FORT HOWARD CORP
424B3, 1995-04-06
PAPER MILLS
Previous: FORT HOWARD CORP, 424B3, 1995-04-06
Next: FORTUNE NATIONAL CORP, DEF 14C, 1995-04-06



                                                  Filed Pursuant to Rule 
                                                  424(b)(3) of the Rules and
                                                  Regulations Under the 
                                                  Securities Act of 1933

                                                  Registration Statement Nos. 
                                                  33-23826, 33-43448, 33-51876
                                                  and 33-51557

PROSPECTUS SUPPLEMENT                             
(To Prospectus dated July 6, 1994)           



                  FORT HOWARD CORPORATION

                    12-5/8% Subordinated Debentures Due 2000
            14-1/8% Junior Subordinated Discount Debentures Due 2004

                          9-1/4% Senior Notes Due 2001
                         10% Subordinated Notes Due 2003

                          8-1/4% Senior Notes Due 2002
                     9% Senior Subordinated Notes Due 2006

         1991 Pass Through Trust, Pass Through Certificates, Series 1991

                         - - - - - - - - - - - - - - -    




      Attached hereto and incorporated by reference herein is Fort Howard 
Corporation's Annual Report on Form 10-K for the year ended December 31, 1994.


                         - - - - - - - - - - - - - - -


       This Prospectus Supplement, together with the Prospectus, is to be used 
by Morgan Stanley & Co. in connection with offers and sales of the 
above-referenced securities in market-making transactions at negotiated prices 
related to prevailing market prices at the time of sale.  Morgan Stanley & Co. 
Incorporated may act as principal or agent in such transactions.













April 6, 1995                           


                     SECURITIES AND EXCHANGE COMMISSION                     
                           Washington, DC   20549                           

                                 FORM 10-K

(Mark One)
   [X] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
       EXCHANGE ACT OF 1934 
For the fiscal year ended December 31, 1994 OR

   [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES 
       EXCHANGE ACT OF 1934 
For the transition period from                      to                     

                 Commission file number:       20473      

                          FORT HOWARD CORPORATION

           (Exact name of registrant as specified in its charter)

            Delaware                                        39-1090992      
(State or other jurisdiction of                          (I.R.S. Employer
incorporation or organization)                        Identification Number)

           1919 South Broadway, Green Bay, Wisconsin      54304
           (Address of principal executive offices)    (Zip Code)

Registrant's telephone number including area code:       414/435-8821      

Securities registered pursuant to Section 12(b) of the Act:       None     

Securities registered pursuant to Section 12(g) of the Act:

                             Title of each class
                             -------------------
                          Common Stock $.01 par value


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 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.     [Not Applicable]     The registrant did not have a class 
of equity securities during the reporting period registered pursuant to 
Section 12 of the Securities Exchange Act of 1934.

The aggregate market value of voting stock held by nonaffiliates of the 
Registrant, based on the closing bid price reported by the Nasdaq National 
Market on March 17, 1995, was $494.3 million.

As of March 17, 1995 63,101,239 shares of $.01 par value Voting Common Stock 
were outstanding.


                                      PART I

ITEM 1.  BUSINESS

GENERAL

     Fort Howard Corporation (the "Company"), founded in 1919, is a leading 
manufacturer, converter and marketer of sanitary tissue products, including 
specialty dry form products, in the United States and the United Kingdom.  Its 
principal products, which are sold in the commercial (away-from-home) and 
consumer (at-home) markets, include paper towels, bath tissue, table napkins, 
wipers and boxed facial tissue manufactured from virtually 100% recycled 
fibers.  The Company produces and ships its products from manufacturing 
facilities located in Wisconsin, Oklahoma, Georgia and the United Kingdom.  

     The Company believes that it is the leading producer of tissue products 
in the domestic commercial market with a 26% market share and has focused 
two-thirds of its capacity on this faster growing segment of the tissue 
market.  In the domestic consumer market, where the Company has a 9% market 
share, its principal brands include Mardi Gras printed napkins (which hold the 
leading domestic market position) and paper towels, Soft 'N Gentle bath and 
facial tissue, So-Dri paper towels, Page paper towels, bath tissue and table 
napkins, and Green Forest, the leading domestic line of environmentally 
positioned, recycled tissue paper products.  Fort Howard also manufactures and 
distributes its products in the United Kingdom where it currently has the 
fourth largest market share primarily in the consumer segment of the market.

     From 1984 to 1994, the Company has doubled its production capacity by 
constructing world-class, integrated, regional tissue mills which utilize the 
Company's proprietary de-inking technology to produce quality tissue from a 
broad range of wastepaper grades.  These mills enable the Company to produce 
low cost, quality tissue products because they: (i) include state-of-the-art 
wastepaper de-inking and processing systems that process relatively low grades 
of wastepaper to produce low cost fiber for making tissue paper; (ii) contain 
eight of the eleven largest (270-inch) tissue paper machines in the world, 
which significantly increase labor productivity; (iii) are geographically 
located to minimize distribution costs; (iv) generate their own steam and 
electrical power and (v) manufacture certain of their own process chemicals 
and converting materials.


THE RECAPITALIZATION

     On March 16, 1995 (the "Closing Date"), the Company completed the initial 
components of a recapitalization plan (the "Recapitalization") to prepay or 
redeem a substantial portion of its indebtedness in order to reduce the level 
and overall cost of its debt, extend certain maturities, increase 
shareholders' equity and enhance its access to capital markets.

     The Recapitalization includes the following components:

     (1)  The offer and sale by the Company on the Closing Date of 25,000,000 
shares of Common Stock at $12 per share in the United States and 
internationally (the "Offering");




                                    - 2 -
     (2)  Entering into a bank credit agreement (the "New Bank Credit 
Agreement") consisting of a $300 million revolving credit facility (the "1995 
Revolving Credit Facility"), an $810 million term loan (the "1995 Term Loan 
A") and a $330 million term loan (the "1995 Term Loan B" and, together with 
the 1995 Term Loan A, the "New Term Loans"); and entering into a receivables 
credit agreement consisting of a $60 million term loan (the "1995 Receivables 
Facility");

     (3)  The application on the Closing Date of the net proceeds of the 
Offering, together with borrowings under the New Term Loans and the 1995 
Receivables Facility, to prepay or redeem all of the Company's indebtedness 
outstanding under (a) the Company's Amended and Restated Credit Agreement, 
dated as of October 24, 1988, as amended (the "1988 Bank Credit Agreement"), 
(b) the Company's term loan agreement dated as of March 22, 1993 (the "1993 
Term Loan Agreement;" the borrowings under the New Term Loans and the 1995 
Receivables Facility and the prepayment of the 1988 Bank Credit Agreement and 
the 1993 Term Loan Agreement with such borrowings are collectively referred to 
as the "Bank Refinancing") and (c) all of the then outstanding Senior Secured 
Floating Rate Notes (the "Senior Secured Notes") due 1997 through 2000 (the 
"Senior Secured Note Redemption"); and

     (4)  The planned application on April 15, 1995, of borrowings under the 
New Term Loans, the 1995 Receivables Facility and the 1995 Revolving Credit 
Facility to redeem (a) all outstanding 14 1/8% Junior Subordinated Discount 
Debentures (the "14 1/8% Debentures") due 2004 (the "14 1/8% Debenture 
Redemption") and (b) all outstanding 12 5/8% Subordinated Debentures (the 
"12 5/8% Debentures") due 2000 (the "12 5/8% Debenture Redemption"), at 102.5% 
of the principal amount thereof.  The Senior Secured Note Redemption, 12 5/8% 
Debenture Redemption and 14 1/8% Debenture Redemption are collectively 
referred to as the "1995 Debt Redemptions."

     The sources and uses of funds required to complete the Recapitalization, 
assuming that the 1995 Debt Redemptions also occurred on March 15, 1995, are 
as follows (in millions):
                                                                     AMOUNT
Sources of Funds:                                                    ------
Proceeds of the Offering..........................................  $  300.0
1995 Term Loan A..................................................     810.0
1995 Term Loan B..................................................     330.0
1995 Revolving Credit Facility....................................     209.3
1995 Receivables Facility.........................................      60.0
                                                                    --------
Total Sources of Funds............................................  $1,709.3
                                                                    ========
Uses of Funds:
14 1/8% Debenture Redemption......................................  $  566.9
Senior Secured Note Redemption....................................     300.0
1988 Revolving Credit Facility Prepayment.........................     300.0
1988 Term Loan Prepayment.........................................     224.5
12 5/8% Debenture Redemption (including 2.5% redemption premium)..     149.5
1993 Term Loan Prepayment.........................................     100.0
Company Transaction Fees and Expenses(a)..........................      68.4
                                                                    --------
Total Uses of Funds...............................................  $1,709.3
                                                                    ========
- ------------
(a)   Includes underwriters' commissions and other transaction fees and 
      expenses of the Recapitalization payable or reimbursable by the Company.

                                    - 3 -

DOMESTIC TISSUE OPERATIONS

Products

     Commercial Products.  Fort Howard's commercial tissue products include 
folded and roll towels, bath and facial tissue, bulk and dispenser napkins, 
disposable wipers, specialty printed merchandise and dispensers.  Because 
commercial market manufacturers offer similar product attributes to this value 
conscious market, competition principally involves value pricing and service.  

     The Company constantly strives to grow in new or underdeveloped 
subsegments of its commercial products business.  With the Envision line, made 
from 100% recycled paper, Fort Howard was the first company to position a line 
of tissue paper products as made from recycled paper that meet or exceed U.S. 
Environmental Protection Agency ("U.S. EPA") guidelines for post-consumer 
wastepaper ("PCW") content of 5% to 40%.  The Company believes Envision is the 
market leader in the rapidly growing environmental segment of the commercial 
market.  Utilizing its advanced deinking technology, Fort Howard set the 
standard dramatically higher for PCW content in commercial products by 
increasing the minimum PCW content of its Envision line to 90% or higher and 
by commissioning an outside audit of its internal controls which are 
maintained to assure that Envision manufacturing processes yield the stated 
minimum PCW content.

     In addition, the Company also produces parent rolls for sale to 
converters in international markets, including Latin America and the Middle 
East.

     Specialty Dry Form Products.  In another growing product area, dry form 
products (used to make baby wet wipes and a key component in feminine hygiene 
products), the Company believes it is the largest domestic producer and one of 
only 13 manufacturers in the world.  Dry form production is a process that 
converts soft, randomly laid fibers made from wood pulp into a sturdy and 
absorbent pulp web using air instead of water to transfer the pulp.  Synthetic
bonding agents are then sprayed on the pulp web, creating a sheet of fabric-
like paper.  Dry form is principally sold in parent roll form to meet rigorous 
specifications for large consumer product companies which convert it into 
their branded products.  The Company believes that it is the leading marketer 
of dry form to companies in the domestic private label baby wipe market.  The 
growth rate for this business to date has exceeded the growth rate of the 
tissue industry as a whole. In addition, the Company converts dry form paper 
into premium wipers and dinner napkins for the commercial market.

     Consumer Products.  Fort Howard's consumer product growth strategy has 
targeted the branded value and private label segments of the market, where the 
Company enjoys a competitive advantage as a low cost producer.  

     The Company's value branded products such as Mardi Gras, Soft 'N Gentle 
and Green Forest offer a high level of softness, absorbency and brightness at 
substantial price savings.  The appeal of Mardi Gras napkins and paper towels 
is enhanced by their multi-color prints with changing patterns and special 
seasonal designs.  The attractiveness of the Mardi Gras designs and its value 
positioning have enabled the Company to increase the Mardi Gras napkin market 
share to approximately 14% in 1994, giving the Company the leading consumer 
napkin share.




                                    - 4 -
     Soft 'N Gentle bath tissue is the Company's largest selling consumer 
brand.  Soft 'N Gentle bath tissue is a quality product that targets retail 
pricing at 20-25% below premium tissue products.  The Company introduced the 
Green Forest line of bath tissue, paper towels and napkins in 1990 on the 20th 
anniversary of Earth Day.  Environmentally oriented consumers have made the 
Green Forest line the leading brand in the environmentally positioned segment.

     The Company's Page bath tissue, paper towels and napkins and So-Dri paper 
towels are targeted to the more price conscious shopper in the economy segment 
of the consumer market.  The retail prices of these products are typically 
targeted at 25-30% below the premium brands.

     Fort Howard is the leading tissue producer in the growing consumer 
private label business with an estimated one-third market share in 1994.  Many 
national grocery chains have focused on the development of private label 
tissue products to support the positioning of the chain with their shoppers as 
well as to enhance margins.  Since 1984, Fort Howard's private label business 
has tripled and in 1994 represented approximately 40% of Fort Howard's 
consumer tissue sales.  Typically offered on a limited supplier basis, private 
label products enable the Company to form close relationships with many of the 
nation's fastest growing, leading grocery chains and mass merchandisers and 
afford opportunities for Fort Howard's branded products with these same 
customers.  

Marketing

     Approximately two-thirds of the Company's products are sold through 
paper, institutional food and janitorial distributors into the commercial 
market, with the balance being principally sold through brokers to major food 
store chains, wholesale grocers and mass merchandisers for household (or 
"consumer") use.  These products are produced in a broad range of weights, 
textures, sizes, colors and package configurations providing Fort Howard with 
distinct advantages as a full-line manufacturer.  The Company also creates and 
prints logos, commercial messages and artistic designs on paper napkins and 
place mats for commercial customers and party goods and specialty print 
merchandisers.  Most products are sold under Company-owned brand names, with 
an increasing percentage of products being sold under private labels.  In the 
commercial segment the Company sells its products primarily under the 
Fort Howard name.  Principal brand names of consumer products include 
Soft 'N Gentle, Mardi Gras, Green Forest, So-Dri and Page.

     Commercial Market.  Fort Howard's commercial sales force of over 200 
salaried representatives combines broad geographical reach and frequency of 
contact with the Company's major commercial customers, including large 
distributors, national accounts and club warehouses.  Because the commercial 
sales force is dedicated to the sale of the Company's commercial tissue 
products, the Company's sales representatives are able to devote substantial 
time to developing end user demand, an important selling point for the 
Company's distributors.

     The Company is forging a growing number of strategic alliances with 
customers.  The Company believes Fort Howard offers customers a number of 
important competitive advantages, including: (i) a profitable market growth  
strategy; (ii) a broad line of tissue paper products that permits distributors 
to limit the number of suppliers they use, increase inventory turns and 
profits, and reduce warehouse requirements and (iii) significant end user 
demand that makes Fort Howard an attractive product line.


                                    - 5 -
     The continued development of the Company's national accounts business in 
the foodservice, health care, lodging, buildings and industrial subsegments of 
the commercial market has been an important factor in growing the Company's 
leading commercial market share.  The Company's national accounts sales team 
focuses on meeting the special requirements of these large customers who 
prefer to negotiate purchases directly with the Company.  Such requirements 
include, for example, strict sanitary production requirements, the ability to 
service locations nationwide, EDI capabilities and superior on-time and 
complete order shipping performance.  Certain of these customers, particularly 
the large, environmentally conscious fast food or other national chains, 
increasingly require the ability to offer 100% recycled paper products.

     The Company's newly organized club warehouse sales and marketing team 
focuses on the special requirements of these customers, including unique 
product specifications, packaging sizes and design, palletized distribution, 
EDI capabilities, the ability to service locations nationwide, superior on-
time and complete order shipping performance and the ability to grow rapidly 
to support new warehouse openings.

     Consumer Market.  Sales of the Company's consumer products are 
principally made through a nationwide network of independent food brokers. 
Regional sales managers focus on sustaining close relationships with brokers 
and retailers by emphasizing Fort Howard's historic strengths--value, 
competitive pricing and enhanced margins for retailers.  The Company's 
national accounts sales force focuses on mass merchandisers and on 
implementing their "everyday low pricing" strategies.  The private label sales 
team deals with both national accounts and food brokers and their customers.  
In contrast to tissue producers who emphasize marketing of their consumer 
products through advertising and promotion to the end consumer, Fort Howard 
incurs minimal advertising expense.  Rather, the Company focuses its marketing 
efforts for consumer products on trade promotion and incentive programs 
targeted to grocery and mass merchandising retailers.


INTERNATIONAL TISSUE OPERATIONS

Products

     When it was acquired by Fort Howard in 1982, Fort Sterling Limited 
("Fort Stering") was an independent recycler of wastepaper into sanitary 
tissue paper products sold principally under private labels into the consumer 
market.  Since 1982, Fort Sterling has funded significant investments in 
recycling and other process technologies and equipment through cash flow from 
operations and borrowings, doubled its U.K. market share, introduced premium 
quality Nouvelle tissue paper products produced from 100% wastepaper to the 
United Kingdom consumer market, expanded into the commercial market and 
developed a strong local management team and workforce.  Today, Fort Sterling 
is one of the four fully integrated tissue companies in the United Kingdom.  
For an analysis of net sales, operating income (loss) and identifiable 
operating assets in the United States and the U.K., see Note 16 to the audited 
consolidated financial statements.

     Consumer Products.  Unlike the Company's domestic tissue operations, 
Fort Sterling's operations are directed toward the larger consumer segment of 
the United Kingdom tissue market where over 85% of its sales are targeted.  In 
a market where private label represents slightly less than half of all tissue 



                                    - 6 -
sales, the Company believes that Fort Sterling maintains a leading share of 
the consumer private label market.  Approximately two-thirds of Fort 
Sterling's consumer business in 1994 was sold under private labels to large 
grocers and convenience stores.  Fort Sterling's principal brand is its 
Nouvelle line of tissue paper products.  The Nouvelle line is positioned as 
100% recycled with the product attributes approaching those of the leading 
United Kingdom premium brands.

     Commercial Products.  Fort Sterling's commercial market volume in the 
United Kingdom has grown from less than 1% of the U.K. commercial market upon 
its acquisition in 1982 to 5% in 1994.

Marketing

     Fort Sterling maintains a direct sales force serving large and 
independent grocers and mass merchandisers in the consumer market.  Fort 
Sterling has a commercial sales force which markets the Company's products via 
a network of independent distributors.  A separate national accounts sales 
team targets commercial foodservice, health care and national industrial 
accounts.


CAPITAL EXPENDITURES

    The Company has invested heavily in its manufacturing operations.  Capital 
expenditures in the Company's tissue business were approximately $724 million 
for the five year period ended December 31, 1994, $538 million of which was 
incurred for capacity expansion projects.  In addition, the Company's annual 
capital spending program includes significant investments for the ongoing 
modernization of each of its mills.  For example, as new deinking technologies 
and converting equipment are developed, the Company adds such technology and 
equipment at each mill to maintain low cost structures.

     A significant portion of the Company's capital budget since 1985 has been 
invested in the Savannah mill, which was completed in 1991.  Total 
expenditures for the Savannah mill were $570 million.  In 1993, the Company 
completed an expansion of its Green Bay tissue mill, including the addition of 
a new tissue paper machine and related environmental protection, pulp 
processing, converting, and steam generation equipment.  The newest tissue 
paper machine at the Green Bay mill commenced production in August 1992.  
Total expenditures for the expansion project were $180 million.  In 1994, the 
Company completed the installation of a fifth tissue paper machine, 
environmental protection equipment and associated facilities at its Muskogee 
tissue mill.  Total expenditures for the expansion were approximately 
$140 million.

    In recent years, Fort Sterling has increased its capital spending to 
expand significantly the productive capacity of its two older tissue paper 
machines and to improve the capacity and productivity of its converting 
operations.  In 1993, Fort Sterling completed a $96 million expansion which 
doubled the capacity of its paper mill.  The expansion project added a 
206-inch tissue paper machine and related deinking and pulp processing plants.  
In September 1992, Fort Sterling acquired Stuart Edgar Limited ("Stuart 
Edgar"), a converter of consumer tissue products.  The acquisition 
significantly increased Fort Sterling's converting capacity at a low capital 
cost and provided Fort Sterling with a modern converting plant.



                                    - 7 -

RAW MATERIALS AND ENERGY SOURCES

     The principal raw materials and supplies used to manufacture tissue 
products are wastepaper (which is processed to reclaim fiber), chemicals, 
corrugated shipping cases and packaging materials.  Fort Howard has led the 
industry in developing sanitary tissue paper products from recycled 
wastepaper.  Fort Howard uses 100% wastepaper for all but a limited number of 
dry form and specialty products representing approximately 3% of its volume. 

     Currently, Fort Howard recycles over 1.4 million tons of wastepaper 
annually into tissue products.  The deinking technology employed by the 
Company allows it to use a broad range of wastepaper grades, which effectively 
increases both the number of sources and the quantity of wastepaper available 
for its manufacturing process.  The Company believes that its use of 
wastepaper for substantially all of its fiber requirements gives it a cost 
advantage over its competitors.

     The Company has developed the largest network for obtaining deinking 
grades of wastepaper in the domestic tissue industry.  A large portion of its 
wastepaper requirements is sourced through Harmon Assoc. Corp. ("Harmon"), the 
Company's 100% owned wastepaper brokerage subsidiary.  The remainder of the 
Company's wastepaper requirements are sourced through an in-house wastepaper 
purchasing group.  As a wastepaper broker, Harmon can accept the total 
wastepaper generation from a supplier whether or not all the wastepaper is 
needed to meet Fort Howard's production requirements.  This ability 
effectively increases the sources of supply to Fort Howard.  In addition, 
Harmon's activities in export markets, as well as in grades not usually 
purchased by Fort Howard, provide the Company with valuable intelligence on 
trends in the worldwide wastepaper market.  The Company also maintains 
innovative curbside collection programs with several municipalities and enters 
into contracts with large office complexes to effectively increase its sources 
of wastepaper supply.

     The price of wastepaper is affected by demand which is primarily 
dependent upon deinking and recycling capacity levels in the paper industry 
overall and by the price of market pulp.  Prices for deinking grades of 
wastepaper used by tissue producers increased sharply beginning in the third 
quarter of 1994.  Wastepaper prices for the grades of wastepaper used in Fort 
Howard's products more than doubled from July 1994 to January 1995.  Such 
wastepaper prices may increase further because of increased demand resulting 
from substantial additions of deinking and recycling capacity in the paper 
industry which are expected to come on line during 1995 and 1996, increasing 
market pulp prices and other factors.  If the current trend in the Company's 
wastepaper costs continues, there can be no assurance that the Company will be 
able to recover increases in the cost of wastepaper through price increases 
for its products.  Further, a reduction in supply of wastepaper due to 
increased demand or other factors could have an adverse effect on the 
Company's business. 

