VF Corporation announced better than anticipated results for the first quarter. In a separate release made earlier today, VF also announced its plans to acquire Vans, Inc. for a total of approximately $396 million in cash, including the cashout of stock options.

Commented Mackey J. McDonald, chairman and chief executive officer, “We are very pleased by the strength in sales across our businesses this quarter, and by the momentum we are building for the future, as evidenced by today's exciting announcement. Together with our recently announced plans to acquire the Napapijri(R) brand, we are clearly positioning our Outdoor coalition and VF for substantial growth.” He noted that sales in most of the Company's businesses were better than anticipated. “And, we stand to benefit from our exceptionally strong financial position, which will enable us to support our growth plans.”

First quarter sales rose 15%, to $1,432.7 million from $1,250.0 million in the prior year's first quarter. Net income increased 13% to $103.9 million from $92.1 million, with earnings per share rising 12% to $.93 from $.83. Foreign currency translation benefited sales and earnings per share by $42 million and $.05, respectively, in the quarter.

Business Review

Total sales in the quarter rose 15%, a result of strong performance in our Outdoor businesses, solid growth in Jeanswear and Intimates, and the acquisition of Nautica. Sales in the Company's Outdoor coalition, which includes The North Face(R), JanSport(R) and Eastpak(R) brands, rose to $125 million in the first quarter of 2004 from $100 million in 2003, an increase of 24%. These results were driven by a sales increase of more than 27% in The North Face(R) branded products globally and a 19% increase in our Packs business globally.

The contribution to sales and earnings by Nautica was substantially better than anticipated, due largely to a shift in sales from the second quarter to the first. Nautica added approximately $146 million in sales and $.03 per share to first quarter results. Nautica's men's sportswear and jeanswear, retail and licensing businesses all exceeded our plans and fall 2004 bookings remain on plan.

Total Jeanswear sales rose 2% to $704 million from $689 million, with particular strength in our U.S. mass market jeans business where sales rose 7%. International jeans sales rose slightly from the prior year level due to favorable currency translations.

Global intimate apparel sales increased 8%, to $249 million in the 2004 quarter from $232 million. Domestic intimate apparel sales rose 9%, due to strength in our mass market and private brands businesses. Sales in our Imagewear coalition declined 8%. Occupational apparel sales declined 9%, while licensed sports apparel sales continued its momentum, climbing 9%.

Profitability was strong in the quarter, with improvements in operating margins across most of our core businesses. Overall operating margins in the quarter reflect the effects of changes in our business mix, for example the addition of Nautica where margins are seasonally lower in the first half of the year. Gross margins in the quarter improved by more than 100 basis points, rising to 38.7% from 37.5%. Reflecting higher operating expenses as a percent of sales, operating margins were 12.0% in the quarter versus 12.2% in the 2003 period.

VF's balance sheet, liquidity and cash flow remain very strong. Inventories declined 2% during the quarter, despite the addition of Nautica, which added $69 million to inventories. Cash on the balance sheet totaled $552 million versus $515 million at year-end. We plan to initially fund our acquisition of the Vans(R) and Napapijri(R) brands using existing cash balances and commercial paper borrowings. Debt as a percent of total capital was 31.8% at the end of the quarter; net of cash, debt was 17.2% of total capital.

Outlook

We continue to expect another record year in sales and earnings in 2004. Excluding the impact of the two acquisitions, we expect sales to rise by as much as 8% and earnings to increase by at least 5%. The Vans and Napapijri(R) brand acquisitions could add $230 million to 2004 sales and are currently expected to be neutral to earnings per share this year. “We are very encouraged by our strong first quarter performance, but we hesitate to take a more aggressive stance toward our guidance at this point, as it is still early in the year,” said Mr. McDonald. “In addition, we expect to continue to invest in a variety of additional activities related to executing and fueling our growth plan.”

In terms of the second quarter, we currently expect sales could increase by 10 to 12%, primarily driven by the addition of Nautica and excluding the impact of the two acquisitions. Earnings per share are expected to be flat to up slightly, due to the dilutive impact expected from Nautica in the quarter, which could amount to $.04 per share. This is in line with our previous guidance that Nautica would be essentially neutral to earnings in the first half of the year, with accretion occurring in the second half of the year.

Dividend Declared

The Board of Directors declared a regular quarterly cash dividend of $.26 per share, payable on June 21, 2004 to shareholders of record as of the close of business on June 11, 2004.

                            VF CORPORATION
                   Consolidated Statements of Income
               (In thousands, except per share amounts)



                                          Three Months Ended
                                   -------------------------------
                                      April 3            April 5
                                       2004               2003
                                   -------------      -----------

Net Sales                            $1,432,669       $1,250,055

Costs and Operating Expenses
   Cost of goods sold                   878,393          781,292
   Marketing, administrative
      and general expenses              394,957          322,334
   Royalty income and other             (13,240)          (6,330)
                                  --------------      -----------
                                      1,260,110        1,097,296
                                  --------------      -----------

Operating Income                        172,559          152,759

Other Income (Expense)
   Interest, net                        (16,781)         (12,068)
   Miscellaneous, net                     1,607              731
                                  --------------      -----------
                                        (15,174)         (11,337)
                                  --------------      -----------

Income Before Income Taxes              157,385          141,422

Income Taxes                             53,511           49,356
                                  --------------      -----------

Net Income                             $103,874          $92,066
                                  ==============      ===========



Earnings Per Common Share
   Basic                                  $0.95            $0.84
   Diluted                                 0.93             0.83


Weighted Average Shares Outstanding
   Basic                                108,730          108,356
   Diluted                              111,515          110,943


Cash Dividends Per Common Share           $0.26            $0.25


                        

                            VF CORPORATION
                  Supplemental Financial Information
                       Sales by Product Category
                            (In thousands)


                                                  Three Months Ended
                                               -----------------------
                                                  April 3     April 5
                                                   2004        2003
                                               ----------- -----------

 Jeans and related apparel                       $703,784    $688,933
 Intimate apparel                                 249,420     231,789
 Sportswear                                       146,148           -
 Outdoor products                                 124,579     100,385
 Occupational apparel                             111,510     122,855
 Other apparel                                     97,228     106,093
                                               ----------- -----------

 Total                                         $1,432,669  $1,250,055
                                               =========== ===========