paid, (ii) establish a trust fund to
          be managed by a recognized Canadian trust company independent of the
          Company or its officers to secure the performance of the Company's
          obligations under the SERP and deposit an amount equal to the
          value of the benefits, determined by an actuary who is a fellow of the
          Canadian Institute of Actuaries, that have accrued to you under the
          SERP as of the date of such Fundamental Change, or (iii) provide for
          an appropriate combination of all or part of these options for
          purposes of ensuring that the said benefits are duly paid; or

     (b)  in the event that you are still actively employed by the Company, the
          Board shall determine whether, having regard to the importance of
          ensuring that benefits that have accrued to you under the SERP are
          duly

<PAGE>
                                      -8-


          paid, it is in the best interests of the Company to make provision
          forthwith to secure the funding of amounts that have accrued under the
          SERP. The Board shall consider whether among other matters, it is
          appropriate:

     (i)  to purchase a letter of credit for purposes of ensuring that benefits
          that have accrued to you under the SERP as of the date of such
          Fundamental Change are duly paid, or

     (ii) to fund the benefits that have accrued under the SERP to you as of the
          date of such Fundamental Change.

     In the event that the Board determines that it is in the best interests of
     the Company to proceed to fund the SERP pursuant to paragraph 4.1(b)(ii),
     the Company shall promptly establish a trust fund to be managed by a
     recognized Canadian trust company independent of the Company or its
     officers to secure the performance of the Company's obligations under the
     SERP and shall, to the extent permitted by law and by the Company's
     existing obligations, deposit an amount equal to the value of the benefits,
     determined by an actuary who is a fellow of the Canadian Institute of
     Actuaries, that have accrued to you under the SERP as of the date of such
     Fundamental Change.

     In the event that the Board determines pursuant to paragraph 4.1(b) that it
     is not in the best interests of the Company to fund the benefits accrued
     under the SERP, or in the absence of a Fundamental Change, the benefits
     payable under the SERP shall be paid in accordance with the terms and
     conditions stated therein.

V.   Executive Stock Option Plan

5.1  The Board shall continue to have any power to accelerate the vesting of
     options and stock appreciation rights that is currently available to it
     under the Executive Stock Option Plan. In addition, providing that the
     Board of Directors judges that it is in the best interests of the
     shareholders not to have the options vested automatically, all options and
     stock appreciation rights granted to you under the Executive Stock Option
     Plan, whether vested or not, shall become vested and immediately
     exercisable:

     (a)  If at any time, any person beneficially owns, directly or indirectly,
          voting securities of the Corporation carrying more than 30% of the
          votes for the election of directors or any person makes a successful
          take-over bid for 50% or more of the voting securities of the
          Corporation (including the voting securities of the Corporation then
          held by such offeror).


<PAGE>
                                      -9-


     (b)  less than 20% of the Company's Voting Securities are listed on The
          Toronto Stock Exchange, the Montreal Exchange or a similar recognized
          stock exchange and are widely held by persons other than the Person
          (or group of Persons acting jointly or in concert) whose actions have
          given rise to the Fundamental Change; or

     (c)  you are terminated other than for Cause, in accordance with the terms
          of this Agreement.

VI.  Termination Following Fundamental Change

6.1  Following the first occurrence of any Fundamental Change in the Company,
     you shall be entitled to the benefits provided in paragraph 9.2 hereof
     upon:

     (a)  the termination of your employment by the Company at any time within
          twenty-four (24) months after the happening of such Fundamental Change
          unless such termination is (A) because of your death or Retirement, or
          (B) by the Company for Cause or disability;

     (b)  the termination of your employment by you with Good Reason providing
          that such termination occurs within twenty-four (24) months after the
          happening of such Fundamental Change; or

     (c)  termination of your employment within the mutual consent of you and
          the Company within twenty-four (24) months of the happening of such
          Fundamental Change.

6.2  If the Company intends to terminate your employment with the Company for
     Cause following a Fundamental Change then any act, or failure to act, based
     upon authority given pursuant to a resolution duly adopted by the Board or
     based upon the advice of counsel for the Company shall be conclusively
     presumed to be done, or omitted to be done, by you in good faith and in the
     best interests of the Company. It is also expressly understood that your
     attention to matters not directly related to the business of the Company
     shall not provide a basis for termination for Cause so long as the
     Incumbent Board or CEO had approved such activities prior to a Fundamental
     Change or the Board or CEO has approved your engagement in such activities
     subsequent to a Fundamental Change.