     The Company manufactures some of the process chemicals required for the 
Company's tissue production at each of its domestic mill locations.  The 
balance of its chemical requirements is purchased from outside sources.  The 
Company also purchases significant quantities of coal for generation of 
electrical power and steam at all three of its domestic tissue mills.  The 
Company seeks to maintain inventories of wastepaper, other raw materials and 
supplies which are adequate to meet its anticipated manufacturing needs.



                                    - 8 -
     Each of the Company's domestic mills includes a coal-fired cogeneration 
plant for the production of all its steam, which Fort Howard uses both in 
manufacturing tissue and in generating virtually all its electricity.  The 
Savannah mill can also generate electrical power by burning natural gas in 
combustion turbines.  In recent years, the Company has installed fluidized bed 
boilers to burn lower cost coal and petroleum coke efficiently and in 
conformity with environmental standards.  The primary sources of energy for 
the Company's United Kingdom tissue facilities are purchased electrical power 
and natural gas.

COMPETITION

     All the markets in which the Company sells its products are extremely 
competitive.  The Company's tissue products compete directly with those of a 
number of large diversified paper companies, including Chesapeake Corporation, 
Georgia-Pacific Corporation, James River Corporation of Virginia, 
Kimberly-Clark Corporation, Pope & Talbot, Inc., Scott Paper Company and the 
Procter & Gamble Company, as well as regional manufacturers, including 
converters of tissue into finished products who buy tissue directly from 
tissue mills.  Many of the Company's competitors are larger and more strongly 
capitalized than the Company which may enable them to better withstand periods 
of declining prices and adverse operating conditions in the tissue industry. 
Although customers generally take into account price, quality, distribution 
and service as factors when considering the purchase of products from the 
Company, over the last four years, price has become a more important 
competitive factor affecting tissue producers.

CUSTOMERS AND BACKLOG

     The Company principally markets its products to customers in the United 
States and, to a lesser extent, the United Kingdom, Mexico, Canada and the 
Middle East.  The business of the Company is not dependent on a single 
customer.  Currently, a substantial portion of the Company's sales are 
pursuant to contracts which generally specify pricing over periods of three 
months to one year.

     The Company's products are manufactured with relatively short production 
time from basic materials.  Products marketed under the Company's trademarks 
and stock items are sold from inventory.  The backlog of customer orders is 
not significant in relation to sales.

RESEARCH AND DEVELOPMENT  

     The Company maintains laboratory facilities with a permanent staff of 
engineers, scientists and technicians who are responsible for improving 
existing products, development of new products and processes, product quality, 
process control and providing technical assistance in adhering to regulatory 
standards. Continuing emphasis is being placed upon expanding the Company's 
capability to deink a broader range of wastepaper grades, designing new 
products, further automating manufacturing operations and developing improved 
manufacturing and environmental processes.


PATENTS, LICENSES, TRADEMARKS AND TRADE NAMES

     While the Company owns or is a licensee of a number of patents, its 
operations and products are not materially dependent on any patent.  The 


                                    - 9 -
Company relies on trade secret protection for its proprietary deinking 
technology which is not covered by patent.  The Company's domestic tissue 
products for at-home use are sold under the principal brand names 
Soft 'N Gentle, Mardi Gras, Green Forest, So-Dri and Page.  For the Company's 
domestic commercial tissue business, principal brand names include Envision 
and Generation II.  All brand names are registered trademarks of the Company.  
A portion of the Company's tissue products are sold under private labels or 
brand names owned by customers.


EMPLOYEES

     At December 31, 1994, the Company's world-wide employment was 
approximately 6,800, of which 5,800 persons were employed in the United States 
and 1,000 persons were employed in the United Kingdom.  There is no union 
representation at any of the Company's domestic facilities.  The Company's 
employees at its facilities in the United Kingdom are unionized and the union 
contracts generally require annual renegotiation of employee wage awards.  The 
Company considers its relationship with its employees to be good.


ENVIRONMENTAL MATTERS

     The Company is subject to substantial regulation by various federal, 
state and local authorities in the U.S., and by national and local authorities 
in the U.K. concerned with the impact of the environment on human health, the 
limitation and control of emissions and discharges to the air and waters, the 
quality of ambient air and bodies of water and the handling, use and disposal 
of specified substances and solid waste at, among other locations, the 
Company's process waste landfills.

     Compliance with existing laws and regulations presently requires the 
Company to incur substantial capital expenditures and operating costs.  In 
addition, environmental legislation and regulations and the interpretation and 
enforcement thereof are expected to become increasingly stringent and to 
further limit emission and discharge levels and to expand the scope of 
regulation.  As a result, it is likely that certain of the Company's operating 
expenses will increase and that the Company will be required to make 
additional capital expenditures.  In addition, the operating flexibility of 
the Company's manufacturing operations is likely to be adversely impacted.  
Because other paper manufacturers are generally subject to similar 
environmental restrictions, the Company believes that compliance with 
environmental laws and regulations is not likely to have a material adverse 
effect on its competitive position.  It is possible, however, that such 
compliance could have a material adverse effect on the Company's financial 
condition and results of operations at some point in the future.

     In 1994, the Company made capital expenditures of $9 million with respect 
to pollution abatement and environmental compliance.  Included in the 1994 
capital expenditures was $4 million for pollution abatement equipment in 
connection with completing expansion projects initiated in 1993 and prior 
years.  The Company expects to commit to approximately $12 million of capital 
expenditures to maintain compliance with environmental control standards at 
its facilities during 1995 and 1996. Included in the 1995-96 expected 
expenditures is $1 million for pollution abatement equipment to be installed 
in connection with constructing a coal-fired boiler at the Company's Savannah



                                    - 10 -

mill.  Although some pollution abatement and solid waste disposal facilities 
produce improvements in operating efficiency, most increase product costs 
without enhancing capacity or operating efficiency.  Because the impact of new 
environmental laws and regulations and the implementation and enforcement of 
existing laws and regulations cannot be determined with certainty at this 
time, it is possible that there will be additional capital expenditures during 
these years, including but not limited to those described below.

     The U.S. EPA issued "Final Guidance" for basin-wide water quality 
standards pursuant to the Great Lakes Water Quality Agreement between the U.S. 
and Canada regarding the development of water quality standards for the Great 
Lakes and their tributaries on March 13, 1995.  Under the Final Guidance the 
affected states will be required within two years to implement specific 
regulations which are as protective as the provisions of the Final Guidance.  
Dischargers would then have an additional period of up to five years in which 
to comply with any new more stringent permit limits derived under the Final 
Guidance.  In its proposed form the guidance would have imposed limitations on 
the Company's wastewater discharge from its Green Bay Mill into the Fox River 
that as a practical matter would have prohibited the Company from discharging 
any wastewater into the Fox River.  Based upon that analysis, the Company 
explored alternative technologies to enable it to discontinue all wastewater 
discharge to the Fox River, if required, and developed cumulative capital 
expenditure estimates which indicated approximately $65 million (which 
includes $20 million of currently planned capital expenditures) over a several 
year period.

     The Company is reviewing the Final Guidance to determine the impact it 
will have on the Company's operations.  The Final Guidance appears to have 
been modified to address concerns that the terms of the guidance in its 
proposed form were unnecessarily complex, burdensome and environmentally 
unjustified.  The ultimate impact of the Final Guidance on the Company's 
operations could vary depending upon several factors, including, among others: 
(i) the form and substance of state laws or regulations implementing the Final 
Guidance; (ii) delays or changes resulting from potential administrative and 
judicial challenges to the guidance which might be filed and (iii) new 
developments in control and process technology.  The Company presently 
believes that the cost of complying with the final guidance will not exceed 
the amounts of its earlier estimates.

     The U.S. EPA has proposed new air emission and revised wastewater 
discharge standards for the pulp and paper industry which are commonly known 
as the "Cluster Rules."  The components of the Cluster Rules that deal with 
wastewater discharges are expected to be finalized by late 1995 or early 1996.  
If the final rules on wastewater discharges are substantially the same as the 
proposed rules, the Company estimates that it will incur additional aggregate 
capital expenditures of approximately $1.2 million.

     Components of the currently proposed Cluster Rules that address air 
emissions will have little impact on de-inking paper mills such as the 
Company's mills.  However, additional installments of the Cluster Rules, 
expected to be proposed during 1996 with expected compliance deadlines as late 
as the year 2000, are expected to specifically address chloroform and other 
air emissions from deinking mills and likely will have a greater impact on the 
Company.  The Company is presently unable to estimate that impact since the 
applicable rules have not been proposed and therefore no assurances can be 
given as to whether the impact will be material to the Company.



                                    - 11 -

     The Comprehensive Environmental Response, Compensation and Liability Act 
("CERCLA") imposes liability, without regard to fault or to the legality of 
the original action, on certain classes of persons (referred to as potentially 
responsible parties or PRPs) associated with a release or threat of a release 
of hazardous substance into the environment.  Financial responsibility for the
clean-up or other remediation of contaminated property or for natural resource 
damages can extend to previously owned or used properties, waterways and 
properties owned by third parties, as well as to properties currently owned 
and used by the Company even if contamination is attributable entirely to 
prior owners.  The Company is involved in a voluntary investigation and 
potential clean-up of the Lower Fox River and has been named a PRP for alleged 
natural resource damages to the Fox River, both of which are discussed in 
"Legal Proceedings" below.  Except for the United States Department of 
Interior, Fish and Wildlife Service ("FWS") assessment of the Fox River 
described in "Legal Proceedings," the Company is not presently named as a PRP 
at any CERCLA-related sites.  However, there can be no certainty that the 
Company will not be named as a PRP at any other sites in the future or that 
the costs associated with additional sites would not be material to the 
Company's financial condition or results of operations.

     Based upon currently available information and analysis, the Company 
recorded a $20 million charge in the fourth quarter of 1994 for estimated or 
anticipated liabilities and legal and consulting costs relating to 
environmental matters arising from past operations.  The Company expects these 
costs to be incurred over an extended number of years.  While the charge 
reflects the Company's current estimates of the costs of these environmental 
matters, there can be no assurance that the amount accrued will be adequate.


ITEM 2.  PROPERTIES

     Fort Howard produces its domestic tissue products at three facilities: 
its original facility in Green Bay, Wisconsin; its Muskogee, Oklahoma mill 
constructed as a greenfield site which commenced papermaking production in 
1978; and its greenfield mill near Savannah, Georgia which commenced 
production in 1987.  Each of these facilities is a world-class, fully 
integrated tissue mill that can de-ink and process fiber from low cost 
wastepaper to provide virtually all of the mill's tissue fiber.  In addition, 
each mill contains at least two 270-inch tissue paper machines, is 
geographically located to minimize distribution costs to its regional markets, 
produces all its steam and electrical power, manufactures some of the 
chemicals used in whitening tissue fiber and some of its converting materials, 
and converts, prints and packages Fort Howard's tissue products.

     Fort Howard has installed eight of the eleven largest (270-inch) tissue 
paper machines in the world which provide long-term productivity advantages.  
Approximately 90% of Fort Howard's domestic production comes from tissue paper 
machines capable of making 50,000 tons or more annually.  Approximately 50% of 
Fort Howard's papermaking capacity came on-line during the last 10 years.  
With each new capacity expansion, Fort Howard installed new, world-class 
supporting equipment consisting of large scale wastepaper processing and 
cleaning systems and converting equipment that provide further productivity 
advantages.






                                    - 12 -

     In Green Bay, Wisconsin, the Company operates nine tissue paper machines, 
including two world-class 270-inch tissue paper machines completed in 1984 and 
1992.  In addition, the Green Bay mill contains two dry form machines which 
commenced operation in 1978 and 1989.  Although the Green Bay mill is the 
Company's original facility, having commenced production in 1920, it is well 
maintained, includes virtually all of Fort Howard's latest technologies and
equipment and is cost competitive with the Company's newer facilities.  The 
Company's Muskogee, Oklahoma mill contains a new 270-inch tissue paper machine 
which was added during the first quarter of 1994, and another 270-inch and 
three 200-inch tissue paper machines which were installed between 1978 and 
1985.  Fort Howard's greenfield mill located near Savannah, Georgia contains 
four 270-inch tissue paper machines that commenced production in 1987, 1988, 
1989 and 1991.

     Each of the Company's domestic mills also includes a coal-fired 
cogeneration power plant capable of producing all of the mill's steam and 
electricity, a modern de-inking and pulp processing plant that processes 
virtually all of the mill's fiber requirements from wastepaper, a chemical 
plant that produces high volume chemicals used in whitening fibers, high speed 
converting equipment for cutting, folding, printing and packaging paper into 
the Company's finished products and related facilities and warehousing.  The 
Muskogee mill also includes a polywrap manufacturing plant that processes 
approximately one-half of the polywrap required by the Company's domestic 
mills and the Green Bay mill includes a large machine shop that services all 
the Company's domestic mills.

     Fort Sterling currently operates three tissue paper machines and a 
deinking and wastepaper processing plant at its Ramsbottom paper mill and 
cuts, folds, prints and packages paper into finished tissue products at its 
Bolton and Wigan converting facilities, all of which are located in Greater 
Manchester, England.

     Except for certain facilities and equipment constructed or acquired in 
connection with sale and leaseback transactions pursuant to which the Company 
continues to possess and operate such facilities and equipment, substantially 
all the Company's manufacturing facilities and equipment are owned in fee.  
The Company's domestic and United Kingdom tissue manufacturing facilities are 
pledged as collateral under the terms of the Company's debt agreements.  See 
Note 8 to the audited consolidated financial statements. 

     The Green Bay, Muskogee, Savannah, and United Kingdom facilities 
generally operate tissue paper machines at full capacity seven days per week, 
except for downtime for routine maintenance and the temporary shut-downs of 
one or two small tissue paper machines at the Green Bay mill.  Converting 
facilities are generally operated on a 3-shift, 5-day per week basis or a 7-
day per week schedule.  Converting capacity could be expanded by working 
additional hours and/or adding converting equipment.


ITEM 3.  LEGAL PROCEEDINGS

     On December 16, 1994, the Company received a Civil Investigative Demand 
("CID") issued by the U.S. Department of Justice, Antitrust Division pursuant 
to the Antitrust Civil Process Act, Title 15 of the United States Code.  The 
CID seeks documents and information as part of an Antitrust Division civil 
investigation to determine whether there are agreements in restraint of trade 



                                    - 13 -

in connection with sales of sanitary paper products.  The Company is 
cooperating with the investigation.  

     Since July 1992, the Company has been participating with a coalition 
consisting of industry, local government, state regulatory commission and 
public interest members studying the nature and extent of PCB (polychlorinated 
biphenyl) and other sediment contamination of the Lower Fox River in northeast 
Wisconsin.  The objective of the coalition is to identify, recommend and 
implement cost effective remediation of contaminated deposits which can be 
implemented on a voluntary basis. Based upon presently available information, 
the Company believes that there are additional parties, some of which may have 
substantial resources, who may in the future contribute to the remediation 
effort. One of the current industry coalition members, in cooperation with the 
Wisconsin Department of National Resources, is in the process of undertaking a 
demonstration of river remediation techniques on the Lower Fox River to 
remediate one sediment deposit located approximately 35 miles upstream from 
the Company's Green Bay mill.  The Company's participation in the studies 
undertaken by the coalition is voluntary and its contributions to funding 
those activities to date have not been significant.  The Company's 
participation in the coalition  is not an admission of liability for any 
portion of any remediation and the Company does not believe its participation 
will prejudice any defenses available to the Company.

     On June 20, 1994, the FWS, a federal natural resources trustee, informed 
the Company that it had identified the Company and four other companies with 
facilities located along the Lower Fox River as PRPs for purposes of natural 
resource liability under CERCLA, commonly known as the "Superfund Act," and 
the Federal Water Pollution Control Act arising from alleged releases of PCBs 
to the Fox River and Green Bay system.  The FWS alleges that natural resources 
including endangered species, fish, birds and tribal lands or lands held by 
the United States in trust for various tribes have been exposed to PCBs that 
were released from facilities located along the Fox River.  The FWS has stated 
that it intends to undertake an assessment to determine and quantify the 
nature and extent of injury to natural resources.  The FWS has invited the 
Company and the other four companies to participate in the development of the 
type and scope of the assessment and in the performance of the assessment, 
pursuant to federal regulations.  It is anticipated that any assessment would 
require considerable time to complete. Based upon presently available 
information, the Company believes that there are additional parties, some of 
which may have substantial resources, who may be identified as PRPs for 
alleged natural resource damages.

     On July 15, 1992, Region V of the U.S. EPA issued a Finding of Violation 
to the Company concerning the No. 8 boiler at its Green Bay mill.  The Finding 
alleged violation of regulations issued by the U.S. EPA under the Clean Air 
Act relating to New Source Performance Standards for Fossil Fuel Fired Steam 
Generators.  In response to an accompanying Request for Information, the 
Company furnished certain information concerning the operation of the boiler.  
The Company met with representatives of the U.S. EPA in August 1992 and 
February 1993 to discuss the alleged violations.  On January 11, 1994, the 
U.S. EPA informally advised the Company that, due to its internal guidelines 
that limit the authority of the agency to administratively resolve matters 
that include alleged violations extending over a period of more than one year, 
disposition of the Finding of Violation was being transferred to the U.S. 
Department of Justice.  The Company met with representatives of the U.S. EPA 
and the U.S. Department of Justice in September 1994.  On October 5, 1994, the 
Company and the U.S. EPA, with concurrence from the U.S. Department of 


                                    - 14 -

Justice, reached an agreement in principle whereby the Company, without 
admitting any wrongdoing, has agreed to make certain modifications to the 
boiler which will limit its physical capacity to the level specified in the 
alleged relevant New Source Performance Standards.  The physical 
modifications, which require expenditures of approximately $40,000, will not 
affect the utility of the No. 8 boiler.  In addition, the Company has agreed 
to pay $350,000 to settle this matter.  

     The Company believes, based upon currently available information and 
analysis, that the environmental charge it has accrued in the fourth quarter 
of 1994 for environmental matters adequately reflects the Company's estimated 
or anticipated liabilities and legal and consulting costs relating to 
environmental matters arising from past operations.  The Company expects these 
costs to be incurred over an extended number of years.  While the charge 
reflects the Company's current estimates of the costs of these environmental 
matters, there can be no assurance that the amount accrued will be adequate.

     In 1992, the IRS issued a statutory notice of deficiency (the "Notice") 
to the Company for additional income tax due for the 1988 tax year.  In the 
Notice, the IRS disallowed deductions for its 1988 tax year for fees and 
expenses, other than interest, related to the 1988 debt financing and 
refinancing transactions.  In disallowing these deductions, the IRS relied on 
Code Section 162(k) (which denies deductions for otherwise deductible amounts 
paid or incurred in connection with stock redemptions).  The Company had 
deducted a portion of the disallowed fees and expenses in 1988 and has been 
deducting the balance of the fees and expenses over the terms of the 1988 
long-term debt financing and refinancing.  Following receipt of the Notice, 
the Company filed a petition in the U.S. Tax Court contesting the deficiency. 
In August 1994, the U.S. Tax Court issued its opinion in which it essentially 
adopted the interpretation of Code Section 162(k) advanced by the IRS and 
disallowed the deductions claimed by the Company.  At present, the U.S. Tax 
Court is preparing an order in which it will determine the amount of the tax 
deficiency owed by the Company as a result of the court's decision.  The 
Company intends to appeal the U.S. Tax Court decision to the U.S. Court of 
Appeals for the Seventh Circuit.  In anticipation of its appeal, the Company 
has paid to the IRS tax of approximately $5 million potentially due for its 
1988 tax year pursuant to the U.S. Tax Court opinion along with $4 million for 
the interest accrued on such tax.  If the decision of the U.S. Tax Court is 
ultimately sustained, the Company estimates that the potential amount of 
additional taxes due on account of such disallowance for the period 1989 
through 1994 would be approximately $34 million and for the period after 1994 
(assuming current statutory tax rates) would be approximately $4 million, in 
each case exclusive of interest.  While the Company is unable to predict the 
final result of its appeal of the U.S. Tax Court decision with certainty, it 
has accrued for the potential tax liability as well as for the interest 
charges thereon for the period 1989 through 1994 and thus the Company believes 
that the ultimate resolution of this case will not have a material adverse 
effect on the Company's financial condition or on its results of operations.

     The Company and its subsidiaries are parties to other lawsuits and state 
and federal administrative proceedings in connection with their businesses.  
Although the final results in all suits and proceedings cannot be predicted 
with certainty, the Company presently believes that the ultimate resolution of 
all such lawsuits and proceedings, after taking into account the liabilities 
accrued with respect to such matters, will not have a material adverse effect 
on the Company's financial condition or results of operations.



                                    - 15 -

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

There were no matters submitted to a vote of the security holders during the 
fourth quarter of 1994.


PART II

ITEM 5.  MARKET FOR THE REGISTRANT'S COMMON STOCK AND RELATED SECURITY
         HOLDER MATTERS

     During each of the fiscal years ended December 31, 1993 and December 31, 
1994, there was no public market for the Company's Common Stock.  The 
Company's Common Stock began trading under the symbol FORT on the Nasdaq 
National Market on March 10, 1995.  The number of holders of record of the 
Company's Common Stock immediately prior to the Offering was 59.

     The Company anticipates that all its earnings in the near future will be 
used for the repayment of indebtedness and for the development and expansion 
of its business and, therefore, does not anticipate paying dividends on its 
Common Stock in the foreseeable future.  The New Bank Credit Agreement, the 
1995 Receivables Facility and the Company's outstanding debt obligations 
limit, in each case with certain exceptions, the ability of the Company to pay 
dividends on the Common Stock.  Subject to such restrictions, any 
determination to pay cash dividends in the future will be at the discretion of 
the Company's Board of Directors and will be dependent upon the Company's 
results of operations, financial condition, contractual restrictions and other 
factors deemed relevant at the time by the Board of Directors.































                                    - 16 -


ITEM 6.  SELECTED HISTORICAL CONSOLIDATED FINANCIAL DATA
<TABLE><CAPTION>

                                                            Year Ended December 31,             
                                              ------------------------------------------------
                                              1994       1993      1992       1991        1990
                                              ----       ----      ----       ----        ----
                                              (In millions except ratios and per share amounts)
<S>                                         <C>         <C>        <C>        <C>        <C>
STATEMENT OF INCOME DATA:
  Net sales ..............................  $ 1,274     $ 1,187    $ 1,151    $ 1,138    $ 1,151 
  Cost of sales (a)........................     867         784        726        713        719 
                                            -------     -------    -------    -------    ------- 
  Gross income.............................     407         403        425        425        432 
  Selling, general, and
    administrative (a)(b)..................     110          97         97         98        105 
  Amortization of goodwill (c).............      --          43         57         57         57 
  Goodwill write-off (c)...................      --       1,980         --         --         -- 
  Environmental change (d).................      20          --         --         --         -- 
                                            -------     -------    -------    -------    ------- 
  Operating income (loss) (d)..............     277      (1,717)       271        270        270 
  Interest expense.........................     338         342        338        371        423 
  Other (income) expense, net .............      --          (3)         2         (3)       (33)
                                            -------      ------    -------    -------    ------- 
  Loss before taxes (d)....................     (61)     (2,056)       (69)       (98)      (120)
  Income taxes (credit)....................     (19)        (16)        --        (24)       (37)
                                            -------      ------    -------    -------    ------- 
  Loss before equity earnings,
    extraordinary items and
    adjustment for accounting change.......     (42)     (2,040)       (69)       (74)       (83) 
  Equity in net loss of
    unconsolidated subsidiaries (e)........      --          --         --        (32)       (23)
                                            -------      ------    -------    -------    ------- 
  Net loss before extraordinary items
    and adjustment for accounting change...     (42)     (2,040)       (69)      (106)      (106)
  Extraordinary items - losses on debt
    repurchases (net of income taxes)......     (28)        (12)        --         (5)        -- 
  Adjustment for adoption of SFAS No. 106
    (net of income taxes) (f)..............      --          --        (11)        --         -- 
                                            -------      ------    -------    -------    ------- 
  Net loss (a)(d).......................... $   (70)    $(2,052)   $   (80)   $  (111)   $  (106)
                                            =======     =======    =======    =======    ======= 
  Loss per share (d)(g).................... $ (1.85)    $(53.85)   $ (2.10)   $ (3.17)   $ (3.64)

OTHER DATA:
  EBITDA (h)............................... $   393     $   387    $   410    $   444    $   441 
  EBITDA as a percent of net sales (h).....   30.8%       32.6%      35.6%      39.0%      38.3% 
  Depreciation of property, plant
    and equipment (a)...................... $    96     $    88    $    81    $   116    $   112
  Non-cash interest expense................      74         101        140        141        145
  Capital expenditures.....................      84         166        233        144         97
  Weighted average number of shares
    of Common Stock outstanding
    (in thousands) (g).....................  38,103      38,107     38,107     34,868     29,197

BALANCE SHEET DATA (at end of
  period):
  Total assets............................. $ 1,681     $ 1,650    $ 3,575    $ 3,470    $ 3,627
  Working capital (deficit)................     (98)        (92)      (124)         2        (80)
  Long-term debt (including current
    portion) and Common Stock with
    put right..............................   3,318       3,234      3,104      2,947      3,125
  Shareholders' equity (deficit)...........  (2,148)     (2,081)       (29)        62         13
</TABLE>
                                    - 17 -                             


(a) Effective January 1, 1992, the Company prospectively changed its estimates 
of the depreciable lives of certain machinery and equipment.  The change had 
the effect of reducing depreciation expense by approximately $38 million and 
net loss by $24 million in 1992.

(b) Selling, general and administrative expense in 1993 reflects an $8 million 
reduction for the reversal of all employee stock compensation expense accrued 
prior to 1993.  See Note 13 of the Company's audited consolidated financial 
statements.

(c) During the third quarter of 1993, the Company wrote off the remaining 
unamortized balance of its goodwill of $1.98 billion and, accordingly, there 
is no amortization of goodwill for periods subsequent to September 30, 1993.  
See "Management's Discussion and Analysis of Consolidated Financial Condition 
and Results of Operations" and Note 4 of the Company's audited consolidated 
financial statements.

(d) During the fourth quarter of 1994, the Company recorded an environmental 
charge totaling $20 million.  Excluding the effects of the environmental 
charge, the Company's operating income, loss before taxes, net loss and loss 
per share in 1994 would have been $296.8 million, $41 million, $56.1 million 
and $1.47 per share, respectively.

(e) In 1989, the Company transferred all the capital stock of Fort Howard Cup 
to Sweetheart for a 49.9% equity interest in Sweetheart and other assets for a 
total consideration of $620 million.  The Company also undertook a plan to 
divest all its remaining international cup operations.  As a result, the 
Company recorded a $120 million charge in 1989.  As of December 31, 1991, the 
Company had sold all its international cup operations and had discontinued 
recording equity in net losses of Sweetheart because the carrying value of the 
Company's investment in Sweetheart was reduced to zero.

(f) Reflects the cumulative effect on years prior to 1992 of adopting SFAS No. 
106, "Employers' Accounting for Postretirement Benefits Other Than Pensions."  
This change in accounting principle, excluding the cumulative effect, 
decreased operating income for 1992 by $1.2 million.

(g) The computation of loss per share is based on the weighted average number 
of shares of Common Stock outstanding during the period plus (in periods in 
which they have a dilutive effect) the effect of shares of Common Stock 
contingently issuable upon the exercise of stock options.

(h) EBITDA represents operating income plus depreciation of property, plant 
and equipment, amortization of goodwill, the goodwill write-off, the 1994 
environmental charge and the effects of 1993 employee stock compensation 
(credits).  EBITDA is presented here as a measure of the Company's debt 
service ability.  Certain financial and other restrictive covenants in the New 
Bank Credit Agreement and other instruments governing the Company's 
indebtedness are based on the Company's EBITDA, subject to certain 
adjustments. 









                                    - 18 -



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

GENERAL

Industry Conditions

     Sales of the Company's tissue products are generally subject to changes 
in industry capacity and cyclical changes in the economy, both of which can 
significantly impact net selling prices and the Company's profitability.  From 
1990 through 1992, domestic tissue industry capacity additions significantly 
exceeded historic capacity addition rates.  At the same time, commercial 
demand weakened as a result of the recession.  These and other factors caused 
industry operating rates and pricing to fall.  The Company's average domestic 
net selling prices declined by approximately 5% in each of 1991 and 1992 and 
by 1.2% in 1993 which adversely affected the Company's operating results.  Due 
to the impact of industry conditions on the Company's then projected operating 
results, which assumed that net selling price and cost increases would 
approximate 1% per year and that further capacity expansion would not be 
justifiable given the Company's high leverage and adverse tissue industry 
operating conditions, the Company wrote off its remaining goodwill balance of 
$1.98 billion in the third quarter of 1993.  Low industry operating rates, 
competitive pricing and other factors continued to adversely affect the 
Company's operating results in 1994.  In addition, the Company's operating 
results in the fourth quarter of 1994 were adversely affected by rising 
wastepaper costs as discussed below.

     The Company currently believes that pricing and demand in the tissue 
sector of the domestic paper industry are beginning to improve.  While the 
Company's introduction of three price increases in the commercial market in 
1993 and one in April 1994 led to a decline in commercial volume for the first 
nine months of 1994 compared to the same period in 1993, the Company's 
commercial volume improved slightly during the fourth quarter of 1994 compared 
to the same period in 1993.  The Company introduced another commercial price 
increase in mid-October 1994.  Because a substantial portion of the Company's 
commercial sales are pursuant to contracts which generally specify pricing 
over periods of three months to one year, there is a time lag before the 
Company realizes the full benefit of commercial market price increases.  The 
Company believes that retail shelf prices in the consumer market improved 
slightly in 1993 and 1994 but remained competitive.  Overall domestically, the 
Company realized average price increases of 5% in 1994 as compared to 1993.  
Further price increases were announced for the commercial and consumer markets 
effective in January 1995.  Taking into account announced tissue papermaking 
capacity additions and normal population growth, the Company believes that the 
rate of capacity growth in 1995, 1996 and 1997 will fall short of the demand 
increase, resulting in higher industry operating rates for the period.  
Historically, tissue manufacturers have sought price increases during periods 
of higher operating rates.  Accordingly, while there can be no assurance that 
pricing will continue to increase, the Company believes that in addition to 
the Company's price increases announced for the commercial and consumer 
markets for January 1995, further price increases are likely in 1995.

     The Company's operating results are also affected by the price it pays 
for wastepaper.  Wastepaper is the principal raw material used in 
manufacturing the Company's tissue products.  The price of wastepaper is 
affected by demand which is primarily dependent upon deinking and recycling 
capacity levels in the paper industry overall and by the price of market pulp.  


                                    - 19 -
Prices for deinking grades of wastepaper used by tissue producers increased 
sharply beginning in the third quarter of 1994.  Industry costs for wastepaper 
and market pulp have recently begun to increase sharply.  From July 1994 to 
January 1995, wastepaper prices for the grades of wastepaper used in the 
Company's products more than doubled.  Wastepaper prices may increase further 
because of increased demand resulting from substantial additions of deinking 
and recycling capacity in the paper industry which are expected to come on 
line during 1995 and 1996, increasing market pulp prices and other factors.  
Since late 1993, market pulp prices have also nearly doubled as a result of 
increased demand and the Company expects such prices to continue to increase 
due to worldwide tightening supply/demand conditions for market pulp.  If the 
current trend in the Company's wastepaper costs continues, there can be no 
assurance that the Company will be able to recover increases in the cost of 
wastepaper through price increases for its products.  Further, a reduction in 
supply of wastepaper due to increased demand or other factors could have an 
adverse effect on the Company's business.



RESULTS OF OPERATIONS
<TABLE><CAPTION>
                                               THREE MONTHS
                                                   ENDED             FOR THE YEARS ENDED
                                                DECEMBER 31,             DECEMBER 31,
                                               --------------     -------------------------
                                                1994     1993     1994       1993      1992
                                                ----     ----     ----       ----      ----
<S>                                            <C>      <C>      <C>       <C>        <C>
Net sales:                                                                               
  Domestic tissue...........................   $ 284    $ 247    $1,060    $ 1,004    $  978
  International operations..................      35       33       131        143       143
  Other.....................................      25       12        83         40        30
                                               -----    -----    ------    -------    ------
  Consolidated..............................   $ 344    $ 292    $1,274    $ 1,187    $1,151
                                               =====    =====    ======    =======    ======
Operating income (loss):
  Domestic tissue (a)(b)(c).................   $  49    $  70    $  264    $(1,715)   $  252
  International operations (a)..............       2       --         8         (1)       17
  Other (a).................................       2        1         5         (1)        2
                                               -----    -----    ------    -------    ------
  Consolidated (a)(b)(c)....................      53       71       277     (1,717)      271
Amortization of goodwill and goodwill 
  write-off (a).............................      --       --        --      2,023        57
Depreciation................................      26       26        96         89        82
Environmental charge (b)....................      20       --        20         --        --
Employee stock compensation (c).............      --       --        --         (8)       --
                                               -----    -----    ------    -------    ------
  EBITDA(d).................................   $  99    $  97    $  393    $   387    $  410
                                               =====    =====    ======    =======    ======
Consolidated net loss.......................   $ (25)   $  (6)   $  (70)   $(2,052)   $  (80)
                                               =====    =====    ======    =======    ======
EBITDA as a percent of net sales(d).........   28.8%    33.1%     30.8%      32.6%     35.6%
</TABLE>



- ------------

(a) During the third quarter of 1993, the Company wrote off the remaining 
unamortized balance of its goodwill of $1.98 billion.  See Note 4 to the 
Company's audited consolidated financial statements.

(b) During the fourth quarter of 1994, operating income for domestic tissue 
operations was reduced by a $20 million environmental charge.  See Note 15 to 
the Company's audited consolidated financial statements.


                                    - 20 -

(c) Selling, general and administrative expense in 1993 reflects an $8 million 
reduction for the reversal of all employee stock compensation expense accrued 
prior to 1993.  See Note 13 to the Company's audited consolidated financial 
statements.

(d) EBITDA represents operating income plus depreciation of property, plant 
and equipment, amortization of goodwill, the goodwill write-off, the 1994 
environmental charge and the effects of 1993 employee stock compensation 
(credits).  EBITDA is presented here as a measure of the Company's debt 
service ability.  Certain financial and other restrictive covenants in the New 
Bank Credit Agreement and other instruments governing the Company's 
indebtedness are based on the Company's EBITDA, subject to certain 
adjustments.  

FISCAL YEAR 1994 COMPARED TO FISCAL YEAR 1993

     Net Sales.  Consolidated net sales for 1994 increased 7.3% compared to 
1993, while consolidated net sales for the fourth quarter of 1994 increased 
17.9% as compared to the comparable quarter in 1993.  These increases were due 
to increases in domestic tissue net sales and significant net sales increases 
by the Company's wastepaper brokerage subsidiary.  Domestic tissue net sales 
increased 5.5% for fiscal year 1994 and 15.0% during the fourth quarter of 
1994, in each case as compared to 1993.  For 1994, the higher domestic tissue 
net sales were due to higher net selling prices principally in the commercial 
market and higher sales volume in the consumer and parent roll export markets 
that were partially offset by volume decreases in the commercial market during 
the first nine months of 1994.  Overall, domestic tissue sales volume for 1994 
increased slightly over 1993.  The Company's decision to implement net selling 
price increases in the commercial market during each of the first three 
quarters of 1993 and to follow with a price increase in the second quarter of 
1994 led to the decline in commercial volume during the first nine months of 
1994.  For the fourth quarter of 1994, the higher domestic tissue net sales 
were due to higher net selling prices and slightly higher volume in the 
commercial market, significantly higher volume offset by lower net selling 
prices in the consumer market and higher sales volume in parent roll export 
markets.  The Company announced further price increases in the commercial 
market effective mid-October 1994 and January 1995 and a price increase in the 
consumer market effective in January 1995.  Because a substantial portion of 
the Company's commercial sales are pursuant to contracts which generally 
specify pricing over periods of three months to one year, there is a time lag 
before the Company realizes the full benefit of commercial market price 
increases.  Net sales of the Company's international operations decreased 8.4% 
for fiscal year 1994 and increased 4.7% for the fourth quarter of 1994 as 
compared to 1993.  The decrease in international net sales in 1994 was due to 
significantly lower net selling prices on flat volume.  The increase in 
international net sales for the fourth quarter was due to higher volume 
partially offset by lower net selling prices.  The international net selling 
price declines were attributable to product mix changes and continued 
competitive conditions.  The significant increase in net sales of the 
Company's wastepaper brokerage subsidiary during 1994 and for the fourth 
quarter of 1994 compared to 1993 principally reflects higher net selling 
prices.

     Gross income.  For fiscal year 1994 and the fourth quarter of 1994, 
consolidated gross margins decreased to 31.9% and 29.3% from 34.0% and 33.5% 
for the same periods in 1993, respectively, principally due to lower margins 
in domestic tissue operations where unit manufacturing cost increases exceeded 


                                    - 21 -

net selling price increases.  Such cost increases primarily resulted from 
higher wastepaper and other raw material costs, lower converting volume, 
higher depreciation expense resulting from the start-up of a new paper machine 
at the Muskogee mill late in the first quarter of 1994 and higher maintenance 
costs.  From July 1994 to January 1995, wastepaper prices for the grades of 
wastepaper used in Fort Howard's products more than doubled and wastepaper 
prices may increase further due to increased demand for those wastepaper 
grades used by the Company.  Gross margins of international operations 
declined in 1994 compared to 1993 principally due to the lower net selling 
prices.  For the fourth quarter of 1994 compared to the same period in 1993, 
gross margins of international operations improved due to lower promotional 
costs and the results of cost containment activities.  However, from July 1994 
to January 1995, wastepaper prices for the grades of wastepaper used by 
international operations increased approximately 65% and wastepaper prices are 
expected to increase further for such operations due to increased demand for 
those wastepaper grades used by the Company.  In addition, consolidated gross 
margins were negatively affected for fiscal year 1994 and the fourth quarter 
of 1994 by the increased proportion of net sales represented by the Company's 
wastepaper brokerage subsidiary which typically has lower margins than 
domestic tissue operations.

     Selling, General and Administrative Expenses.  In the third quarter of 
1993, the Company reversed all previously accrued employee stock compensation 
expense resulting in a reduction of selling, general and administrative 
expenses of $8 million for 1993.  Excluding the effects of the reversal, 
selling, general and administrative expenses, as a percent of net sales, were 
8.6% and 8.2% for fiscal year 1994 and fourth quarter of 1994, compared to 
8.8% and 9.0% for fiscal year 1993 and fourth quarter of 1993, respectively.  
The decreases resulted principally from the increased proportion of net sales 
represented by the Company's wastepaper brokerage subsidiary and, to a lesser 
degree, cost containment.

     Amortization of Goodwill.  As a result of the goodwill write-off in the 
third quarter of 1993, there was no amortization of goodwill in 1994 compared 
to $43 million for fiscal year 1993.  There was no goodwill amortization in 
the fourth quarter of 1994 or 1993.

     Environmental Charge.  Based upon currently available information and 
analysis, the Company recorded a $20 million charge in the fourth quarter of 
1994 for estimated or anticipated liabilities and legal and consulting costs 
relating to environmental matters arising from past operations.  The Company 
expects these costs to be incurred over an extended number of years.  See 
"Environmental Matters" and "Legal Proceedings" and Note 15 of the Company's 
audited consolidated financial statements.

     Operating Income (Loss).  Operating income increased to $277 million in 
1994 compared to an operating loss of $1,717 million in 1993.  The operating 
loss in 1993 resulted entirely from the goodwill write-off in the third 
quarter of 1993.  Excluding the environmental charge from 1994 results and 
amortization of goodwill, the goodwill write-off and the reversal of employee 
stock compensation expense from 1993 results, operating income would have 
declined to $297 million in 1994 from $299 million in 1993.  For the fourth 
quarters of 1994 and 1993, operating income was $53 million and $71 million, 
respectively.  Excluding the environmental charge from 1994 results, operating 
income would have increased to $73 million in the fourth quarter of 1994.




                                    - 22 -
     Income Taxes.  The income tax credits for 1994 and 1993 principally 
reflect the reversal of previously provided deferred income taxes.

     Extraordinary Losses.  The Company's net loss in 1994 was increased by an 
extraordinary loss of $28 million (net of income taxes of $15 million) 
representing the redemption premiums on the repurchases of all the Company's 
remaining 12 3/8% Notes at the redemption price of 105% of the principal 
amount thereof and of $238 million of 12 5/8% Debentures at the redemption 
price of 105% of the principal amount thereof on March 11, 1994, and the write 
off of deferred loan costs associated with the prepayment of $100 million of 
the 1988 Term Loan on February 10, 1994, and the repurchases of the 12 3/8% 
Notes and the 12 5/8% Debentures.  The Company's net loss in 1993 was 
increased by an extraordinary loss of $12 million (net of income taxes of 
$7 million) representing the write-off of deferred loan costs associated with 
the prepayment of $250 million of the 1988 Term Loan on March 23, 1993, the 
repurchase of all outstanding 14 5/8% Debentures on April 21, 1993 and the 
repurchase of $50 million of 12 3/8% Notes on November 1, 1993.

     Net Loss.  The Company reported net losses of $70 million and $25 million 
for fiscal year 1994 and the fourth quarter of 1994, respectively, as compared 
to net losses of $2,052 million and $6 million for the same periods in 1993.  
The increase in the net loss in the fourth quarter of 1994 is principally due 
to the environmental charge.  The significant net loss for fiscal year 1993 
resulted principally from the goodwill write-off in the third quarter of 1993.


FISCAL YEAR 1993 COMPARED TO FISCAL YEAR 1992

     Net Sales.  Consolidated net sales for 1993 increased 3.1% compared to 
1992.  Domestic tissue net sales for 1993 increased 2.7% compared to 1992 due 
to volume increases that were largely offset by lower net selling prices.  In 
mid-1992, average net selling prices rose principally as a result of an 
attempted price increase in the commercial market but then fell to pre-price 
increase levels in the fourth quarter of 1992 and fell again in the first 
quarter of 1993, periods of seasonally lower volume shipments.  Average net 
selling prices held flat from the first quarter of 1993 to the second quarter 
of 1993 and increased in each of the third and fourth quarters of 1993 from 
the previous quarter levels.  However, in spite of introductions of net 
selling price increases in each of the first three quarters of 1993, average 
net selling prices for 1993 were below average net selling prices for 1992.  
Net sales of the Company's international operations were flat in 1993 compared 
to 1992 primarily due to significantly lower net selling prices and lower 
exchange rates offset by volume increases resulting from the acquisition of 
Stuart Edgar Limited ("Stuart Edgar") and the start-up of a new paper machine.  
United Kingdom retailers engaged in increasingly competitive pricing activity 
in 1993 across a broad range of consumer products including disposable paper 
products.

     Gross Income.  Consolidated gross margins decreased to 34.0% in 1993 
compared to 36.9% in 1992.  Domestic tissue gross margins decreased to 37.4% 
in 1993 from 40.0% in 1992 primarily due to lower net selling prices and an 
increase in wastepaper costs as prices for wastepaper grades utilized by the 
Company returned to pre-recession levels.  Gross margins of international 
operations also declined in 1993 principally due to the lower net selling 
prices.  Unit manufacturing costs of international operations declined in 1993 
compared to 1992 as a result of the start-up of a new paper machine and 



                                    - 23 -
related facilities in the first quarter of 1993 at the Company's United 
Kingdom tissue operations.