     Notwithstanding the foregoing, you shall not be deemed to have been
     terminated for Cause unless and until a copy of a resolution duly adopted
     by the affirmative vote of not less than three-quarters (3/4) of the
     directors who are not full-time employees of the Company or any of its
     subsidiaries at a meeting of the Board called and held for the purpose
     (after reasonable notice to you and an opportunity for you, together with
     your counsel, to be heard before the Board

<PAGE>
                                      -10-


     has been given), finding that in the good faith opinion of the Board you
     were guilty of the conduct set forth above in sub-clauses (i) or (ii) of
     paragraph 1.1(f) and specifying the particulars thereof in detail is
     delivered to you.

VII. Notice of Termination

7.1  Any purported termination by the Company or by you following a Fundamental
     Change shall be communicated by written Notice of Termination to the other
     party hereto and shall indicate with reasonable particularity the specific
     termination provision in this Agreement relied upon.

VIII. Date of Termination

8.1  "Date of Termination" following a Fundamental Change shall mean:

     (a)  if your employment is to be terminated by the Company for Cause, the
          date specified in the Notice of Termination which shall be on or after
          the date upon which the Notice of Termination is delivered;

     (b)  if you terminate employment with Good Reason, a date no earlier than
          thirty (30) days from the date on which the Notice of Termination is
          given; or

     (c)  if your employment is to be terminated by the Company for any reason
          other than Cause, the date specified in the Notice of Termination,
          which in no event shall be a date earlier than sixty (60) days after
          the date on which a Notice of Termination is given unless an earlier
          date has been expressly agreed to by you in writing either in advance
          of, or after, receiving such Notice of Termination.

8.2  In the case of termination by the Company of your employment for Cause, if
     you have not previously expressly agreed in writing to the termination,
     then within thirty (30) days after receipt by you of the Notice of
     Termination with respect thereto, you may notify the Company that a dispute
     exists concerning the termination, in which event the Date of Termination
     shall be the date set either by mutual written agreement of the parties or
     by the arbitrators in a proceeding as provided in paragraph 13.7 hereof.

IX.  Compensation Upon Termination

9.1  If your employment shall be terminated for Cause following a Fundamental
     Change, the Company shall pay you your Base Salary through the Date of
     Termination plus any benefits or awards (including the cash value of any
     Benefit Plan) which have been earned or become payable, but which have not
     yet been

<PAGE>
                                      -11-


     paid to you. Thereupon the Company shall have no further obligations to you
     under this Agreement.

9.2  If your employment is terminated after the first occurrence of any
     Fundamental Change in accordance with the manner described in paragraph 6.1
     then, on the fifth (5th) day following the Date of Termination (except as
     otherwise provided), you shall be entitled without regard to any contrary
     provisions of any Benefit Plan, to the benefits as provided below:

     (a)  The Company shall pay your Base Salary plus any annual benefits or
          awards (including both the cash and non-cash value of any Benefit Plan
          including bonus or incentives) pro-rated to the Date of Termination on
          the basis that any targets necessary to obtain such awards have been
          achieved, in a manner acceptable to you. Notwithstanding anything in
          this Section IX to the contrary, the amount payable to you in respect
          of bonus or incentive plans shall be paid to you within five days of
          receipt by the Company of the audited financial results for the year
          in which the Date of Termination occurs.

     (b)  The Company shall pay you as severance pay and in lieu of any further
          salary for periods subsequent to the Date of Termination, an amount in
          cash equal to two (2) times the aggregate of your (i) Base Salary plus
          (ii) the cash value of the non-cash Benefit Plans plus (iii) the
          average of annual bonus (incentive payments) you received in the two
          (2) years immediately preceding the Date of Termination.