     Selling, General and Administrative Expenses.  Due to the effects of 
adverse tissue industry operating conditions on its long-term earnings 
forecast as of September 30, 1993, the Company decreased the estimated fair 
market valuation of its Common Stock.  Accordingly, in 1993 the Company 
reversed all previously accrued employee stock compensation expense of 
$8 million, resulting in a decrease in selling, general and administrative 
expenses, as a percent of net sales, to 8.2% in 1993 from 8.5% in 1992.  
Excluding the effects of employee stock compensation from both years, selling, 
general and administrative expenses, as a percent of net sales, would have 
increased slightly in 1993 to 8.8% from 8.4% for 1992.

     Goodwill Write-Off.  As further described below, low industry operating 
rates and aggressive competitive pricing among tissue producers resulting from 
the 1991-1992 recession, additions to industry capacity and other factors 
adversely affected tissue industry operating conditions and the Company's 
operating results beginning in 1991 and through the third quarter of 1993.

          Declining selling prices.  Although sales volume increased, industry 
pricing was very competitive due to the factors discussed below.  The 
Company's average domestic net selling prices declined by approximately 5% in 
each of 1991 and 1992.  Commercial market price increases attempted in 
mid-1992 were not achieved as commercial market pricing fell to pre-price 
increase levels in the fourth quarter of 1992 and fell again in the first 
quarter of 1993, periods of seasonally lower volume shipments.  Average net 
selling prices held flat from the first quarter of 1993 to the second quarter 
of 1993 and increased from the second to the third quarter of 1993.  However, 
in spite of introductions of net selling price increases in each of the first 
three quarters of 1993, average net selling prices for the first nine months 
of 1993 were below average net selling prices for the same period in 1992.  
Pricing in the Company's international markets declined significantly over 
this time period as well.

          Industry Operating Rates.  Based on publicly available information, 
including data collected by the American Forest & Paper Association ("AFPA"), 
industry capacity additions in 1990 through 1992 significantly exceeded 
historic capacity addition rates.  Such additions and weak demand caused 
industry operating rates to fall to very low levels in 1991 and 1992 in 
comparison to historic rates.  Tissue industry operating rates increased only 
slightly during the first nine months of 1993 from the low levels experienced 
in 1991 and 1992.  Announced tissue industry capacity additions through 1995, 
as reported by the AFPA through the first three quarters of 1993, approximated 
average industry shipment growth rates after 1990.  For the first nine months 
of 1993, the industry shipment growth rate fell sharply from the already low 
rates in 1991 and 1992.  Consequently, without an improved economic recovery 
and improved industry demand, tissue industry operating rates were expected to 
remain at relatively low levels for the near term, adversely affecting 
industry pricing.

          Economic Conditions.  The 1991-1992 recession and weak recovery 
adversely affected tissue market growth.  Job formation is an important 
stimulus for growth in the commercial tissue market where approximately two-
thirds of the Company's domestic tissue sales are targeted.  From 1990 through 
the first nine months of 1993, job formation was weak and was projected to 
improve only slightly in 1994.  Accordingly, demand growth was weak in 1991, 


                                    - 24 -
1992 and in the first nine months of 1993, and did not appear to offer any 
substantial relief to the outlook for industry operating rates and pricing for 
the near term.

          Gross Margins.  The Company's gross margins steadily declined in 
1991, 1992 and 1993 as a result of the three factors noted above.  In the 
first nine months of 1993, the Company's gross margins were also affected by 
increased wastepaper costs as prices for wastepaper grades utilized by the 
Company returned to pre-recession levels.

          As a result of these conditions, the Company expected that the 
significant pricing deterioration experienced in 1991 through mid-1993 would 
be followed by average annual price increases that approximated the Company's 
annual historical price increase trend for the years 1984 through 1993 of 
approximately 1% per year.  Accordingly, during the second quarter of 1993, 
the Company commenced an evaluation of the carrying value of its goodwill for 
possible impairment.  The Company revised its projections as of September 30, 
1993 and concluded its evaluation in the third quarter of 1993 determining 
that its forecasted cumulative net income before goodwill amortization was 
inadequate to recover the future amortization of the Company's goodwill 
balance over the remaining amortization period of the goodwill.

          For a more detailed discussion of the methodology and assumptions 
employed to assess the recoverability of the Company's goodwill, refer to 
Note 4 of the Company's audited consolidated financial statements.

     Operating Income (Loss).  As a result of the goodwill write-off, the 
Company's operating loss was $1,717 million for 1993 compared to operating 
income of $271 million for 1992.  Excluding amortization of goodwill, the 
goodwill write-off and the reversal of employee stock compensation expense 
from 1993 and 1992 results, operating income declined to $299 million for 1993 
from $328 million for 1992.

     Income Taxes.  The income tax credit for 1993 principally reflects the 
reversal of previously provided deferred income taxes.  The income tax credit 
for 1992 reflects the reversal of previously provided deferred income taxes 
related to domestic tissue operations offset almost entirely by foreign income 
taxes.

     Extraordinary Loss and Accounting Change.  The Company's net loss in 1993 
was increased by an extraordinary loss of $12 million (net of income taxes of 
$7 million) representing the write-off of unamortized deferred loan costs 
associated with the repayment of $250 million of indebtedness under the 1993 
Term Loan, the repurchase of all the 14 5/8% Debentures and the repurchase of 
$50 million of the 12 3/8% Notes.  The net loss for 1992 was increased by the 
Company's adoption of Statement of Financial Accounting Standards No. 106, 
"Employers' Accounting for Postretirement Benefits Other Than Pensions" ("SFAS 
No. 106").  The cumulative effect on years prior to 1992 of adopting SFAS 
No. 106 is stated separately in the Company's unaudited condensed consolidated 
statement of income for 1992 as a one-time, after-tax charge of $11 million.

     Net Loss.  For 1993, the Company's net loss increased, principally due to 
the goodwill write-off, to $2,052 million compared to $80 million for 1992.






                                    - 25 -
FINANCIAL CONDITION

Year Ended December 31, 1994

     During 1994, cash increased $195,000.  Capital additions of $84 million 
and debt repayments of $759 million, including the prepayment of $100 million 
of the 1988 Term Loan, the repurchases of all outstanding 12 3/8% Notes and of 
$238 million of the 12 5/8% Debentures, a reduction in the 1988 Revolving 
Credit Facility and the purchase of interest rate cap agreements for 
$10 million were funded by cash provided from operations of $125 million and 
net proceeds of the sale of 8 1/4% Notes and 9% Notes of $728 million in 
February 1994.  Receivables increased $17 million during 1994 due principally 
to higher net selling prices in the domestic tissue and wastepaper brokerage 
operations and sales volume increases in domestic tissue operations in the 
fourth quarter of 1994.  The $13 million increase in inventories in 1994 
resulted from increases in inventory quantities to improve service levels and 
the revaluation of inventories to reflect higher manufacturing costs.  The 
liability for interest payable increased $29 million due to a change in 
interest payment schedules resulting from the 1994 debt repurchases from the 
net proceeds of the sale of the 8 1/4% Notes and 9% Notes in 1994 and for the 
liability with respect to the 14 1/8% Debentures for interest accruing in cash 
commencing on November 1, 1994.  As a result of all these changes, the net 
working capital deficit increased to $98 million at December 31, 1994, from a 
deficit of $92 million at December 31, 1993.  The $15 million increase in 
long-term other liabilities in 1994 principally reflects the classification of 
$18 million of the environmental charge taken in the fourth quarter as a 
long-term liability. Deferred and other long-term income taxes declined 
$34 million from 1993 to 1994 principally due to the reversal of deferred 
income taxes related to continuing operations and the extraordinary item.

     Cash provided from operations declined in 1994 compared to 1993 
principally due to increased interest payments resulting from the 1993 
repurchases of all outstanding 14 5/8% Debentures (which accrued interest in 
kind) from the net proceeds of the sale of the 9 1/4% Notes and 10% Notes in 
1993 (which accrue interest in cash) and higher floating interest rates.  Cash 
provided from operations was further impacted by the increase in receivables.

Year Ended December 31, 1993

     During 1993, cash increased $39,000.  Capital additions of $166 million 
and debt repayments of $841 million, including the prepayment of $250 million 
of the 1988 Term Loan, the repurchase of all outstanding 14 5/8% Debentures, 
and the repurchase of $50 million of the 12 3/8% Notes, were funded 
principally by cash provided from operations of $151 million, net proceeds 
from the sale of the 9 1/4% Notes and 10% Notes of $729 million, net proceeds 
of the 1993 Term Loan of $95 million, borrowings of $28 million under the 1988 
Revolving Credit Facility and borrowings of $9 million by Fort Sterling under 
its credit agreements.

     Inventories and interest payable increased $17 million and $22 million, 
respectively, during 1993.  The Company increased inventories principally to 
improve its service levels, and secondarily due to the effects of lower volume 
resulting from increases in net selling prices in the third quarter of 1993, 
immediately preceding a period of seasonally lower volume.  Interest payable 
increased in 1993 principally due to the repurchase of all outstanding 14 5/8% 
Debentures (which accrued interest in kind) from the net proceeds of the sale 
of the 9 1/4% Notes and 10% Notes (which accrue interest in cash).  The net 


                                    - 26 -

working capital deficit declined $32 million from $124 million at December 31, 
1992 to $92 million at December 31, 1993, principally due to a $25 million 
reduction in the current portion of long-term debt as a result of lower 
current maturities under the 1988 Term Loan.

Liquidity and Capital Resources; The Recapitalization

     The Company's principal uses of cash for the next several years will be 
interest and principal payments on its indebtedness and capital expenditures.  

     The Company is implementing the Recapitalization to prepay or redeem a 
substantial portion of its indebtedness in order to reduce the level and 
overall cost of its debt, extend certain maturities, increase shareholders' 
equity and enhance its access to capital markets.  The Recapitalization 
includes the following primary components: (i) the Offering; (ii) the Bank 
Refinancing and (iii) the 1995 Debt Redemptions.  Proceeds of the 
Recapitalization were used to prepay or redeem all of the Company's remaining 
indebtedness under its 1988 Bank Credit Agreement, the Senior Secured Notes 
and the 1993 Term Loan on the Closing Date and will be used to redeem the 12 
5/8% Debentures and the 14 1/8% Debentures in mid April.  After giving effect 
to the Recapitalization, on a pro forma basis as of December 31, 1994, the 
Company would have had approximately $3,078 million of long-term debt 
outstanding.  Following the Recapitalization, the Company will have estimated 
repayment obligations of $9 million in 1995, $60 million in 1996, $115 million 
in 1997, $138 million in 1998 and $153 million in 1999 (and increasing 
thereafter).  In addition, there may be additional required payments under the 
New Bank Credit Agreement out of excess cash flow, if any, and from proceeds 
of asset sales, if any.  

     Capital expenditures were $84 million, $166 million and $233 million in 
1994, 1993 and 1992, respectively, including an aggregate of over $350 million 
during those periods for capacity expansions. Subject to market conditions and 
the successful completion of the Recapitalization, the Company's current plans 
to support growth in domestic tissue shipments include adding one world-class 
(270-inch) tissue paper machine over the next five years and the start up of 
another dry form machine in the next few years.  The New Bank Credit Agreement 
imposes limits for domestic capital expenditures, with certain exceptions, of 
$75 million per year.  The Company is also permitted to spend up to $250 
million for domestic expansion projects including, without restriction, an 
additional tissue paper machine at one of its existing domestic mills.  Other 
domestic expansion projects are restricted unless the Company's ratio of 
Consolidated EBITDA to Consolidated Interest Expense (as such terms are 
defined in the New Bank Credit Agreement) exceeds certain amounts.  In 
addition, the Company is permitted to make capital expenditures for 
international expansion of up to $40 million through June 30, 1996, and up to 
$100 million in the aggregate after June 30, 1996 if the Company's ratio of 
Consolidated EBITDA to Consolidated Interest Expense exceeds certain amounts.  
Under the New Bank Credit Agreement, the Company may carry over to one or more 
years (thereby increasing the scheduled permitted limit for capital 
expenditures in respect of such year) the amount by which the scheduled 
permitted limit for each year (beginning with fiscal year 1995) exceeded the 
capital expenditures actually made in respect of such prior year.  The Company 
does not believe such limitations will impair its plans for capital 
expenditures.  Capital expenditures are projected to approximate $55 to 
$75 million annually for the next several years, plus $225 million of domestic 
expansion capital spending that is subject to market conditions.  The portion 



                                    - 27 -
of the above capital expenditures which are attributable to environmental 
matters is described in "Environmental Matters."

     The 1995 Revolving Credit Facility matures on March 16, 2002.  After 
completion of the Recapitalization and the 1995 Debt Redemptions, the Company 
expects to have approximately $90 million in available capacity under the 1995 
Revolving Credit Facility.

     Approximately $1.5 billion (or 46%) of the Company's outstanding 
indebtedness bears interest at floating rates.  The Company's policy is to 
enter into interest rate cap and swap agreements as a hedge to effectively fix 
or limit its exposure to floating interest rates to, at a minimum, comply with 
the terms of its senior secured debt agreements.  The Company is a party to 
LIBOR-based interest rate cap agreements which effectively limit the interest 
cost to the Company with respect to $500 million of floating rate obligations 
to 6% plus the Company's borrowing margin until June 1, 1996, and to 8% plus 
the Company's borrowing margin from June 1, 1996 to June 1, 1999.  Interest 
rates began to increase in 1994 and if they continue to rise in 1995 the 
Company may be less able to meet its debt service obligations.  The Company 
monitors the risk of default by the counterparties to the interest rate cap 
agreements and does not anticipate nonperformance.  See Note 8 to the 
Company's audited consolidated financial statements for additional information 
concerning these agreements.

     The limitations contained in the New Bank Credit Agreement and in the 
Company's indentures on the ability of the Company and its subsidiaries to 
incur indebtedness, together with the highly leveraged position of the 
Company, could limit the Company's ability to effect future financings and may 
otherwise restrict corporate activities, including the Company's ability to 
respond to market conditions, to provide for unanticipated capital 
expenditures (including capital expenditures for environmental matters) or to 
take advantage of business opportunities which may arise or to take actions 
that require funds in excess of those available to the Company.  However, the 
Company believes that cash provided by operations, unused borrowing capacity 
under the 1995 Revolving Credit Facility and access to financing in public and 
private markets will be sufficient to enable it to fund capital expenditures 
(including planned capital expenditures for environmental matters) and meet 
its debt service requirements for the foreseeable future.

     Assuming a favorable resolution of the U.S. Tax Court appeal discussed in 
"Legal Proceedings," the Company will have approximately $131 million of net 
operating loss ("NOL") carryforwards as of December 31, 1994 for federal 
income tax purposes which expire as follows: $11 million in 2007, $47 million 
in 2008 and $73 million in 2009.  The aggregate amount of net operating loss 
carryforwards available to the Company as of December 31, 1994 could be 
reduced to approximately $71 million if the U.S. Tax Court decision is 
affirmed.  Further, under the Internal Revenue Code of 1986, as amended (the 
"Code"), the utilization of NOL carryforwards against future taxable income is 
potentially limited if the Company experiences an "ownership change," as 
defined in the Code.  The Company believes that it did not experience an 
ownership change in connection with the Offering or that, if it did, the 
resulting limitation on NOL carryforward utilization is not expected to have a 
significant effect on the Company's financial condition or on its results of 
operations.  It is possible, however, that following the Offering, future 
events (such as transfers of Common Stock by shareholders, or certain Common 
Stock issuances) could cause an ownership change which under the circumstances 



                                    - 28 -
at that time could result in a limitation on the Company's ability to utilize 
NOL carryforwards existing at such time to offset future taxable income.

     Refer to Note 7 to the audited consolidated financial statements for a 
description of certain matters related to income taxes.  See "Legal 
Proceedings."

Seasonality

     During the years ended December 31, 1994, 1993, and 1992, a slightly 
higher amount of the Company's revenues and EBITDA have been recognized during 
the second and third quarters.  The Company expects to fund seasonal working 
capital needs from the 1995 Revolving Credit Facility.














































                                    - 29 -



ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA



REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS


To the Board of Directors of FORT HOWARD CORPORATION:


     We have audited the accompanying consolidated balance sheets of 
Fort Howard Corporation (a Delaware corporation) and subsidiaries as of 
December 31, 1994 and 1993, and the related consolidated statements of income 
and cash flows for the years ended December 31, 1994, 1993 and 1992.  These 
financial statements are the responsibility of the Company's management.  Our 
responsibility is to express an opinion on these financial statements based on 
our audits.

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

     In our opinion, the consolidated financial statements referred to above 
present fairly, in all material respects, the consolidated financial position 
of Fort Howard Corporation and subsidiaries as of December 31, 1994 and 1993, 
and the consolidated results of their operations and their cash flows for the 
years ended December 31, 1994, 1993 and 1992, in conformity with generally 
accepted accounting principles.

     As discussed in Notes 1 and 10 to the consolidated financial statements, 
effective January 1, 1992, the Company changed its method of accounting for 
postretirement benefits other than pensions.


                                          ARTHUR ANDERSEN LLP


Milwaukee, Wisconsin,
January 31, 1995














                                    - 30 -



FORT HOWARD CORPORATION
CONSOLIDATED STATEMENTS OF INCOME
(In thousands, except per share data)



                                         For the Years Ended December 31,
                                         --------------------------------
                                          1994         1993         1992
                                          ----         ----         ----

Net sales............................. $1,274,445   $ 1,187,387   $1,151,351
Cost of sales.........................    867,357       784,054      726,356
                                       ----------   -----------   ----------
Gross income..........................    407,088       403,333      424,995
Selling, general and administrative...    110,285        96,966       97,620
Amortization of goodwill..............         --        42,576       56,700
Goodwill write-off....................         --     1,980,427           --
Environmental charge..................     20,000            --           --
                                       ----------   -----------   ----------
Operating income (loss)...............    276,803    (1,716,636)     270,675
Interest expense......................    337,701       342,792      338,374
Other (income) expense, net...........        118        (2,996)       2,101
                                       ----------   -----------   ----------
Loss before taxes.....................    (61,016)   (2,056,432)     (69,800)
Income taxes (credit).................    (18,891)      (16,314)        (398)
                                       ----------   -----------   ----------
Loss before extraordinary items
  and adjustment for
  accounting change...................    (42,125)   (2,040,118)     (69,402)
Extraordinary items--losses on
  debt repurchases (net of income
   taxes of $14,731 in 1994 and 
   $7,333 in 1993)....................    (28,170)      (11,964)          --
Adjustment for adoption of 
   SFAS No. 106 (net of income
   taxes of $6,489)...................         --            --      (10,587)
                                       ----------   -----------   ----------
Net loss.............................. $  (70,295)  $(2,052,082)  $  (79,989)
                                       ==========   ===========   ==========

Loss per share:
  Net loss before extraordinary
  items and adjustment for 
  accounting change................... $    (1.11)  $    (53.54)  $    (1.82)
  Extraordinary items.................      (0.74)        (0.31)          --
  Adjustment for adoption of 
     SFAS No. 106.....................         --            --        (0.28)
                                       ----------   -----------   ----------
  Net loss............................ $    (1.85)  $    (53.85)  $    (2.10)
                                       ==========   ===========   ==========

The accompanying notes are an integral part of these consolidated financial
statements.





                                    - 31 -

FORT HOWARD CORPORATION
CONSOLIDATED BALANCE SHEETS
(In thousands)


                                                         December 31,
                                                      -------------------
                                                      1994           1993
                                                      ----           ----

Assets
  Current assets:
    Cash and cash equivalents..................  $       422    $       227
    Receivables, less allowances of $1,589 
      in 1994 and $2,366 in 1993...............      123,150        105,834
    Inventories................................      130,843        118,269
    Deferred income taxes......................       20,000         14,000
    Income taxes receivable....................        5,200          9,500
                                                 -----------    -----------
      Total current assets.....................      279,615        247,830
  Property, plant and equipment................    1,932,713      1,845,052
    Less: Accumulated depreciation.............      611,762        516,938
                                                 -----------    -----------
      Net property, plant and equipment........    1,320,951      1,328,114
  Other assets.................................       80,332         73,843
                                                 -----------    -----------
        Total assets...........................  $ 1,680,898    $ 1,649,787
                                                 ===========    ===========
 
Liabilities and Shareholders' Deficit
  Current liabilities:
    Accounts payable...........................  $   100,981    $   101,665
    Interest payable...........................       84,273         54,854
    Income taxes payable.......................          224            122
    Other current liabilities..................       75,450         70,138
    Current portion of long-term debt..........      116,203        112,750
                                                 -----------    -----------
      Total current liabilities................      377,131        339,529
  Long-term debt...............................    3,189,644      3,109,838
  Deferred and other long-term income taxes....      209,697        243,437
  Other liabilities............................       41,162         26,088
  Common Stock with put right..................       11,711         11,820
  Shareholders' deficit:
    Common Stock...............................      600,471        600,459
    Cumulative translation adjustment..........       (2,330)        (5,091)
    Retained deficit...........................   (2,746,588)    (2,676,293)
                                                  ----------    -----------
      Total shareholders' deficit..............   (2,148,447)    (2,080,925)
                                                  ----------    -----------
        Total liabilities and shareholders' 
          deficit..............................  $ 1,680,898    $ 1,649,787
                                                 ===========    ===========

The accompanying notes are an integral part of these consolidated financial
statements.