     (c)  Any loans owing by you to the Company shall not become due or payable
          for five (5) years after your Date of Termination, provided that (i)
          within the said period of five (5) years in the case of residential
          housing assistance loans, such loans shall become due and payable
          within thirty (30) days after the disposition of the property in
          respect of which the loan was extended; (ii) all loans advanced to you
          by the Company under the Executive Long Term Incentive Plan or the
          Employee Share Purchase Plan shall become payable on the earlier of
          the date when you sell all the shares purchased by you under this plan
          and the date on which the closing price on The Toronto Stock Exchange
          of such shares has been equal to or higher than the price paid by you
          for any such shares for ten (10) consecutive trading days.

     (d)  Any amounts owing to you under the ERIP, SERP, or other accrued
          benefits under any Benefit Plan (other than the Company's registered
          pension plans) that have not been fully paid or funded in accordance
          with their respective terms to an irrevocable trust over which the
          Company retains no discretion shall be paid or caused to be paid to
          you in a manner that you may direct in writing.
<PAGE>
                                      -12-


     (e)  Your pension benefits that have accrued, or that would have accrued
          within the twenty-four (24) month period following such Fundamental
          Change, under the SERP or other ERIP applicable to you will be fully
          vested without regard to age or service qualification.

9.3  The amount of any payment provided for in this Section IX shall not be
     reduced, offset or subject to recovery by the Company by reason of any
     compensation earned by you as the result of employment by another employer
     after the Date of Termination, or otherwise.

9.4  In the event that your employment is terminated in the circumstances
     described in paragraph 6.1, in the Notice of Termination or otherwise,
     within four (4) days of the Date of Termination, you may, in writing,
     direct the Company that any amounts which should become payable to you
     pursuant to paragraph 9.2 hereof shall be paid to you in two (2) equal
     annual instalments, with the first such instalment payable five (5)
     business days after the Date of Termination and each successive installment
     paid on the anniversary of the Date of Termination or the next following
     business day if such date is not a business day.

X.   Additional Rights

10.1 You agree that the provisions of this Agreement include any statutory
     entitlements to notice of termination or termination pay in lieu of notice
     and severance pay and is in lieu of and replaces any common law
     entitlements to notice of termination or pay in lieu thereof and you waive
     your right at common law to reasonable notice. (The notice period for
     termination of employment as provided herein shall comply with the notice
     of termination provisions of applicable employment standards legislation,
     as amended from time to time).

10.2 You agree that in the event you decide to exercise the recourse provided
     for under Section 124 of An Act Respecting Labor Standards (Quebec), by so
     doing you waive your right to any of the amounts payable under paragraph
     9.2 hereof. You also agree that any such amount paid to you prior to the
     exercise of such recourse will be returned by you to the Company forthwith.

10.3 For greater certainty, notwithstanding anything to the contrary in this
     Agreement, including clauses 1.1 (j)(i) and (ii), the Company shall not be
     obligated to continue the AMIP, LTIP, ERIP or SERP provided that plans of
     substantially equivalent value are instituted within ninety (90) days of
     the first occurrence of a Fundamental Change.


<PAGE>
                                      -13-


XI. Successors; Binding Agreement

11.1 Any Successor to the Company shall be bound by this Agreement. The Company
     will seek to have any Successor assent to the fulfilment by the Company of
     its obligations under this Agreement at your request. Failure of the
     Company to obtain such assent within thirty (30) days after such request
     shall constitute Good Reason for termination by you of your employment and
     shall entitle you to the benefits provided in paragraph 9.2 hereof upon
     delivery by you of a Notice of Termination.

11.2 This Agreement shall inure to the benefit of and be enforceable by your
     personal or legal representatives, executors, administrators, successors or
     heirs. If you should die while any amount would still be payable to you
     hereunder if you had continued to live, all such amounts, unless otherwise
     provided herein, shall be paid in accordance with the terms of this
     Agreement to a beneficiary designated by you in writing or barring such
     designation to your estate.

XII. Fees and Expenses; Mitigation

12.1 The Company shall pay all reasonable legal and accounting fees and related
     expenses incurred by you in connection with the Agreement following a
     Fundamental Change including, without limitation, (a) all such fees and
     expenses, if any, incurred in contesting or disputing any termination of
     your employment by the Company after a Fundamental Change or incurred by
     you seeking advice with respect to general taxation and financial advice
     with respect to the receipt of payments hereunder or (b) your seeking to
     obtain or enforce any right or benefit provided by this Agreement provided,
     however, you shall be required to repay any such amounts to the Company to
     the extent that a court issues a final and non-appealable order setting
     forth the determination that the position taken by you was frivolous or
     advanced by you in bad faith.