                                    - 32 -

FORT HOWARD CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
                                              For the Year Ended December 31,
                                              -------------------------------
                                               1994        1993        1992
                                               ----        ----        ----
Cash provided from (used for) operations:
  Net loss.................................. $(70,295) $(2,052,082)  $(79,989)
  Depreciation and amortization.............   95,727      130,671    137,977
  Goodwill write-off........................       --    1,980,427         --
  Non-cash interest expense.................   74,238      100,844    139,700
  Deferred income taxes (credit)............  (33,832)     (17,874)   (17,799)
  Environmental charge......................   20,000           --         --
  Employee stock compensation...............       --       (7,832)     1,120
  Pre-tax loss on debt repurchases..........   42,901       19,297         --
  Pre-tax adjustment for adoption of 
    SFAS No. 106............................       --           --     17,076
  Increase in receivables...................  (17,316)      (2,343)    (5,284)
  Increase in inventories...................  (12,574)     (17,294)    (1,215)
  (Increase) decrease in income taxes 
    receivable..............................    4,300       (7,000)    (2,500)
  Increase (decrease) in accounts payable...     (684)      (2,740)    13,572
  Increase (decrease) in interest payable...   29,419        21,797      (298)
  Increase (decrease) in income taxes 
    payable.................................      102        (1,670)   (5,094)
  All other, net............................   (6,896)        6,848    12,684
                                             --------  ------------  --------
      Net cash provided from operations.....  125,090       151,049   209,950
Cash used for investment activities:
  Additions to property, plant and 
    equipment...............................  (83,559)     (165,539) (232,844)
  Acquisition of Stuart Edgar Limited,
    net of acquired cash of $749............       --            --    (8,302)
                                             --------  ------------  --------
      Net cash used for investment
        activities..........................  (83,559)     (165,539) (241,146)
Cash provided from (used for)
  financing activities:
  Proceeds from long-term borrowings........  750,000       887,088   189,518
  Repayment of long-term borrowings......... (759,202)     (841,399) (167,731)
  Debt issuance costs.......................  (32,134)      (31,160)       --
                                             --------  ------------  --------
      Net cash provided from (used for)
        financing activities................  (41,336)       14,529    21,787
                                             --------  ------------  --------
Increase (decrease) in cash.................      195            39    (9,409)
Cash, beginning of year.....................      227           188     9,597
                                             --------  ------------  --------
      Cash, end of year..................... $    422  $        227  $    188
                                             ========  ============  ========
Supplemental Cash Flow Disclosures:
  Interest paid............................. $237,650  $    228,360  $208,051
  Income taxes paid, net.................... $  2,483  $      4,432  $  9,997
 
The accompanying notes are an integral part of these consolidated financial 
statements.


                                    - 33 -


FORT HOWARD CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 1994

1. SIGNIFICANT ACCOUNTING POLICIES

     (A) PRINCIPLES OF CONSOLIDATION -- The consolidated financial statements 
include the accounts of Fort Howard Corporation and all domestic and foreign 
subsidiaries.  Assets and liabilities of foreign subsidiaries are translated 
at the rates of exchange in effect at the balance sheet date.  Income amounts 
are translated at the average of the monthly exchange rates.  The cumulative 
effect of translation adjustments is deferred and classified as a cumulative 
translation adjustment in the consolidated balance sheet.  The Company does 
not hedge its translation exposure.  The Company does not engage in material 
hedging activity with respect to foreign currency transaction risks.  All 
significant intercompany accounts and transactions have been eliminated.  
Certain reclassifications have been made to conform prior years' data to the 
current format.

     On September 4, 1992, Fort Sterling Limited ("Fort Sterling"), the 
Company's United Kingdom tissue operations, acquired for $25 million, 
including debt assumed of $17 million, Stuart Edgar Limited ("Stuart Edgar"), 
a converter of consumer tissue products with annual net sales approximating 
$43 million.  The operating results of Stuart Edgar are included in the 
consolidated financial statements since September 4, 1992.

     (B) CASH AND CASH EQUIVALENTS -- The Company considers all highly liquid 
investments with a maturity of three months or less when purchased to be cash 
equivalents.  The carrying amount of cash equivalents approximates fair value 
due to the short maturity of the investments.

     (C) INVENTORIES -- Inventories are carried at the lower of cost or 
market, with cost principally determined on a first-in, first-out basis (see 
Note 2).

     (D) PROPERTY, PLANT AND EQUIPMENT -- Prior to August 9, 1988, property, 
plant and equipment were stated at original cost and depreciated using the 
straight-line method.  Effective with the Acquisition (as defined below), 
properties were adjusted to their estimated fair values and are being 
depreciated on a straight-line basis over useful lives of 30 to 50 years for 
buildings and 2 to 25 years for equipment.

     Assets under capital leases principally arose in connection with sale and 
leaseback transactions as described in Note 9 and are stated at the present 
value of future minimum lease payments.  These assets are amortized over the 
respective periods of the leases which range from 15 to 25 years.  
Amortization of assets under capital leases is included in depreciation 
expense.  

     The Company follows the policy of capitalizing interest incurred in 
conjunction with major capital expenditure projects.  The amounts capitalized 
in 1994, 1993 and 1992 were $4,230,000, $8,369,000 and $11,047,000, 
respectively.

     (E) REVENUE RECOGNITION -- Sales of the Company's paper products are 
recorded upon shipment of products.



                                    - 34 -

     (F) ENVIRONMENTAL EXPENDITURES -- Environmental expenditures that relate 
to current operations are expensed or capitalized as appropriate.  
Expenditures that relate to an existing condition caused by past operations, 
and which do not contribute to current or future revenue generation, are 
expensed.  Liabilities are recorded when material environmental assessments 
and/or remedial efforts are probable, and the cost can be reasonably 
estimated.  Recoveries of environmental remediation costs from other 
potentially responsible parties and recoveries from insurance carriers are not 
recorded as assets until such time as their receipt is deemed probable and the 
amounts are reasonably estimable.

     (G) GOODWILL -- In 1988, FH Acquisition Corp., a company organized on 
behalf of The Morgan Stanley Leveraged Equity Fund II, L.P. ("MSLEF II"), 
acquired the Company in a leveraged buyout and was subsequently merged with 
and into the Company (the "Acquisition").  Goodwill (the acquisition costs in 
excess of the fair value of net assets of acquired businesses) acquired in 
connection with the Acquisition and the purchases of other businesses was 
amortized on a straight-line basis over 40 years through the third quarter of 
1993 when the Company wrote off its remaining goodwill balance (see Note 4).  
The Company evaluates the carrying value of goodwill for possible impairment 
using a methodology which assesses whether forecasted cumulative net income 
before goodwill amortization is adequate to recover the future amortization of 
the Company's goodwill balance over the remaining amortization period of the 
goodwill.

     (H) EMPLOYEE BENEFIT PLANS -- A substantial majority of the Company's 
employees are covered under defined contribution plans.  The Company's annual 
contributions to defined contribution plans are based on pre-tax income, 
subject to percentage limitations on participants' earnings and a minimum 
return on shareholders' equity.  In recent years, the Company made 
discretionary contributions as permitted under the plans.  Participants may 
also contribute a certain percentage of their wages to the plans.  Costs 
charged to operations for defined contributions plans were approximately 
$12,716,000, $12,725,000 and $11,716,000 for the years ended December 31, 
1994, 1993 and 1992, respectively.

     Employees retiring prior to February 1, 1990 from the Company's U.S. 
tissue operations who had met certain eligibility requirements are entitled to 
postretirement health care benefit coverage.  These benefits are subject to 
deductibles, copayment provisions, a lifetime maximum benefit and other 
limitations.  In addition, employees who retire after January 31, 1990 at age 
55 or older with ten years of service may purchase health care benefit 
coverage from the Company up to age 65.  The Company has reserved the right to 
change or terminate this benefit for active employees at any time.  As of 
January 1, 1992, the Company adopted Statement of Financial Accounting 
Standards ("SFAS") No. 106, "Employers' Accounting for Postretirement Benefits 
Other Than Pensions." The standard requires that the expected cost of 
postretirement health care benefits be charged to expense during the years 
that employees render service (see Note 10).  Prior to 1992, the annual cost 
of these benefits had been expensed as claims and premiums were paid.  
Employees of the Company's U.K. tissue operations are not entitled to Company-
provided postretirement benefit coverage.

     In November 1992, the Financial Accounting Standards Board issued SFAS 
No. 112, "Employers' Accounting for Postemployment Benefits." This new 
standard requires that the expected cost of benefits to be provided to former 
or inactive employees after employment but before retirement be charged to 

                                    - 35 -

expense during the years that the employees render service.  In the fourth 
quarter of 1992, the Company retroactively adopted the new standard effective 
January 1, 1992.  Adoption of the new accounting standard had no effect on the 
Company's 1992 consolidated statement of income.

     (I) INTEREST RATE CAP AND SWAP AGREEMENTS -- The cost of interest rate 
cap agreements is amortized over the respective lives of the agreements.  The 
differential to be paid or received in connection with interest rate swap 
agreements is accrued as interest rates change and is recognized over the 
lives of the agreements.

     (J) INCOME TAXES -- The Company follows SFAS No. 109, "Accounting for 
Income Taxes." As a result, deferred income taxes are provided to recognize 
temporary differences between the financial reporting basis and the tax basis 
of the Company's assets and liabilities using enacted tax rates in effect in 
the years in which the differences are expected to reverse.  The principal 
difference relates to depreciation expense.  Deferred income tax expense 
represents the change in the deferred income tax asset and liability balances, 
excluding the deferred tax benefit related to extraordinary losses.  

     (K) SUBSEQUENT EVENT -- On January 31, 1995, the Company's shareholders 
approved an increase in the number of authorized shares of voting Common Stock 
to 99,400,000 shares and approved a 6.5-for-one stock split of the Common 
Stock, effective January 31, 1995.  All share and per share amounts included 
in the consolidated financial statements and notes thereto have been restated 
to give effect to the increase in authorized shares and the stock split.

     (L) LOSS PER SHARE -- Loss per share has been computed on the basis of 
the average number of common shares outstanding during the years.  The average 
number of shares used in the computation was 38,103,215, 38,107,154 and 
38,107,453 for the years ended December 31, 1994, 1993 and 1992, respectively.  
The assumed exercise of all outstanding stock options has been excluded from 
the computation of loss per share in 1994, 1993 and 1992 because the result 
was antidilutive.

     (M) SEGMENT INFORMATION -- The Company operates in one industry segment 
as a manufacturer, converter and marketer of a diversified line of single-use 
paper products for the home and away-from-home markets.





















                                    - 36 -


2. INVENTORIES

     Inventories are summarized as follows:

                                                             December 31,
                                                           ----------------
                                                           1994        1993
                                                           ----        ----
                                                            (In thousands)
Components
  Raw materials and supplies..........................   $ 63,721    $ 61,285
  Finished and partly-finished products...............     67,122      56,984
                                                         --------    --------
                                                         $130,843    $118,269
                                                         ========    ========

Value at lower of cost or market:
  First-in, first-out (FIFO)..........................   $107,493    $ 94,436
  Average cost by specific lot........................     23,350      23,833
                                                         --------    --------
                                                         $130,843    $118,269
                                                         ========    ========

3. PROPERTY, PLANT AND EQUIPMENT

     The Company's major classes of property, plant and equipment are:
   
                                                             December 31,   
                                                         -------------------
                                                         1994           1993
                                                         ----           ----
                                                            (In thousands)   

Land..............................................   $   44,422    $   44,429
Buildings.........................................      325,395       318,955
Machinery and equipment...........................    1,527,865     1,367,839
Construction in progress..........................       35,031       113,829
                                                     ----------    ----------
                                                     $1,932,713    $1,845,052
                                                     ==========    ==========

     Included in the property, plant and equipment totals above are assets 
under capital leases, as follows:
   
                                                           December 31,
                                                         ----------------
                                                         1994        1993
                                                         ----        ----
                                                           (In thousands)

Buildings.........................................    $  4,012    $  3,989
Machinery and equipment...........................     186,281     185,624
                                                      --------    --------  
    Total assets under capital leases.............    $190,293    $189,613
                                                      ========    ========  




                                    - 37 -


4. GOODWILL

     Changes in the Company's goodwill are summarized as follows:

                                                      Year Ended December 31,
                                                      -----------------------
                                                         1993         1992
                                                         ----         ----   
                                                          (In thousands)

Balance, beginning of year........................   $ 2,023,416   $2,075,525
Acquisition of Stuart Edgar.......................            --        6,043
Amortization of goodwill..........................       (42,576)     (56,700)
Effects of foreign currency translation...........          (413)      (1,452)
Goodwill write-off................................    (1,980,427)          --
                                                     -----------   ----------
Balance, end of year..............................   $        --   $2,023,416
                                                     ===========   ==========

     Low industry operating rates and aggressive competitive activity among 
tissue producers resulting from the recession, additions to capacity and other 
factors adversely affected tissue industry operating conditions and the 
Company's operating results from 1991 through September 30, 1993.  
Accordingly, the Company revised its projections and determined that its 
projected results would not support the future amortization of the Company's 
remaining goodwill balance of approximately $1.98 billion at September 30, 
1993.

     The methodology employed to assess the recoverability of the Company's 
goodwill first involved the projection in September 1993 of operating results 
forward 35 years, which approximated the remaining amortization period of the 
goodwill as of October 1, 1993.  The Company then evaluated the recoverability 
of goodwill on the basis of this forecast of future operations as of 
September 30, 1993.  Based on such forecast, the cumulative net income before 
goodwill amortization of approximately $100 million over the remaining 35-year 
amortization period was insufficient to recover the goodwill balance.  
Accordingly, the Company wrote off its remaining goodwill balance of $1.98 
billion in the third quarter of 1993.

     The Company's forecast as of September 30, 1993 assumed that sales volume 
increases would be limited to production from a new paper machine then under 
construction at the Company's Muskogee mill which was subsequently started-up 
in 1994 and that further capacity expansion was not justifiable given the 
Company's high leverage and adverse tissue industry operating conditions.  
Such projections assumed that net selling price and cost increases would 
approximate 1% per year, based on the Company's annual historical price 
increase trend for the years 1984 through 1993 and management's estimates of 
future performance.  Through the year 2001, the Company's projections as of 
September 30, 1993 indicated that interest expense would exceed operating 
income, which is determined after deducting annual depreciation expense.  
However, projected operating income before depreciation was adequate to cover 
projected interest expense.  Inflation and interest rates were assumed to 
remain low at 1993 levels during the projected period.  Each of the Company's 






                                    - 38 -
then outstanding higher yielding debt securities, the 12 3/8% Senior 
Subordinated Notes due 1997 (the "12 3/8% Notes"), the 12 5/8% Subordinated 
Debentures due 2000 (the "12 5/8% Debentures") and the 14 1/8% Junior 
Subordinated Discount Debentures due 2004 (the "14 1/8% Debentures"), were 
further assumed to be refinanced at lower interest rates.  Total capital 
expenditures were projected to approximate $55-$80 million annually over the 
ten years ending December 31, 2003 plus $32 million in 1994 to complete the 
Muskogee mill expansion and another $32 million over 1994 and 1995 for a new 
coal-fired boiler under construction at the Company's Savannah mill.  
Management believed that the projected future results based on these 
assumptions were the most likely scenario at the time given the Company's high 
leverage and adverse tissue industry operating conditions experienced for the 
period 1991 through September 30, 1993.

5. OTHER ASSETS

     The components of other assets are as follows:

                                                             December 31,
                                                            ---------------  
                                                            1994       1993
                                                            ----       ----  
                                                             (In thousands)

Deferred loan costs, net of accumulated amortization....   $76,640    $71,459
Prepayments and other...................................     3,692      2,384
                                                           -------    -------
                                                           $80,332    $73,843
                                                           =======    =======

     Amortization of deferred loan costs for the years ended December 31, 
1994, 1993 and 1992 totaling $13,466,000, $13,488,000 and $14,910,000, 
respectively, is reported as non-cash interest expense.  During 1994, 
$14,195,000 of deferred loan costs were written off in conjunction with the 
retirement of long-term debt, $21,584,000 of deferred loan costs were incurred 
for the issuance of the 8 1/4% Senior Notes due 2002 (the "8 1/4% Notes") and 
the 9% Senior Subordinated Notes due 2006 (the "9% Notes"), and $10,550,000 of 
deferred loan costs were incurred for the purchase of interest rate cap 
agreements.  During 1993, $19,297,000 of deferred loan costs were written off 
in conjunction with the retirement of long-term debt and $31,160,000 of 
deferred loan costs were incurred for the issuance of a new bank term loan 
(the "1993 Term Loan"), the 9 1/4% Senior Unsecured Notes due 2001 (the 
"9 1/4% Notes") and the 10% Subordinated Notes due 2003 (the "10% Notes") and 
for the purchase of an interest rate cap agreement (see Note 8).















                                    - 39 -

6. OTHER CURRENT LIABILITIES

     The components of other current liabilities are as follows:
   
                                                             December 31,
                                                            ---------------  
                                                            1994       1993
                                                            ----       ----  
                                                             (In thousands)

Salaries and wages......................................   $41,959    $38,152
Contributions to employee benefit plans.................    12,816     12,805
Taxes other than income taxes...........................     5,615      5,492
Other accrued expenses..................................    15,060     13,689
                                                           -------    -------
                                                           $75,450    $70,138
                                                           =======    =======

7. INCOME TAXES

     The income tax provision (credit) includes the following components:
   
                                                  Year Ended December 31,
                                                -----------------------------
                                                1994         1993        1992
                                                ----         ----        ----
                                                       (In thousands)
Current
  Federal..................................  $  1,800    $ (6,012)   $ 10,501
  State....................................       509         465         411
  Foreign..................................    (2,099)       (225)         --
                                             --------    --------    --------
      Total current........................       210      (5,772)     10,912
Deferred
  Federal..................................   (18,826)     (7,731)    (13,678)
  State....................................    (2,793)     (2,956)     (2,380)
  Foreign..................................     2,518         145       4,748
                                             --------    --------    --------
      Total deferred.......................   (19,101)    (10,542)    (11,310)
                                             --------    --------    --------
                                             $(18,891)   $(16,314)   $   (398)
                                             ========    ========    ========

















                                    - 40 -
     The effective tax rate varied from the U.S. federal tax rate as a result 
of the following:

                                                    Year Ended December 31,
                                                    -----------------------
                                                    1994     1993     1992
                                                    ----     ----     ----

U.S. federal tax rate............................  (34.0)%  (34.0)%  (34.0)%
Amortization of intangibles......................     --     33.4     27.6
State income taxes net of U.S. tax benefit.......   (4.1)    (0.1)    (3.0)
Interest on long-term income taxes...............    3.3       --      5.7
Permanent differences related to accruals........    3.3       --       --
Other, net.......................................    0.5     (0.1)     3.1
                                                   -----    -----    -----
Effective tax rate...............................  (31.0)%   (0.8)%   (0.6)%
                                                   =====    =====    =====

     The domestic and foreign components of loss before income taxes are as
follows:

                                                Year Ended December 31,   
                                             -----------------------------
                                             1994         1993        1992
                                             ----         ----        ----
                                                     (In thousands)       

Domestic.................................  $(62,711)  $(2,048,746)  $(85,597)
Foreign..................................     1,695        (7,686)    15,797
                                           --------   -----------   --------
                                           $(61,016)  $(2,056,432)  $(69,800)
                                           ========   ===========   ========

     The net deferred income tax liability at December 31, 1994 includes $232 
million related to property, plant and equipment.  All other components of the 
gross deferred income tax assets and gross deferred income tax liabilities are 
individually not significant.  The Company has not recorded a valuation 
allowance with respect to any deferred income tax asset.

     In 1992, the Internal Revenue Service (the "IRS") issued a statutory 
notice of deficiency (the "Notice") to the Company for additional income tax 
due for the 1988 tax year.  In the Notice, the IRS disallowed deductions for 
its 1988 tax year for fees and expenses, other than interest, related to the 
1988 debt financing and refinancing transactions.  In disallowing these 
deductions, the IRS relied on Section 162(k) of the Internal Revenue Code (the 
"Code") (which denies deductions for otherwise deductible amounts paid or 
incurred in connection with stock redemptions).  The Company had deducted a 
portion of the disallowed fees and expenses in 1988 and has been deducting the 
balance of the fees and expenses over the terms of the 1988 long-term debt 
financing and refinancing.  Following receipt of the Notice, the Company filed 
a petition in the U.S. Tax Court contesting the deficiency.  In August 1994, 
the U.S. Tax Court issued its opinion in which it essentially adopted the 
interpretation of Code Section 162(k) advanced by the IRS and disallowed the 
deductions claimed by the Company.  At present, the U.S. Tax Court is 
preparing an order in which it will determine the amount of the tax deficiency 
owed by the Company as a result of the court's decision.  The Company intends 
to appeal the U.S. Tax Court decision to the U.S. Court of Appeals for the 


                                    - 41 -
Seventh Circuit.  In anticipation of its appeal, the Company has paid to the 
IRS tax of approximately $5 million potentially due for its 1988 tax year 
pursuant to the U.S. Tax Court opinion along with $4 million for the interest 
accrued on such tax.  If the decision of the U.S. Tax Court is ultimately 
sustained, the Company estimates that the potential amount of additional taxes 
due on account of such disallowance for the period 1989 through 1994 would be 
approximately $34 million and for the period after 1994 (assuming current 
statutory tax rates) would be approximately $4 million, in each case exclusive 
of interest.  While the Company is unable to predict the final result of its 
appeal of the U.S. Tax Court decision with certainty, it has accrued for the 
potential tax liability as well as for the interest charges thereon for the 
period 1989 through 1994 and thus the Company believes that the ultimate 
resolution of this case will not have a material adverse effect on the 
Company's financial condition or on its results of operations.

     Assuming a favorable resolution of the U.S. Tax Court appeal, the Company 
will have approximately $131 million of net operating loss carryforwards as of 
December 31, 1994 for federal income tax purposes which expire as follows: 
$11 million in 2007, $47 million in 2008 and $73 million in 2009.  The 
aggregate amount of net operating loss carryforwards available to the Company 
as of December 31, 1994 could be reduced to approximately $71 million if the 
U.S. Tax Court decision is affirmed.  During 1994, the Company reclassified 
$11 million from the liability for other long-term income taxes to the 
liability for current income taxes principally to reflect the payments 
totaling $9 million made to the IRS with respect to the 1988 tax year.


































                                    - 42 -


8. LONG-TERM DEBT

     Long-term debt and capital lease obligations, including amounts payable 
within one year, are summarized as follows:

                                                             December 31,
                                                           ---------------- 
                                                           1994        1993
                                                           ----        ----
                                                            (In thousands)  
1988 Term Loan, at prime plus 1.50% or, subject to 
  certain limitations, at a reserve adjusted 
  Eurodollar rate plus 2.25% subject to downward
  adjustment if certain financial criteria are
  met (at a weighted average rate of 8.19% at 
  December 31, 1994), due in varying annual 
  repayments with a final maturity of 
  December 31, 1996.................................... $  224,534  $  331,753
1988 Revolving Credit Facility, at prime plus
  1.50% or, subject to certain limitations, 
  at a reserve adjusted Eurodollar rate plus
  2.25% subject to downward adjustment if certain 
  financial criteria are met (at a weighted 
  average rate of 8.66% at December 31, 1994),
  due December 31, 1996................................    196,500     243,700
1993 Term Loan, at prime plus 1.75% or, subject 
  to certain limitations, at a reserve adjusted 
  Eurodollar rate plus 3.0% (8.57% at 
  December 31, 1994), due May 1, 1997..................    100,000     100,000
Senior Secured Notes, at three month LIBOR plus 
  2.75% to 3.50% (9.13% to 9.88% at December 31, 1994),
  due in varying amounts between 1996 and 2000.........    300,000     300,000
Senior Unsecured Notes, 9 1/4%, due March 15, 2001.....    450,000     450,000
Senior Unsecured Notes, 8 1/4%, due February 1, 2002...    100,000          --
Senior Subordinated Notes, 12 3/8%, repurchased 
  in 1994..............................................         --     333,910
Senior Subordinated Notes, 9%, due February 1, 2006....    650,000          --
Subordinated Debentures, 12 5/8%, due November 1, 2000.    145,815     383,910
Subordinated Notes, 10%, due March 15, 2003............    300,000     300,000
Junior Subordinated Discount Debentures, 14 1/8%, 
  due November 1, 2004.................................    566,869     506,186
Capital lease obligations, at interest rates 
  approximating 10.9%..................................    182,936     184,023
Pollution Control Revenue Refunding Bonds, 7.90%, 
  due October 1, 2005..................................     42,000      42,000
Debt of foreign subsidiaries, at rates ranging from 
  7.00% to 8.36%, due in varying annual installments
  through March 2001...................................     47,193      47,106
                                                        ----------  ----------
                                                         3,305,847   3,222,588
Less: Current portion of long-term debt................    116,203     112,750
                                                        ----------  ----------
                                                        $3,189,644  $3,109,838
                                                        ==========  ==========





                                    - 43 -



     The aggregate fair values of the Company's long-term debt and capital 
lease obligations approximated $3,152 million and $3,276 million compared to 
aggregate carrying values of $3,306 million and $3,223 million at December 31, 
1994 and 1993, respectively.  The fair values of the Term Loan, Revolving 
Credit Facility and 1993 Term Loan are estimated based on secondary market 
transactions in such securities.  Fair values for the Senior Secured Notes, 
the 9 1/4% Notes, the 8 1/4% Notes, the 9% Notes, the 12 5/8% Debentures, the 
10% Notes, the 14 1/8% Debentures and the Pollution Control Revenue Refunding 
Bonds were estimated based on trading activity in such securities.  Of the 
capital lease obligations, the fair values of 1991 Series Pass Through 
Certificates were estimated based on trading activity in such securities.  The 
fair values of other capital lease obligations were estimated based on 
interest rates implicit in the valuation of the 1991 Series Pass Through 
Certificates.  The fair value of debt of foreign subsidiaries is deemed to 
approximate its carrying amount.

     The 14 1/8% Debentures did not accrue interest in cash until November 1, 
1994, and were issued at a discount to yield a 14 1/8% effective annual rate.  
The 14 1/8% Debentures require payments of interest in cash commencing on 
May 1, 1995.  Interest incurred in 1994 through October and for the years 
ended December 31, 1993 and 1992 related to these debentures was added to the 
balance due.

     On February 9, 1994, the Company sold $100 million principal amount of 
8 1/4% Notes and $650 million principal amount of 9% Notes in a registered 
public offering (collectively, the "1994 Notes").  Net proceeds from the sale 
of the 1994 Notes were applied to the repurchase of all the remaining 12 3/8% 
Notes at the redemption price of 105% of the principal amount thereof, to the 
repurchase of $238 million of 12 5/8% Debentures at the redemption price of 
105% of the principal amount thereof, to the prepayment of $100 million of the 
1988 Term Loan, to the repayment of a portion of the Company's indebtedness 
under the 1988 Revolving Credit Facility and to the payment of fees and 
expenses.

     The 8 1/4% Notes are senior unsecured obligations of the Company, rank 
equally in right of payment with the other senior indebtedness of the Company 
and are senior to all existing and future subordinated indebtedness of the 
Company.  The 9% Notes are subordinated in right of payment to all existing 
and future senior indebtedness of the Company, and constitute senior 
indebtedness with respect to the 10% Notes, the 12 5/8% Debentures and the 
14 1/8% Debentures.

     In connection with the sale of the 1994 Notes, the Company amended the 
Bank Credit Agreement, the 1993 Term Loan Agreement and the Senior Secured 
Note Agreement.  Among other changes, the amendments reduced the required 
ratio of earnings before non-cash charges, interest and taxes to cash interest 
for the four fiscal quarters ending March 31, 1994, to 1.40 to 1.00 from 1.50 
to 1.00.

     The Company incurred an extraordinary loss of $28 million (net of income 
taxes of $15 million) in the first quarter of 1994 representing the redemption 
premiums on the repurchases of the 12 3/8% Notes and the 12 5/8% Debentures, 
and the write-off of deferred loan costs associated with the prepayment of 
$100 million of the 1988 Term Loan and the repurchases of the 12 3/8% Notes 
and the 12 5/8% Debentures.




                                    - 44 -
     On March 22, 1993, the Company sold $450 million principal amount of 
9 1/4% Notes and $300 million principal amount of 10% Notes in a registered 
public offering.  On April 21, 1993, the Company borrowed $100 million 
pursuant to the 1993 Term Loan.  Proceeds from the sale of the 9 1/4% Notes 
and the 10% Notes and from the 1993 Term Loan were applied to the prepayment 
of $250 million of the 1988 Term Loan, to the repayment of a portion of the 
Company's indebtedness under the 1988 Revolving Credit Facility, to the 
repurchase of all the Company's outstanding Junior Subordinated Debentures due 
2004 (the "14 5/8% Debentures") and to the payment of fees and expenses.  As a 
result of the repayment of $250 million of the 1988 Term Loan and the 
repurchases of the 14 5/8% Debentures, the Company incurred an extraordinary 
loss of $10 million (net of income taxes of $6 million) representing the 
write-off of unamortized deferred loan costs.

     The 9 1/4% Notes are senior unsecured obligations of the Company, rank 
equally in right of payment with the other senior indebtedness of the Company 
and are senior to all existing and future subordinated indebtedness of the 
Company.  The 10% Notes are subordinated in right of payment to all existing 
and future senior indebtedness of the Company, including the 9% Notes, rank 
equally with the 12 5/8% Debentures and constitute senior indebtedness with 
respect to the 14 1/8% Debentures.  The 1993 Term Loan constitutes senior 
secured indebtedness of the Company.

     The Company redeemed $50 million of its 12 3/8% Notes at the redemption 
price of 105% of the principal amount thereof on November 1, 1993, the first 
date that such notes were redeemable.  The redemption was funded principally 
from excess funds from the sale of the 9 1/4% Notes and the 10% Notes.  In 
connection with the redemption, the Company incurred an extraordinary loss of 
$2 million (net of income taxes of $1 million), representing the redemption 
premium and unamortized deferred loan costs.

     Debt of foreign subsidiaries bears interest at floating rates and is 
secured by certain assets of Fort Sterling and Stuart Edgar but is nonrecourse 
to the Company.

     Obligations under the Bank Credit Agreement, the 1993 Term Loan 
Agreement, the Senior Secured Notes and debt of foreign subsidiaries bear 
interest at floating rates.  The Company's policy is to enter into interest 
rate cap and swap agreements as a hedge to effectively fix or limit its 
exposure to floating interest rates to, at a minimum, comply with the terms of 
its senior secured debt agreements.  The Company is a party to LIBOR-based 
interest rate cap agreements which limit the interest cost to the Company with 
respect to $500 million of floating rate obligations to 6% plus the Company's 
borrowing margin until June 1, 1996 and to 8% plus the Company's borrowing 
margin from June 1, 1996 until June 1, 1999.  At current market rates at 
December 31, 1994, the fair value of the Company's interest rate cap 
agreements is $23 million.  The counterparties to the Company's interest rate 
cap agreements consist of major financial institutions.  While the Company is 
exposed to credit risk to the extent of nonperformance by these 
counterparties, management monitors the risk of default by the counterparties 
and believes that the risk of incurring losses due to nonperformance is 
remote.







                                    - 45 -

     In addition to the scheduled mandatory annual repayments, the Bank Credit 
Agreement provides for mandatory repayments from proceeds of any significant 
asset sales (except for proceeds from certain foreign asset sales which are 
redeployed outside the U.S.), from proceeds of sale and leaseback 
transactions, and annually an amount equal to 50% of excess cash flow for the 
prior calendar year, as defined.

     Among other restrictions, the Bank Credit Agreement, the 1993 Term Loan 
Agreement, the Senior Secured Note Agreement, the debt of foreign subsidiaries 
and the Company's indentures: (1) restrict payments of dividends, repayments 
of subordinated debt, purchases of the Company's Common Stock, additional 
borrowings and acquisition of property, plant and equipment; (2) require that 
the ratios of current assets to current liabilities, senior debt to adjusted 
net worth plus subordinated debt and earnings before non-cash charges, 
interest and taxes to cash interest be maintained at prescribed levels; (3) 
restrict the ability of the Company to make fundamental changes and to enter 
into new lines of business, the pledging of the Company's assets and 
guarantees of indebtedness of others and (4) limit dispositions of assets, the 
ability of the Company to enter lease and sale and leaseback transactions, and 
investments which might be made by the Company.  The Company believes that 
such limitations should not impair its plans for continued maintenance and 
modernization of facilities or other operating activities.

     On October 14, 1994, the Company entered into an amendment of its Bank 
Credit Agreement, 1993 Term Loan Agreement and Senior Secured Note Agreement.  
Among other things, this amendment adjusted certain financial covenants, 
including the reduction of the required ratio of earnings before non-cash 
charges, interest and taxes to cash interest to 1.25 to 1.00 from 1.50 to 1.00 
and the increase of the maximum ratio of senior debt to adjusted net worth 
plus subordinated debt to 0.85 to 1.00 from 0.80 to 1.00 effective for the 
rolling four quarters ended December 31, 1994 through December 31, 1995.  The 
ratios were adjusted to give effect to the Company's higher aggregate cash 
interest expense which results from the Company's 14 1/8% Debentures accruing 
interest in cash commencing on November 1, 1994, with payments of interest in 
cash commencing on May 1, 1995.

     At December 31, 1994, receivables totaling $114 million, inventories 
totaling $131 million and property, plant and equipment with a net book value 
of $1,313 million were pledged as collateral under the terms of the Bank 
Credit Agreement, the 1993 Term Loan Agreement, the Senior Secured Note 
Agreement, the debt of foreign subsidiaries and under the indentures for sale 
and leaseback transactions.

     The Company is charged a 0.5% fee with respect to any unused balance 
available under its $350 million 1988 Revolving Credit Facility, and a 2% fee 
with respect to any letters of credit issued under the 1988 Revolving Credit 
Facility.  At December 31, 1994, $197 million of borrowings reduced available 
capacity under the 1988 Revolving Credit Facility to $153 million.











                                    - 46 -
     The aggregate annual maturities of long-term debt and capital lease 
obligations at December 31, 1994, are as follows:

                                                           Amount
                                                           ------   
                                                       (In thousands)

        1995........................................     $  116,203
        1996........................................        331,307
        1997........................................        207,793
        1998........................................         87,804
        1999........................................         81,551
        2000 and thereafter.........................      2,481,189
                                                         ----------
                                                         $3,305,847
                                                         ==========

9. SALE AND LEASEBACK TRANSACTIONS

     Buildings and machinery and equipment related to various capital 
additions at the Company's tissue mills were sold and leased back from various 
financial institutions (the "sale and leaseback transactions") for periods 
from 15 to 25 years.  The terms of the sale and leaseback transactions contain 
restrictions which are less restrictive than the covenants of the Bank Credit 
Agreement described in Note 8.

    These leases are treated as capital leases in the accompanying 
consolidated financial statements.  Future minimum lease payments at 
December 31, 1994, are as follows:

          Year Ending December 31,                       Amount
          ------------------------                       ------
                                                     (In thousands)

          1995...................................      $ 23,449
          1996...................................        24,541
          1997...................................        24,541
          1998...................................        24,330
          1999...................................        24,005
          2000 and thereafter....................       362,839
                                                       --------
          Total payments.........................       483,705
          Less imputed interest at 
            rates approximating 10.9%............       300,769
                                                       --------
         Present value of capital 
            lease obligations....................      $182,936
                                                       ========











                                    - 47 -


10. EMPLOYEE POSTRETIREMENT BENEFIT PLANS

     As of January 1, 1992, the Company adopted SFAS No. 106, "Employers' 
Accounting for Postretirement Benefits Other Than Pensions." The cumulative 
effect on years prior to 1992 of adopting SFAS No. 106 is stated separately in 
the Company's consolidated statement of income for 1992 as a one-time after-
tax charge of $10.6 million.  This change in accounting principle, excluding 
the cumulative effect, decreased operating income by $1.2 million in 1992.     
 
     Net periodic postretirement benefit cost included the following 
components:

                                                      Year Ended December 31,
                                                      -----------------------
                                                      1994      1993     1992
                                                      ----      ----     ----
                                                          (In thousands)     

Service cost......................................  $1,138    $1,140   $  902
Interest cost.....................................   1,719     1,800    1,366
Other.............................................      85        99       --
                                                    ------    ------   ------
  Net periodic postretirement benefit cost........  $2,942    $3,039   $2,268
                                                    ======    ======   ======

    The following table sets forth the components of the plan's unfunded 
accumulated postretirement benefit obligation:

                                                             December 31,
                                                           ----------------  
                                                           1994        1993
                                                           ----        ----
                                                            (In thousands)    
Accumulated postretirement benefit obligation:
  Retirees............................................   $ 7,068     $ 7,504
  Fully eligible active plan participants.............     3,411       4,401
  Other active plan participants......................    11,505      12,037
                                                         -------     -------
                                                          21,984      23,942
Unrecognized actuarial gains (losses).................       457      (3,517)
                                                         -------     -------
Accrued postretirement benefit cost...................   $22,441     $20,425
                                                        ========    ========

     The medical trend rate assumed in the determination of the accumulated 
postretirement benefit obligation at December 31, 1994 begins at 11.5% in 
1995, decreases 1% per year to 6.5% for 2000 and remains at that level 
thereafter.  Increasing the assumed medical trend rates by one percentage 
point in each year would increase the accumulated postretirement benefit 
obligation as of December 31, 1994 by $3.2 million and the aggregate of the 
service and interest cost components of net periodic postretirement benefit 
cost by $0.5 million.  The medical trend rate assumed in the determination of 
the accumulated postretirement benefit obligation as of December 31, 1993 
began at 12% in 1994, decreasing 1% per year to 6% for 2000 and remained at 
that level thereafter.




                                    - 48 -
     The discount rate used in determining the accumulated postretirement 
benefit obligation was 8% and 7% compounded annually with respect to the 1994 
and 1993 valuations, respectively.

11. SHAREHOLDERS' DEFICIT

     The Company is authorized to issue up to 99,400,000 shares of $.01 par 
value voting Common Stock.  At December 31, 1994, 38,107,778 shares were 
issued and 38,101,239 shares were outstanding.  At December 31, 1993, 
38,107,778 shares were issued and 38,107,128 shares were outstanding.  In 
addition, 600,000 shares of $.01 par value nonvoting Common Stock have been 
authorized, of which none were issued or outstanding at both December 31, 1994 
and 1993.

     Changes in the Company's shareholders' deficit accounts for the years 
ended December 31, 1994, 1993 and 1992, are as follows:

                                                       Cumulative
                                             Common    Translation    Retained
                                             Stock     Adjustment     Deficit
                                             ------    -----------    --------
                                                      (In millions)

Balance, December 31, 1991.................  $601         $  7        $  (545)
Net loss...................................    --           --            (80)
Amortization of the increase in fair 
  market value of Common Stock with 
  put right................................    --           --             (1)
Foreign currency translation adjustment....    --          (11)            --
                                             ----         ----        -------
Balance, December 31, 1992.................   601           (4)          (626)
Net loss...................................    --           --         (2,052)
Decrease in fair market value of Common 
  Stock with put right.....................    --           --              2
Foreign currency translation adjustment....    --           (1)            --
                                             ----         ----        -------
Balance, December 31, 1993.................   601           (5)        (2,676)
Net loss...................................    --           --            (71)
Foreign currency translation adjustment....    --            3             --
                                             ----         ----        -------
Balance, December 31, 1994.................  $601         $ (2)       $(2,747)
                                             ====         ====        =======

     The aggregate par value of the Common Stock reported in the amounts above 
at December 31, 1994 was $381,012.

12. COMMON STOCK WITH PUT RIGHT

     All Common Stock acquired by management investors, including shares 
acquired by the Company's former chairman and chief executive officer, are 
collectively referred to as the "Putable Shares." Beginning with the fifth 
anniversary of the respective dates of purchase of certain of the Putable 
Shares to the date on which 15% or more of the Company's Common Stock has been 
sold in one or more public offerings, specified percentages of the shares may 
be put to the Company at the option of the holders thereof, with certain 
limitations, at their fair market value.  Subject to certain exceptions and 
prior to the date on which 15% or more of the Company's Common Stock has been 


                                    - 49 -
sold in one or more public offerings, management investors who terminate their 
employment with the Company shall sell their shares of Common Stock and vested 
options to the Company or its designee.  All the Putable Shares owned by the 
Company's former chairman and chief executive officer became putable to the 
Company at the time of his resignation.

     During 1993, the Company decreased the estimated fair market valuation of 
its Common Stock as a result of the effects of adverse tissue industry 
operating conditions on its long-term earnings forecast and, as a result, 
reduced the carrying amount of its Common Stock with put right to its original 
cost.  The effect of the adjustment was to reduce both the Common Stock with 
put right and the retained deficit by approximately $1.4 million.

     Changes in the Company's Common Stock with put right are as follows:

                                                    Year Ended December 31,
                                                  --------------------------
                                                  1994       1993       1992
                                                  ----       ----       ----
                                                        (In thousands)      

     Balance, beginning of year...............   $11,820    $13,219    $12,963
     Amortization of the increase (decrease)
     in fair market value and increased 
     vested portion of Putable Shares.........        --     (1,399)       256
     Repurchased into Treasury................      (109)        --         --
                                                 -------    -------    -------
     Balance, end of year.....................   $11,711    $11,820    $13,219
                                                 =======    =======    =======

13. STOCK OPTIONS

     Pursuant to the Management Equity Participation Agreement and the 
Management Equity Plan, 5,253,463 shares of Common Stock are reserved for sale 
to officers and key employees as stock options as of December 31, 1994.  The 
exercisability of such options is subject to certain conditions.  Such options 
must be exercised within ten years of the date of grant.  All such options and 
shares to be issued under the terms of these plans are restricted as to 
transferability.  Under certain conditions, the Company has the right or 
obligation to redeem shares issued under terms of the options at a price equal 
to their fair market value.


















                                    - 50 -


     Changes in stock options outstanding are summarized as follows:

                                                                  Exercise
                                                  Number Of         Price
                                                   Options       Per Option
                                                  ---------    ---------------
Balance, December 31, 1991.....................   3,663,803    $15.38 to 18.46
  Options Granted..............................      80,600              18.46
  Options Cancelled............................      (6,890)    15.38 to 18.46
                                                  ---------    ---------------
Balance, December 31, 1992.....................   3,737,513     15.38 to 18.46
  Options Granted..............................      98,800              18.46
  Options Cancelled............................     (10,660)    15.38 to 18.46
                                                  ---------    ---------------
Balance, December 31, 1993.....................   3,825,653     15.38 to 18.46
  Options Cancelled............................     (82,888)    15.38 to 18.46
                                                  ---------    ---------------
Balance, December 31, 1994.....................   3,742,765    $15.38 to 18.46
                                                  =========    ===============
Exercisable at December 31, 1994...............   3,358,537    $15.38 to 18.46
                                                  =========    ===============
Shares available for future grant at 
  December 31, 1994............................   1,510,698
                                                  =========

     On January 31, 1995, the Company's shareholders approved the 1995 Stock 
Incentive Plan under which a total of 3,359,662 shares of Common Stock are 
reserved for awards to officers and key employees as stock options, stock 
appreciation rights, restricted stock, performance shares, stock equivalents 
and dividend equivalents and approved the Non-Employee Director Plan under 
which a total of 80,000 shares of Common Stock are reserved for grant to non-
employee directors.  Following adoption of such plans, no additional shares 
will be available for future grant under the Management Equity Participation 
Agreement or Management Equity Plan.  As a result, the total number of shares 
available for future grant will be 3,439,662 shares as of January 31, 1995.  
Any options to be issued subject to the 1995 Stock Incentive Plan will expire 
not later than ten years after the date on which they are granted.  The 
vesting schedule and exercisability of stock options will generally be based 
on length of service or attainment of performance goals.  On December 19, 
1994, the Company's Board of Directors approved the full vesting and 
exercisability of all unvested options outstanding effective just prior to an 
initial public offering of Common Stock.  If such an offering proceeds, the 
number of exercisable options would increase to 3,741,465 as of January 31, 
1995.

     Until such date on which 15% or more of the Company's Common Stock has 
been sold in one or more public offerings, the Company amortizes the excess of 
the fair market value of its Common Stock over the strike price of options 
granted to employees over the periods the options vest.  After such date, no 
amortization will be required because the options will not be putable to the 
Company.  There was no employee stock compensation expense in 1994.  Due to 
the effects of adverse tissue industry operating conditions on its long-term 
earnings forecast as of September 30, 1993, the Company decreased the 
estimated fair market valuation of its Common Stock and, as a result, reversed 
all previously accrued employee stock compensation expense in 1993.  The 
reversal of the accrued employee stock compensation expense resulted in a 
credit to operations of $7,832,000 for 1993.  Employee stock compensation 
expense was $1,120,000 for 1992.