12.2 The Company shall pay all reasonable fees and related expenses incurred by
     you following a termination of your employment in the circumstances
     outlined in paragraph 6.1 in connection with individual career, financial
     and tax counselling, executive consulting and employment search services.

12:3 You shall not be required to mitigate the amount of any payment the Company
     becomes obligated to make to you in connection with this Agreement, by
     seeking other employment or otherwise.

XIII. General

13.1 Confidentiality/Non-Competition. Notwithstanding any provision of this
     Agreement, any provision governing an obligation of confidentiality on your
     part to the Company or an obligation not to compete with the Company that
     is

<PAGE>
                                      -14-


     contained in any other agreement that you may have with the Company shall
     continue to be of full force and effect.

13.2 Taxes and Other Amounts. All payments to be made to you under this
     Agreement will be subject to required withholding of income tax and other
     amounts under federal, provincial and local legislation.

13.3 Survival. The respective obligations of, and benefits afforded to the
     Company and you as provided in Sections IV, IX, XI and XII and paragraphs
     13.2 and 13.7 of this Agreement that have accrued upon the first occurrence
     of a Fundamental Change shall survive termination of this Agreement.

13.4 Notice. For the purposes of this Agreement, notices and all other
     communications provided for in the Agreement shall be in writing and shall
     be deemed to have been duly given when delivered postage prepaid and
     addressed, in the case of the Company, to the address set forth on the
     first page of this Agreement or, in the case of the undersigned employed,
     to the address set forth below his/her signature provided that all notices
     to the Company shall be directed to the attention of the Chairman of the
     Board or President of the Company, or to such other address as either party
     may have furnished to the other in writing in accordance herewith, except
     that notice of change of address shall be effective only upon receipt.

13.5 Miscellaneous. No provision of this Agreement may be modified, waived or
     discharged unless such modification, waiver or discharge is agreed to in
     writing signed by you and the Chairman of the Board or President of the
     Company. No waiver by either party hereto at any time of any breach by the
     other party hereto of, or in compliance with, any condition or provision of
     this Agreement to be performed by such other party shall be deemed a waiver
     of similar or dissimilar provisions or conditions at the same or at any
     prior or subsequent time. No agreements or representations, oral or
     otherwise, express or implied, with respect to the subject matter hereof
     have been made by either party which are not expressly set forth in this
     Agreement. The validity, interpretation, construction and performance of
     this Agreement shall be governed by the laws of the Province of Quebec.

13.6 Validity. The invalidity or unenforceability of any provision of this
     Agreement shall not affect the validity or enforceability of any other
     provision of this Agreement, which shall remain in full force and effect.

13.7 Arbitration. Any dispute or controversy arising under or in connection with
     this Agreement shall be settled, exclusively by arbitration in Quebec by
     three arbitrators in accordance with the rules of the Quebec Code of Civil
     Procedure then in effect. Judgment may be entered on the arbitrators' award
     in any court having jurisdiction; provided, however, that you shall be
     entitled to seek specific

<PAGE>
                                      -15-


     performance of your right to be paid until the Date of Termination during
     the pendency of any dispute or controversy arising under or in connection
     with this Agreement. The Company shall bear all costs and expenses arising
     in connection with any arbitration proceeding pursuant to this paragraph
     13.7.

13.8 Counterparts. This Agreement may be executed in several counterparts, each
     of which shall be deemed to be an original but all of which together will
     constitute one and the same instrument.

13.9 Language. The parties hereto confirm that it is their wish that this
     Agreement as well as all other documents relating hereto, including
     notices, have been and shall be drawn up in English only. Les parties aux
     presentes confirment leur volonte que cette convention de meme que tous les
     documents, y compris tous avis, s'y rattachant, soient rediges en anglais
     seulement.