                                    - 51 -

14. RELATED PARTY TRANSACTIONS

     Morgan Stanley Group Inc. ("Morgan Stanley Group") and an affiliate 
acquired a substantial majority equity interest in the Company to effect the 
Acquisition.  At December 31, 1994, Morgan Stanley Group and its affiliates 
controlled 57% (on a fully diluted basis) of the Company's Common Stock.

     Pursuant to an agreement terminated effective December 31, 1994, Morgan 
Stanley & Co. Incorporated ("MS&Co") provided financial advisory services to 
the Company in consideration for which the Company paid MS&Co an annual fee of 
$1 million.  MS&Co was also entitled to reimbursement for all reasonable 
expenses incurred in the performance of the foregoing services.  The Company 
paid MS&Co $1,023,000, $1,046,000 and $1,096,000 for these and other 
miscellaneous services in 1994, 1993 and 1992, respectively.  The Company is a 
party to several interest rate cap agreements (see Note 8) including one such 
agreement with MS&Co which was purchased in 1994 for $2.1 million.  In 
connection with the sale of the 1994 Notes, MS&Co received approximately $20.4 
million in underwriting fees in 1994.  In 1993, MS&Co received approximately 
$19.5 million related to the underwriting of the issuance of the 1993 Notes.  
In 1992, MS&Co received approximately $0.7 million related to the underwriting 
of the reissuance of the Company's Pollution Control Revenue Refunding Bonds.  
MS&Co served as lead underwriter for the initial offering of the Company's 
subordinated debt securities and since the Acquisition has been a market maker 
with respect to those securities.

15. COMMITMENTS AND CONTINGENCIES

     In 1994, the Company commenced construction of a new coal-fired boiler at 
its Savannah mill.  Total expenditures for the new boiler are projected to be 
$35 million.  As of December 31, 1994, expenditures on the project had totaled 
$19 million.

     The Company is subject to substantial regulation by various federal, 
state and local authorities in the U.S. and national and local authorities in 
the U.K. concerned with the impact of the environment on human health, the 
limitation and control of emissions and discharges to the air and waters, the 
quality of ambient air and bodies of water and the handling, use and disposal 
of specified substances and solid wastes.  Financial responsibility for the 
clean-up or other remediation of contaminated property or for natural resource 
damages can extend to previously owned or used properties, waterways and 
properties owned by third parties as well as to prior owners.  The Company is 
involved in a voluntary investigation and potential clean-up of the Lower Fox 
River in Wisconsin and has been named as a potentially responsible party for 
alleged natural resource damages related to the Lower Fox River and Green Bay 
system.  In addition, the Company makes capital expenditures and incurs 
operating expenses for clean-up obligations and other environmental matters 
arising in its on-going operations.

     Based upon currently available information and analysis, the Company 
recorded a $20 million charge in the fourth quarter of 1994 for estimated or 
anticipated liabilities and legal and consulting costs relating to 
environmental matters arising from past operations.  The Company expects these 
costs to be incurred over an extended number of years.

     The Company and its subsidiaries are parties to other lawsuits and state 
and federal administrative proceedings in connection with their businesses.  
Although the final results in all such suits and proceedings cannot be 


                                    - 52 -

predicted with certainty, the Company currently believes that the ultimate 
resolution of all of such lawsuits and proceedings, after taking into account 
the liabilities accrued with respect to such matters, will not have a material 
adverse effect on the Company's financial condition or on its result of 
operations.

16. GEOGRAPHIC INFORMATION

     A summary of the Company's operations by geographic area as of 
December 31, 1994, 1993 and 1992, and for the years then ended is presented 
below:

                                         United       United
                                         States       Kingdom     Consolidated
                                         ------       -------     ------------
                                                  (In thousands)              
  1994
    Net sales........................ $ 1,143,205    $131,240     $ 1,274,445
    Operating income.................     268,620       8,183         276,803
    Identifiable operating assets....   1,517,992     162,906       1,680,898
  1993
    Net sales........................ $ 1,044,174    $143,213     $ 1,187,387
    Operating loss...................  (1,715,777)       (859)     (1,716,636)
    Identifiable operating assets....   1,486,166     163,621       1,649,787
  1992
    Net sales........................ $ 1,008,129    $143,222     $ 1,151,351
    Operating income.................     253,437      17,238         270,675
    Identifiable operating assets....   3,411,833     162,734       3,574,567

     Intercompany sales and charges between geographic areas and export sales 
are not material.

     In 1993, the Company determined that its projected results would not 
support the future amortization of the Company's remaining goodwill balance.  
Accordingly, the Company wrote off its remaining goodwill balance of $1,980 
million in the third quarter of 1993, resulting in charges of $1,968 million 
and $12 million to the operating income of the United States and United 
Kingdom operations, respectively.





















                                    - 53 -

17. QUARTERLY FINANCIAL INFORMATION (UNAUDITED)

     A summary of the quarterly results of operations for 1994 and 1993 
follows (in millions, except per share data):

                                First    Second     Third    Fourth    Total
                               Quarter   Quarter   Quarter   Quarter   Year
                               -------   -------   -------   -------   -----
  1994
    Net sales................   $  275   $  315   $   340    $  344   $ 1,274
    Gross income.............       87      107       113       100       407
    Operating income.........       60       79        85        53       277
    Net income (loss) before 
      extraordinary item.....      (15)      (2)       --       (25)      (42)
    Extraordinary item-loss
      on debt repurchases....      (28)      --        --        --       (28)
    Net income (loss)........      (43)      (2)       --       (25)      (70)
    Earnings (loss) per share:
      Net income (loss) before
        extraordinary item...    (0.40)   (0.05)     0.01     (0.65)    (1.11)
      Extraordinary item-loss
        on debt repurchases..    (0.74)      --        --        --     (0.74)
      Net income (loss) 
        per share............    (1.14)   (0.05)     0.01     (0.65)    (1.85)
    Dividends per share......       --       --        --        --        --
 
  1993
    Net sales................   $  285   $  302   $   309    $  291   $ 1,187
    Gross income.............       96      101       109        97       403
    Operating income (loss)..       56       61    (1,905)       71    (1,717)
    Net loss before 
      extraordinary items....      (26)     (24)   (1,986)       (4)   (2,040)
    Extraordinary items--
      losses on debt
      repurchases............      (10)      --        --        (2)      (12)
    Net loss.................      (36)     (24)   (1,986)       (6)   (2,052)
    Loss per share:
      Net loss before 
        extraordinary items..    (0.69)    (0.62)  (52.12)    (0.10)   (53.54)
      Extraordinary items--
        losses on debt
        repurchases..........    (0.25)       --       --     (0.06)    (0.31)
      Net loss per share.....    (0.94)    (0.62)  (52.12)    (0.16)   (53.85)
    Dividends per share......       --        --       --        --        --















                                    - 54 -


ITEM 9.  DISAGREEMENTS ON ACCOUNTING AND FINANCIAL DISCLOSURES

      None.

                                   PART III

ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF REGISTRANT

DIRECTORS

     The following table provides certain information about each of the 
current directors of the Company.  Within 90 days following the Closing Date, 
the Company will appoint two independent directors to the Board of Directors 
who are not employees of the Company or Morgan Stanley Group and its 
affiliates.  The Company's Board of Directors is divided into three classes of 
directors serving staggered three-year terms.  The terms of office of the 
directors expire as follows:  Ms. Hempel in 1996; Messrs. Riordan and Sica in 
1997; and Messrs. DeMeuse, Brennan and Niehaus in 1998.

                                  Present Principal Occupation or Employment;
  Name and Position                       Five-Year Employment History
   with the Company        Age              and other Directorships          
  -----------------        ---    -------------------------------------------

Donald H. DeMeuse          58    Chairman of the Board of Directors and 
   Chairman of the Board         Chief Executive Officer since March 1992; 
   and Chief Executive           President and Chief Executive Officer from 
   Officer                       July 1990 to March 1992.  Prior to March 
                                 1992, President for more than five years.  
                                 Director of Associated Bank Green Bay.

Kathleen J. Hempel         44    Vice Chairman and Chief Financial Officer 
   Vice Chairman                 since March 1992; Senior Executive 
                                 Vice President and Chief Financial Officer 
                                 prior to that time.  Director of Whirlpool
                                 Corporation.

Michael T. Riordan         44    President and Chief Operating Officer since
   Director                      March 1992; Vice President prior to that 
                                 time.

Donald Patrick Brennan     54    Managing Director of MS&Co. since prior to 
   Director                      1989 and head of MS&Co.'s Merchant Banking
                                 Division.  Chairman and President of
                                 Morgan Stanley Leveraged Equity Fund II, Inc. 
                                 ("MSLEF II, Inc."), Chairman of Morgan
                                 Stanley Capital Partners III, Inc. 
                                 ("MSCP III") and Chairman of Morgan 
                                 Stanley Venture Partners.  Director of
                                 MS&Co., Jefferson Smurfit Corporation,
                                 PSF Finance Holdings, Inc., Stanklav
                                 Holdings, Inc. and Waterford Wedgwood plc.







                                    - 55 -

                                  Present Principal Occupation or Employment;
  Name and Position                        Five-Year Employment History
   with the Company        Age               and other Directorships
  -----------------        ---    -------------------------------------------

Robert H. Niehaus         39     Managing Director of MS&Co. since 1990
   Director                      Principal of MS&Co. prior to that time.
                                 Vice President and Director of MSLEF II,
                                 Inc. and Vice Chairman of MSCP III.
                                 Director of American Italian Pasta 
                                 Company, PSF Finance Holdings, Inc.,
                                 Randall's Food Markets, Inc., Silgan
                                 Corporation, Silgan Holdings Inc., Waterford
                                 Wedgwood U.K. plc (Chairman) and Waterford 
                                 Crystal Ltd.

Frank V. Sica              44    Managing Director of MS&Co. since prior 
   Director                      to 1989.  Vice President and Director of 
                                 MSLEF II, Inc. since 1989 and Vice Chairman
                                 of MSCP III.  Director of ARM Financial 
                                 Group, Inc., Emmis Broadcasting
                                 Corporation, Kohl's Corporation, PageMart,
                                 Inc., Southern Pacific Rail Corporation,
                                 and Sullivan Communications, Inc.

EXECUTIVE OFFICERS

The following table provides certain information about each of the current 
executive officers of the Company.  All executive officers are elected by, and 
serve at the discretion of, the Board of Directors.  None of the executive 
officers of the Company is related by blood, marriage or adoption to any other 
executive officer or director of the Company.

                                   Present Principal Occupation or Employment;
  Name and Position                        Five-Year Employment History
   with the Company          Age              and other Directorships
  -----------------          ---   -------------------------------------------

Donald H. DeMeuse            58    See description under "Directors and 
   Chairman of the Board and       Executive Officers of Registrant --
   Chief Executive Officer         Directors."

Kathleen J. Hempel           44    See description under "Directors and
   Vice Chairman and Chief         Executive Officers of Registrant --
   Financial Officer               Directors."

Michael T. Riordan           44    See description under "Directors and
   President and Chief             Executive Officers of Registrant --
   Operating Officer               Directors."

Andrew W. Donnelly           52    Executive Vice President for more than  
   Executive Vice President        five years.

John F. Rowley               54    Executive Vice President for more than
   Executive Vice President        five years.



                                    - 56 -


                                   Present Principal Occupation or Employment;
  Name and Position                        Five-Year Employment History
   with the Company          Age              and other Directorships
  -----------------          ---   -------------------------------------------

George F. Hartmann, Jr.      52    Vice President for more than five years.
   Vice President

R. Michael Lempke            42    Vice President since Septmber 1994; 
   Vice President and              Treasurer since November 1989.
   Treasurer

James W. Nellen II           47    Vice President and Secretary for more 
   Vice President and              than five years.
   Secretary

Daniel J. Platkowski         44    Vice President for more than five years.
   Vice President                  

Timothy G. Reilly            44    Vice President for more than five years.
   Vice President

Donald J. Schneider          58    Vice President since July 1989.  Director 
   Vice President                  of Research and Development prior to that 
                                   time.

Charles L. Szews             38    Vice President since September 1994;
   Vice President and              Controller since November 1989.
   Controller

Charles D. Wilson            50    Vice President since June 1994; Director
   Vice President                  of Government Affairs prior to that time.

David K. Wong                45    Vice President since June 1993; Director of
   Vice President                  Personnel from September 1990 until June 
                                   1993.  Director of Recruiting and Training
                                   prior to that time.

David A. Stevens             46    Assistant Vice President for more than 
   Assistant Vice President        five years.


COMMITTEES OF THE BOARD OF DIRECTORS

     The Company's Board of Directors currently has three committees: an 
Executive Committee, an Audit Committee and a Compensation Committee.

     The Executive Committee is authorized to exercise all the powers and 
authority of the Board of Directors in the management of the business and 
affairs of the Company, except that it does not have the power or authority to 
amend the Company's Certificate of Incorporation or By-laws, adopt an 
agreement of merger or consolidation, recommend to the shareholders the sale, 
lease or exchange of all or substantially all of the Company's property and 
assets, recommend to the shareholders the dissolution of the Company, declare 
a dividend or authorize the issuance of shares of stock.  The Executive 



                                    - 57 -

Committee acts as a compensation committee for determining certain aspects of 
the compensation of the executive officers of the Company.  The 
responsibilities of the Compensation Committee include administering the 
Company's 1995 Stock Incentive Plan and selecting the officers and key 
employees to whom awards will be granted.  The Compensation Committee is 
comprised of non-management directors.  See "--Compensation Committee 
Interlocks and Insider Participation."

     The responsibilities of the Audit Committee include: recommending to the 
Board of Directors the independent public accountants to be selected to 
conduct the annual audit of the accounts of the Company; reviewing the 
proposed scope of such audit and approving the audit fees to be paid; and 
reviewing the adequacy and effectiveness of the internal auditing, accounting 
and financial controls of the Company with the independent public accountants 
and the Company's financial and accounting staff.  The Audit Committee will be 
comprised of non-management directors.











































                                    - 58 -



ITEM 11.  EXECUTIVE COMPENSATION

     The following table presents information concerning compensation paid for 
services to the Company during fiscal years 1992 through 1994 to the Chief 
Executive Officer and the four other most highly compensated executive 
officers (the "Named Executive Officers") of the Company.

                       SUMMARY COMPENSATION TABLE
<TABLE>
<CAPTION>

                                                                  Long-Term
                                                                 Compensation
                                                                 ------------
                                     Annual Compensation            Awards
                              ---------------------------------- ------------
                                                                  Number of
                                                                  Securities
     Name and                                      Other Annual   Underlying     All Other
Principal Position     Year    Salary     Bonus  Compensation(a) Options/SARs Compensation(b)
- ------------------     ----    ------     -----  --------------- ------------ ---------------
<S>                   <C>     <C>        <C>          <C>        <C>             <C>
Donald H. DeMeuse     1994    $750,000   $307,500     $7,802          0          $69,366
  Chairman and        1993     653,846     55,250      4,840          0           62,742
  Chief Executive     1992     675,000     55,250      3,831          0           57,480
  Officer             

Kathleen J. Hempel    1994    $480,000   $196,820      1,036          0          $27,311
  Vice Chairman and   1993     453,077     38,381          0          0           27,388
  Chief Financial     1992     456,923     37,400          0          0           27,222
  Officer

Michael T. Riordan    1994    $375,000   $153,750      4,671          0          $21,400
  President and       1993     302,885     25,500          0     48,750           18,437
  Chief Operating     1992     248,846     20,171        317          0           15,028
  Officer        

Andrew W. Donnelly    1994    $330,000   $135,300        162          0          $18,603
  Executive Vice      1993     350,000     29,750          0          0           20,859
  President           1992     342,692     28,050          0          0           20,133

John F. Rowley        1994    $237,855   $ 96,350        338          0          $13,676
  Executive Vice      1993     255,000     21,675          0          0           15,111
  President           1992     244,039     19,975          0          0           14,561

     
</TABLE>

(a)  Consists of amounts reimbursed for the payment of taxes.
(b)  Consists of Company contributions to the Company's profit sharing plan 
and supplemental retirement plan, including Company contributions to the 
Company's supplemental retirement plan which were paid to the participant.
















                                    - 59 -                        


     The following table presents information concerning unexercised stock 
options for the Named Executive Officers.  No stock options were exercised by 
the Named Executive Officers during 1994.

           AGGREGATED OPTION/SAR EXERCISES IN LAST FISCAL YEAR AND
                      FISCAL YEAR-END OPTION/SAR VALUES

                                                       Value of Unexercised 
                     Number of Unexercised Options   In-the-money Options Held
                        Held at December 31, 1994    at December 31, 1994 (a)
                     -----------------------------   --------------------------
                     Exercisable    Unexercisable    Exercisable  Unexercisable
                     -----------    --------------   -----------  -------------
Donald H. DeMeuse      505,537         37,700             --           --      
Kathleen J. Hempel     562,347         13,000             --           --      
Michael T. Riordan     119,008         54,600             --           --    
Andrew W. Donnelly     141,927         16,900             --           --
John F. Rowley         102,323         15,600             --           --

a)  Prior to the Offering, the Common Stock was not registered or publicly 
traded and, therefore, a public market price for the Common Stock was not 
available.  Without the benefit of the Bank Refinancing and the 1995 Debt 
Redemptions, the Company believes that none of the exercisable or 
unexercisable stock options held at December 31, 1994 were in-the-money as of 
such date.  See Notes 12 and 13 of the Company's audited consolidated 
financial statements.


DIRECTOR'S COMPENSATION

     Prior to the completion of the Offering, directors of the Company did not 
receive any compensation for service on the Board of Directors.  The Company 
intends to pay all of its directors who are not officers of the Company an 
annual fee (the "Annual Fee") of $30,000 plus $2,000 for attendance at each 
meeting, plus $1,000 for attendance at each committee meeting.  In addition, 
the Company intends to reimburse all of its directors for their travel 
expenses in connection with their attendance at board and committee meetings.  
The Company intends to pay 50% of the Annual Fee in the form of cash and 50% 
of the Annual Fee in the form of shares of Common Stock pursuant to the 
Company's 1995 Stock Plan for Non-Employee Directors.  The payment of the cash 
portion of the Annual Fee may be deferred by any director at such director's 
election pursuant to the Company's Deferred Compensation Plan for Non-Employee 
Directors until the earliest of (i) the date of termination of such director's 
service as a non-employee director, (ii) the date specified by such director 
in his deferred election form and (iii) the date of such director's death.

EMPLOYMENT AGREEMENTS

     The Named Executive Officers have entered into employment agreements with 
the Company (the "Employment Agreements") which took effect in 1993.  The 
Employment Agreements contain customary employment terms, have an initial term 
that expires on December 31, 1997, provide for automatic one-year extensions 
(unless notice not to extend is given by either party at least six months 
prior to the end of the effective term) and provide for base annual salaries 
and annual incentive bonuses.  The present base salaries for Mr. DeMeuse, 
Ms. Hempel, Mr. Riordan, Mr. Donnelly and Mr. Rowley are $750,000, $480,000, 
$375,000, $330,000 and $250,000, respectively. In addition, the Employment 


                                    - 60 -
Agreements for Mr. DeMeuse, Ms. Hempel and Mr. Riordan provide for 
participation in additional bonus arrangements which may be agreed upon in 
good faith from time to time with the Company.  The Employment Agreements 
provide that certain payments in lieu of salary and bonus are to be made and 
certain benefits are to be continued for a stated period following termination 
of employment.  The time periods for such payments vary depending on the cause 
of termination.  The amount of the payments to be made to each individual 
would vary depending upon such individual's level of compensation and benefits 
at the time of termination and whether such employment is terminated prior to 
the end of the term by the Company for "cause" or by the employee for "good 
reason" (as such terms are defined in the Employment Agreements) or otherwise 
during the term of the agreements.  In addition, the Employment Agreements for 
Mr. DeMeuse, Ms. Hempel and Mr. Riordan include noncompetition and 
confidentiality provisions.  

MANAGEMENT INCENTIVE PLAN

     The Company maintains a Management Incentive Plan which is administered 
by the Executive Committee.  Participation is based upon individual selection 
by the Executive Committee from among the full-time salaried employees who, in 
the judgment of the Chief Executive Officer, serve in key executive, 
administrative, professional or technical capacities.  Presently, 
approximately 85 individuals participate in the Management Incentive Plan.  
Awards are based upon the extent to which the Company's financial performance 
(in terms of net earnings, operating income, earnings per share, cash flow, 
absolute and/or relative return on equity or assets, pre-tax profits, earnings 
growth, revenue growth, comparison to peer companies, any combination of the 
foregoing and/or other appropriate measures in such manner as the Executive 
Committee deems appropriate) during the year has met or exceeded certain 
performance goals specified by the Executive Committee.  Some performance 
goals applicable to senior managers may include elements which specify 
individual achievement objectives directly related to such individual's areas 
of management responsibility.  In determining whether performance goals have 
been satisfied, the Executive Committee in its discretion may direct that 
adjustments be made to the performance goals or actual financial performance 
as reported to reflect extraordinary changes that have occurred during the 
year.  The Executive Committee may alternatively grant a discretionary bonus.  
A participant must be employed by the Company on the last day of the year in 
order to receive a bonus for such year, except in the case of death, 
disability or retirement after age 55, in which case such participant would 
receive a pro rata bonus.  In the event of termination of a participant's 
employment without "cause" (as defined in the Management Incentive Plan) 
within two years following a "change in control" (as defined below under "1995 
Stock Incentive Plan"), participants will receive a pro rata bonus for such 
year calculated as if the applicable performance targets have been attained.

     The Board of Directors may terminate or amend the Management Incentive 
Plan, in whole or in part, at any time; provided that no such termination or 
amendment may impair any rights which may have accrued under such plan.