13.10 Amendments. Notwithstanding anything in the foregoing to the contrary, the
     Incumbent Board may by resolution or otherwise prior to the occurrence of a
     Fundamental Change effect any amendments to this Agreement as it deems
     appropriate provided that such amendments are not adverse to your right to
     receive any benefits to which you may become entitled in the event of a
     Fundamental Change as described in this Agreement.

If this letter correctly sets forth our agreement on the subject matter hereof,
kindly sign and return to the Company the enclosed copy of this letter
which will then constitute our agreement on this subject.

Sincerely,

DOMINIION TEXTILE INC.

By: /s/ Marcel Cote
- ----------------------------------------------
    Marcel Cote,
    Member of the Board of Directors and
    Chairman of the Human Resources Committee

By: /s/ John A. Boland, III
- ----------------------------------------------
    John A. Boland, III
    President and Chief Executive Officer

Agreed this 4 day of Dec, 1996
/s/ John J. Heldrich
- ----------------------------------------------
John J. Heldrich
8120 Jett Ferry Road
Atlanta, Georgia 30350

                                                                      Exhibit 11


                               Galey & Lord, Inc.
                       Statement Regarding Computation of
                               Per Share Earnings


Computation of Average Shares Outstanding (In Thousands):


<TABLE>
<CAPTION>
                                 Three Months Ended                   Twelve Months Ended
                           -------------------------------       ------------------------------
                           Oct. 3, 1998      Sep. 27, 1997       Oct. 3, 1998    Sept. 27, 1997
                           ------------      -------------       ------------    --------------
<S>                            <C>              <C>                 <C>               <C>
Basic Average Common
     Shares Outstanding        11,833           11,642              11,743            11,610

Add Dilutive Options              178              389                 430               376

Diluted Average Shares         12,011           12,031              12,173            11,986
</TABLE>

                                                                      Exhibit 21

                               Galey & Lord, Inc.
                         Subsidiaries of the Registrant

<TABLE>
<CAPTION>
<S>                                                             <C>
             Galey & Lord Industries, Inc.                         Swift Textiles (Far East) Ltd.
                Incorporated in Delaware                              Incorporated in Hong Kong

        G&L Service Company, North America, Inc.                     Swift Textiles Ltd., Labuan
                Incorporated in Delaware                              Incorporated in Malaysia

            Dimmit Industries, S.A. de C.V.                      Dominion Textile International B.V.
                 Incorporated in Mexico                            Incorporated in the Netherlands

          Confecciones Alta Loma S.A. de C.V.                       Klopman International S.p.A.
                 Incorporated in Mexico                                 Incorporated in Italy

                  Swift Textiles, Inc.                                      Klopman GmbH
                Incorporated in Delaware                               Incorporated in Germany

               Swift Denim Services, Inc.                                   Klopman A.G.
                Incorporated in Delaware                             Incorporated in Switzerland

              Drummondville Services, Inc.                               Klopman Espana S.A.
                 Incorporated in Canada                                 Incorporated in Spain

    Dominion Textiles International (Asia) Pte, Ltd.                 Klopman International Ltd.
               Incorporated in Singapore                               Incorporated in Ireland
</TABLE>



                         Consent of Independent Auditors

We consent to the incorporation by reference in the Registration Statement (Form
S-8 No. 333-26981) pertaining to the Amended and Restated 1989 Stock Option Plan
of Galey & Lord, Inc. of our report dated November 4, 1998, with respect to the
consolidated financial statements and schedules of Galey & Lord, Inc. included
in this Annual Report (Form 10-K) for the year ended October 3, 1998.


                                          Ernst & Young LLP

Greensboro, North Carolina
December 30, 1998


                        Consent of Independent Auditors

We consent to the incorporation by reference in the Registration Statement (Form
S-8 No. 333-26981) pertaining to the Amended and Restated 1989 Stock Option Plan
of Galey & Lord, Inc. of our report dated January 29, 1998, with respect to the
combined financial statements of the Apparel Fabrics Business of Dominion
Textile Inc. for the year ended June 30, 1997 ("our report") included in the
Annual Report (form 10-K) of Galey & Lord, Inc. for the year ended October 3,
1998.


                                             Deloitte & Touche

                                             Chartered Accountants

Montreal, Quebec
December 30, 1998

                         Consent of Independent Auditors


We consent to the incorporation by reference in the Registration Statement on
Form S-8 (No. 333-26981) of Galey & Lord, Inc. pertaining to the amended and
restated 1989 Stock Option Plan of Galey & Lord, Inc. of our report dated 21 May
1997, with respect to the financial statements of Swift Textiles Europe Limited
(not included separately herein) for the year ended 31 March, 1997, which report
appears in the annual report on Form 10-K of Galey & Lord, Inc. for the year
ended 3 October, 1998.


KPMG


Dublin, Ireland
31 December 1998

<TABLE> <S> <C>

<ARTICLE>                     5
<RESTATED>
<MULTIPLIER>                                   1,000
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                              SEP-27-1997
<PERIOD-END>                                   SEP-27-1997
<CASH>                                         2,227
<SECURITIES>                                   0
<RECEIVABLES>                                  85,320
<ALLOWANCES>                                   4,687
<INVENTORY>                                    92,517
<CURRENT-ASSETS>                               180,939
<PP&E>                                         197,184
<DEPRECIATION>                                 67,739
<TOTAL-ASSETS>                                 349,191
<CURRENT-LIABILITIES>                          50,434
<BONDS>                                        0
                          0
                                    0
<COMMON>                                       121
<OTHER-SE>                                     104,196
<TOTAL-LIABILITY-AND-EQUITY>                   349,191
<SALES>                                        493,362
<TOTAL-REVENUES>                               493,362
<CGS>                                          439,207
<TOTAL-COSTS>                                  439,207
<OTHER-EXPENSES>                               0
<LOSS-PROVISION>                               0
<INTEREST-EXPENSE>                             12,326
<INCOME-PRETAX>                                22,027
<INCOME-TAX>                                   8,350
<INCOME-CONTINUING>                            13,677
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   13,677
<EPS-PRIMARY>                                  1.18<F1>
<EPS-DILUTED>                                  1.14
<FN>
EPS BASIC
</FN>
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE>                     5
<MULTIPLIER>                                   1,000
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                              OCT-03-1998
<PERIOD-END>                                   OCT-03-1998
<CASH>                                         19,946
<SECURITIES>                                   0
<RECEIVABLES>                                  191,407
<ALLOWANCES>                                   8,215
<INVENTORY>                                    185,497
<CURRENT-ASSETS>                               420,858
<PP&E>                                         515,899
<DEPRECIATION>                                 98,334
<TOTAL-ASSETS>                                 1,038,293
<CURRENT-LIABILITIES>                          139,486
<BONDS>                                        298,587
                          0
                                    0
<COMMON>                                       122
<OTHER-SE>                                     127,755
<TOTAL-LIABILITY-AND-EQUITY>                   1,038,293
<SALES>                                        902,651
<TOTAL-REVENUES>                               902,651
<CGS>                                          787,218
<TOTAL-COSTS>                                  787,218
<OTHER-EXPENSES>                               0
<LOSS-PROVISION>                               0
<INTEREST-EXPENSE>                             47,566
<INCOME-PRETAX>                                20,497
<INCOME-TAX>                                   8,678
<INCOME-CONTINUING>                            11,819
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                524
<CHANGES>                                      0
<NET-INCOME>                                   11,295
<EPS-PRIMARY>                                  0.96<F1>
<EPS-DILUTED>                                  0.93
<FN>
EPS BASIC
</FN>
        

</TABLE>

                          INDEPENDENT AUDITORS REPORT

To the Shareholders and Board of Directors of Swift Textiles Europe Limited.

We have audited the accompanying balance sheet of Swift Textiles Europe Limited
at March 31, 1997 and the related profit and loss account and cash flow
statement for the year ended March 31, 1997. These financial statements are the
responsibility of Swift Textiles Europe Limited's management. Our responsibility
is to express an opinion on these financial statements based on our audit.

We conducted our audit in accordance with generally accepted auditing standards
in Ireland which do not differ in any material respects from auditing standards
generally accepted in the United States. 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 audit provides a
reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of Swift Textiles Europe Limited
at March 31, 1997 and the results of operations and cash flows for the year
ended March 31, 1997 in conformity with generally accepted accounting principles
in Ireland.



KPMG
Chartered Accountants

Dublin, Ireland
May 21, 1997


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