SUPPLEMENTAL RETIREMENT PLAN

     In 1983, the Company adopted a Supplemental Retirement Plan (the 
"Supplemental Retirement Plan").  Participation is limited to employees of the 
Company who are selected to participate by the Chief Executive Officer.  
Presently, nine individuals participate in the Supplemental Retirement Plan.  
Benefits under the Supplemental Retirement Plan are specified in agreements 


                                    - 61 -

entered into between the Company and each participant.  Any benefit granted in 
favor of an employee also serving as a director must be approved by the 
Executive Committee.  Benefits accrued from the Company are substantially 
equal to the additional amount that could have been allocated to each 
participant's account under the Company's Profit Sharing Retirement Plan (the 
"Profit Sharing Plan") (which is a tax-qualified defined contribution plan 
with "401(k)" features) if, in the absence of the Code limitations on 
retirement plan contributions, the participant's entire contribution had been 
made to the Profit Sharing Plan. Vesting of benefits is determined by 
reference to each participant's vested percentage under the Profit Sharing 
Plan.  Participants' account balances are credited with earnings based upon 
the investment performance of the Profit Sharing Plan.  Benefits under the 
Supplemental Retirement Plan are distributable upon death, disability, 
retirement or separation from service and are payable from the general assets 
of the Company.  The agreement with Mr. DeMeuse provides for an annual cash 
payment determined by reference to the difference in the amount of the 
Company's contribution to the Profit Sharing Plan allocated to his Profit 
Sharing Plan account and the amount which would have been allocated to such 
account in the absence of the limitations imposed by the Code.

1995 STOCK INCENTIVE PLAN

     The Stock Incentive Plan (the "1995 Plan") is administered by the 
Compensation Committee, which is comprised exclusively of non-employee 
Directors, each of whom is "disinterested" within the meaning of Rule 16b-3 
promulgated under the Securities Exchange Act of 1934, as amended (the 
"Exchange Act").  The 1995 Plan provides for the granting of incentive and 
nonqualified stock options, stock appreciation rights, restricted stock, 
performance shares, stock equivalents and dividend equivalents (individually, 
an "Award" or collectively, "Awards").  Employees who are eligible to receive 
Awards are those officers or other key employees with potential to contribute 
to the future success of the Company or its subsidiaries.  The Compensation 
Committee has discretion to select the employees to whom Awards will be 
granted (from among those eligible), to determine the type, size and terms and 
conditions applicable to each Award and the authority to interpret, construe 
and implement the provisions of the 1995 Plan.  The Compensation Committee's 
decisions are binding on the Company and employees eligible to participate in 
the 1995 Plan and all other persons having any interest in the 1995 Plan.  It 
is presently anticipated that approximately 130 individuals will initially 
participate in the 1995 Plan.  

     A total of 3,359,662 shares of Common Stock may be subject to Awards 
under the 1995 Plan, subject to adjustment in accordance with the terms of the 
1995 Plan.  Common Stock issued under the 1995 Plan may be either authorized 
but unissued shares, treasury shares, or any combination thereof.  To the 
fullest extent permitted under Rule 16b-3 under the Exchange Act and Section 
422 of the Code, any shares of Common Stock subject to an Award which lapses, 
expires or is otherwise terminated without the issuance of such shares may 
become available for new Awards.  The number of dividend equivalents which may 
be granted under the 1995 Plan will be determined by the Compensation 
Committee in its discretion; provided, however, that in no event will such 
number correspond to a greater number of shares than the maximum number of 
shares available for issuance under the 1995 Plan.

     Set forth below is a description of the types of Awards which may be 
granted under the 1995 Plan:



                                    - 62 -

     Stock Options.  Options (each, an "Option") to purchase shares of Common 
Stock, which may be nonqualified or incentive stock options, may be granted 
under the 1995 Plan at an exercise price (the "Option Price") determined by 
the Compensation Committee in its discretion, provided that the Option Price 
may be no less than the fair market value of the underlying Common Stock on 
the date of grant (110% of fair market value in the case of an incentive stock 
option granted to a ten percent shareholder).

     Options will expire not later than ten years after the date on which they 
are granted (five years in the case of an incentive stock option granted to a 
ten percent shareholder).  Options become exercisable at such times and in 
such installments as determined by the Compensation Committee, and such 
exercisability will generally be based on (i) length of service or (ii) the 
attainment of performance goals established by the Compensation Committee, 
provided that no Option may be exercised within the first six months following 
the date of grant.  The Compensation Committee may also accelerate the period 
for the exercise of any or all Options held by an optionee.  Payment of the 
Option Price must be made in full at the time of exercise in cash, certified 
or bank check, note or other instrument acceptable to the Compensation 
Committee.  As determined by the Compensation Committee, payment in full or in 
part may also be made by tendering to the Company shares of Common Stock 
having a fair market value equal to the Option Price (or such portion 
thereof), by a "cashless exercise" procedure to be approved by the 
Compensation Committee or by withholding shares of Common Stock that would 
otherwise have been received by the optionee.

     Stock Appreciation Rights.  A stock appreciation right ("SAR") is an 
Award entitling an employee to receive an amount equal to (or subject to 
certain limitations, less than, if the Compensation Committee so determines at 
the time of grant) the excess of the fair market value of a share of Common 
Stock on the date of exercise over the exercise price per share specified for 
the SAR, multiplied by the number of shares of Common Stock with respect to 
which the SAR was exercised.  An SAR granted in connection with an Option will 
be exercisable to the extent that the related Option is exercisable.  Upon the 
exercise of an SAR related to an Option, the Option related thereto will be 
cancelled to the extent of the number of shares covered by such exercise, and 
such shares will no longer be available for grant under the 1995 Plan.  Upon 
the exercise of a related Option, the SAR will be cancelled automatically to 
the extent of the number of shares covered by the exercise of the Option.  
SARs unrelated to an Option will contain such terms and conditions as to 
exercisability, vesting and duration as the Compensation Committee may 
determine, but such duration will not be greater than ten years.  The 
Compensation Committee may accelerate the period for the exercise of an SAR 
unrelated to an Option.  Payment upon exercise of an SAR will be made, at the 
election of the Compensation Committee, in cash, in shares of Common Stock or 
a combination thereof.

     The Compensation Committee may grant limited stock appreciation rights 
(an "LSAR") under the 1995 Plan.  An LSAR is an SAR which becomes exercisable 
only in the event of a "change in control" (as defined below).  Any such LSAR 
will be settled solely in cash.  An LSAR must be exercised within the 30-day 
period following a change in control.

     Restricted Stock.  An Award of restricted stock ("Restricted Stock") is 
an Award of Common Stock which is subject to such restrictions as the 
Compensation Committee deems appropriate, including forfeiture conditions and 
restrictions against transfer for a period specified by the Compensation 


                                    - 63 -

Committee.  Restricted Stock Awards may be granted under the 1995 Plan for or 
without consideration.  Restrictions on Restricted Stock may lapse in 
installments based on factors selected by the Compensation Committee.  The 
Compensation Committee, in its sole discretion, may waive or accelerate the 
lapsing of restrictions in whole or in part.  Prior to the expiration of the 
restricted period, except as otherwise provided by the Compensation Committee, 
a grantee who has received a Restricted Stock Award has the rights of a 
shareholder of the Company, including the right to vote and to receive cash 
dividends on the shares subject to the Award. Stock dividends issued with 
respect to shares covered by a Restricted Stock Award will be treated as 
additional shares under such Award and will be subject to the same 
restrictions and other terms and conditions that apply to the shares with 
respect to which such dividends are issued.  

     Performance Shares.  A performance share Award (a "Performance Share") is 
an Award of a number of units which represent the right to receive a specified 
number of shares of Common Stock upon satisfaction of certain specified 
performance criteria, subject to such other terms and conditions as the 
Compensation Committee deems appropriate.  Performance objectives will be 
established before, or as soon as practicable after, the commencement of the 
performance period (the "Performance Period") and may be based on net 
earnings, operating earnings or income, absolute and/or relative return on 
equity or assets, earnings per share, cash flow, pre-tax profits, earnings 
growth, revenue growth, comparisons to peer companies, any combination of the 
foregoing and/or such other measures, including individual measures of 
performance, as the Compensation Committee deems appropriate.  Prior to the 
end of a Performance Period, the Compensation Committee, in its discretion and 
only under conditions which do not affect the deductibility of compensation 
attributable to Performance Shares under Section 162(m) of the Code, may 
adjust the performance objectives to reflect an event which may materially 
affect the performance of the Company, a subsidiary or a division, including, 
but not limited to, market conditions or a significant acquisition or 
disposition of assets or other property by the Company, a subsidiary or a 
division.  The extent to which a grantee is entitled to payment in settlement 
of a Performance Share Award at the end of the Performance Period will be 
determined by the Compensation Committee, in its sole discretion, based on 
whether the performance criteria have been met.

     Payment in settlement of a Performance Share Award will be made as soon 
as practicable following the last day of the Performance Period, or at such 
other time as the Compensation Committee may determine, in shares of Common 
Stock.  

     Stock Equivalents.  A stock equivalent Award (a "Stock Equivalent") is a 
grant of a number of units valued, in whole or in part by reference to, or 
otherwise based on, shares of Common Stock.  At the discretion of the 
Compensation Committee, Stock Equivalent Awards may relate in whole or in part 
to the attainment by the grantee of certain specified performance criteria. 

     The Compensation Committee in its discretion will determine the basis for 
the value of units granted under a Stock Equivalent Award at the time of grant 
of the Award.  In determining unit value, the Committee may use such measures 
as fair market value or appreciation in the value of a share of Common Stock 
and may specify the date or dates over which the appreciation shall be 
measured, in such manner as it deems appropriate.




                                    - 64 -

     Payment in settlement of a Stock Equivalent Award will be made as soon as 
practicable after the Award is earned, or at such other time as the 
Compensation Committee may determine, in cash, in shares of Common Stock, or 
some combination thereof, as determined by the Compensation Committee.

     Dividend Equivalents.  A dividend equivalent Award (a "Dividend 
Equivalent") is an Award which entitles an employee to receive from the 
Company cash payments, in the same amount that the holder of record of a share 
of Common Stock on the dividend record date would be entitled to receive as 
cash dividends on such share of Common Stock.

     Grants of Options, SARs, Performance Share Awards and Stock Equivalent 
Awards may, in the discretion of the Compensation Committee, earn Dividend 
Equivalents.  The Compensation Committee will establish such rules and 
procedures governing the crediting of Dividend Equivalents, including any 
timing and payment contingencies of such Dividend Equivalents, as it deems 
appropriate or necessary.

     Additional Information.  Under the 1995 Plan, if there is any change in 
the outstanding shares of Common Stock by reason of any stock dividend, 
recapitalization, merger, consolidation, stock split, combination or exchange 
of shares or other form of reorganization, or any other change involving the 
Common Stock, such proportionate adjustments as may be necessary (in the form 
determined by the Compensation Committee) to reflect such change will be made 
to prevent dilution or enlargement of the rights with respect to the aggregate 
number of shares of Common Stock for which Awards in respect thereof may be 
granted under the 1995 Plan, the number of shares of Common Stock covered by 
each outstanding Award, and the price per share in respect thereof.  
Generally, an individual's rights under the 1995 Plan may not be assigned or 
transferred (except in the event of death). 

     In the event of a change in control and except as the Compensation 
Committee (as constituted prior to such change in control) may expressly 
provide otherwise: (i) all Stock Options or SARs then outstanding will become 
fully exercisable as of the date of the change in control, whether or not then 
exercisable; (ii) all restrictions and conditions of all Restricted Stock 
Awards then outstanding will lapse as of the date of the change in control; 
(iii) all Performance Share Awards will be deemed to have been fully earned as 
of the date of the change in control and (iv) all Stock Equivalent Awards will 
be deemed to be free of any restrictions or conditions and fully earned as of 
the date of the change in control.  The above notwithstanding, any Award 
granted within six (6) months of a change in control will not be afforded any 
such acceleration as to exercise, vesting and payment rights or lapsing as to 
conditions or restrictions.  For purposes of the 1995 Plan, a "change in 
control" shall have occurred when (A) any person (other than (x) the Company, 
any subsidiary of the Company, any employee benefit plan of the Company or of 
any subsidiary of the Company, or any person or entity organized, appointed or 
established by the Company or any subsidiary of the Company for or pursuant to 
the terms of any such plans, (y) Morgan Stanley Group, MSLEF II, Fort Howard 
Equity Investors, Fort Howard Equity Investors II, or any of their respective 
affiliates or (z) any general or limited partner of MSLEF II, Fort Howard 
Equity Investors or Fort Howard Equity Investors II), alone or together with 
its affiliates and associates (collectively, an "Acquiring Person")), shall 
become the beneficial owner of 20% or more of the then outstanding shares of 
Common Stock or the combined voting power of the Company's then outstanding 
voting securities (except pursuant to an offer for all outstanding shares of 
Common Stock at a price and upon such terms and conditions as a majority of 


                                    - 65 -

the Continuing Directors (as defined below) determine to be in the best 
interests of the Company and its shareholders (other than an Acquiring Person 
on whose behalf the offer is being made)), or (B) during any period of two 
consecutive years, individuals who at the beginning of such period constitute 
the Board of Directors and any new director (other than a director who is a 
representative or nominee of an Acquiring Person) whose election by the Board 
of Directors or nomination for election by the Company's shareholders was 
approved by a vote of at least a majority of the directors then still in 
office who either were directors at the beginning of the period or whose 
election or nomination for election was previously so approved (collectively, 
the "Continuing Directors"), no longer constitute a majority of the Board of 
Directors.  

     The 1995 Plan will remain in effect until terminated by the Board of 
Directors and thereafter until all Awards granted thereunder are satisfied by 
the issuance of shares of Common Stock or the payment of cash or otherwise 
terminated pursuant to the terms of the 1995 Plan or under any Award 
agreements.  Notwithstanding the foregoing, no Awards may be granted under the 
1995 Plan after the tenth anniversary of the effective date of the 1995 Plan.  
The Board of Directors may at any time terminate, modify or amend the 1995 
Plan; provided, however, that no such amendment, modification or termination 
may adversely affect an optionee's or grantee's rights under any Award 
theretofore granted under the 1995 Plan, except with the consent of such 
optionee or grantee, and no such amendment or modification will be effective 
unless and until the same is approved by the shareholders of the Company where 
such shareholder approval is required to comply with Rule 16b-3 under the 
Exchange Act, or other applicable law, regulation or Nasdaq National Market or 
stock exchange rule.  Rule 16b-3 currently requires shareholder approval if 
the amendment would, among other things, materially increase the benefits 
accruing to optionees or grantees under the 1995 Plan.

MANAGEMENT EQUITY PLAN

     Effective as of April 29, 1991, the Board of Directors adopted the 
Fort Howard Corporation Management Equity Plan (the "Management Equity Plan").  
The Management Equity Plan provides for the offer of Common Stock and the 
grant of options to purchase Common Stock to executive officers and certain 
other key employees of the Company.   

     Executive officers or other key employees of the Company who hold shares 
of Common Stock or options pursuant to the Management Equity Plan ("Equity 
Investors") have entered into a Management Equity Plan Agreement with the 
Company.  Executive officers or other key employees of the Company who have 
acquired shares of Common Stock pursuant to the Management Equity Plan have 
agreed to become bound by the terms of the Company's Stockholders Agreement.  
See "Certain Transactions--Stockholders Agreement."

     Options, whether or not vested, may not be transferred, except that 
vested options may be transferred in certain limited circumstances.  Subject 
to certain exceptions, options which have not vested at the time an Equity 
Investor's employment is terminated are forfeited to the Company.

     In April 1991, certain executive officers and other key employees of the 
Company purchased an aggregate of 40,300 shares of Common Stock at $18.46 per 
share pursuant to the Management Equity Plan.  In addition, options to 
purchase a total of 722,150 shares of Common Stock at an exercise price of 
$18.46 per share were granted in 1991, 1992 and 1993 pursuant to the 


                                    - 66 -

Management Equity Plan to certain executive officers and other key employees 
of the Company.  All options outstanding under the Management Equity Plan 
became fully vested prior to the consummation of the Offering.  Further, the 
terms and conditions of options to purchase 100,750 shares of Common Stock 
granted in December 1988 at an exercise price of $15.38 per share pursuant to 
a predecessor plan are now governed by the Management Equity Plan.  The 
Company does not intend to sell or grant any additional shares of Common Stock 
or options under the Management Equity Plan.

MANAGEMENT EQUITY PARTICIPATION AGREEMENT

     Mr. DeMeuse, Ms. Hempel, Mr. Riordan and other current executive officers 
and members of the Company's senior management (the "Management Investors") 
are parties to an Amended and Restated Management Equity Participation 
Agreement, as amended, with the Company, Morgan Stanley Group and MSLEF II 
(the "Management Equity Participation Agreement"), pursuant to which the 
Management Investors purchased 410,196 shares of Common Stock in 1988 and 
31,824 shares of Common Stock in 1990 at $15.38 and $20.77 per share, 
respectively.  Management Investors who purchased shares of Common Stock 
pursuant to the Management Equity Participation Agreement were also granted 
stock options to acquire 1,807,338 and 275,990 shares of Common Stock pursuant 
to the Management Equity Participation Agreement at exercise prices of $15.38 
and $18.46 per share, respectively.  All such options became fully vested 
prior to the consummation of the Offering. Certain of the Management Investors 
have also purchased shares of Common Stock and have been granted options to 
acquire additional shares of Common Stock pursuant to the terms of the 
Management Equity Plan.  See "--Management Equity Plan."

     The Management Equity Participation Agreement prohibits, except in 
certain limited circumstances with respect to vested options ("Vested 
Options"), the transfer of options, whether vested or not vested, held by the 
Management Investors.

     The Management Equity Participation Agreement also provides that the 
Company will indemnify Management Investors for taxes on income which may be 
recognized upon the vesting of shares of Common Stock under certain 
circumstances.  The indemnity is limited to the tax benefit to the Company, 
and if the tax benefit has not yet been received by the Company in cash at the 
time when the taxes must be paid by a Management Investor, the Company will 
make a nonrecourse loan to the Management Investor (secured by Common Stock 
and Vested Options) until the time the tax benefit is actually received.  

     The Management Equity Participation Agreement contains noncompetition 
provisions applicable to each Management Investor except Mr. DeMeuse, 
Ms. Hempel and Mr. Riordan, whose noncompetition agreements are contained in 
their respective Employment Agreements.  (Similar noncompetition provisions 
are applicable to the Equity Investors under the Management Equity Plan.)

     In 1988 and 1990, the Company's former chairman of the board and chief 
executive officer (the "former executive") acquired shares of Common Stock and 
was granted options to acquire additional shares of Common Stock pursuant to 
the Management Equity Participation Agreement.  Under the terms of an 
agreement entered into with the Company at the time of his resignation in July 
1990, as amended, he retained his entire interest in the Company's Common 
Stock and all options to acquire additional shares thereof granted to him 
pursuant to the Management Equity Participation Agreement were vested.  In 
addition, all the shares of the Company's Common Stock then owned by him 


                                    - 67 -

became putable to the Company, and he retained certain other put rights 
previously granted to him with respect to such options and the shares issuable 
upon the exercise thereof.  Such put rights are no longer exercisable, 
however, the Company has extended the economic benefit of the put right with 
respect to the shares of Common Stock to the ten-day period following 
expiration of the 180-day lock-up agreement contained in the Stockholders 
Agreement in exchange for the former executive's agreement not to exercise his 
then existing put right with respect to such shares prior to consummation of 
the Offering.  

COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION

     The Executive Committee currently acts as a compensation committee for 
determining certain aspects of the compensation of the executive officers of 
the Company.  The members of the Executive Committee are Donald H. DeMeuse, 
the Company's Chairman and Chief Executive Officer, and Donald Patrick 
Brennan.  

     The Executive Committee also administers the Company's Management 
Incentive Plan under which annual cash awards are paid to employees serving in 
key executive, administrative, professional and technical capacities.  Awards 
generally are based upon the extent to which the Company's financial 
performance during the year has met or exceeded certain performance goals 
specified by the Executive Committee.

     The members of the Compensation Committee are Donald Patrick Brennan and 
Robert H. Niehaus.  The compensation Committee administers the Company's 1995 
Plan and selects the officers and key employees to whom Awards under the 1995 
Plan will be granted.

     Salaries and employment contract terms are determined by the entire Board 
of Directors for the Chief Executive Officer, by the Executive Committee for 
other executive officers who also serve as directors of the Company and by the 
Company's Chief Executive Officer for other executive officers of the Company.


ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.

     The following table sets forth certain information regarding the 
beneficial ownership of the Company's Common Stock as of March 17, 1995 by 
holders known to the Company to have beneficial ownership of more than five 
percent of the Company's Common Stock, by certain other principal holders, by 
each of the Company's directors, by the Named Executive Officers, and by all 
directors and all executive officers of the Company as a group.  Information 
with respect to holders having beneficial ownership of more than five percent 
of the Company's Common Stock is based on statements filed with the Securities 
and Exchange Commission pursuant to Sections 13(d) and 13(g) of the Securities 
Exchange Act of 1934 as of March 27, 1995.











                                    - 68 -

                                            Shares Beneficially Owned
                                          -----------------------------
                                          Number of          Percentage
          Name                             Shares             of Class
          ----                            ---------          ----------
                            
THE MORGAN STANLEY LEVERAGED             20,889,290 (a)         33.1
EQUITY FUND II, L.P.
  1221 Avenue of the Americas
  New York, New York   10020
Mellon Bank, N.A., as Trustee for         6,715,507 (b)         10.6
FIRST PLAZA GROUP TRUST
  1 Mellon Bank Center
  Pittsburgh, Pennsylvania   15258
LEEWAY & CO.                              3,357,750              5.3
  1 Enterprise Drive
  North Quincy, Massachusetts  02171
MORGAN STANLEY GROUP INC.                 3,036,884 (c)          4.8
  1251 Avenue of the Americas
  New York, New York   10020
Donald H. DeMeuse                           710,449 (d)          1.1
Kathleen J. Hempel                          607,691 (e)          1.0
Michael T. Riordan                          190,020 (f)            *
Donald Patrick Brennan                            0               --
Frank V. Sica                                     0               --
Robert H. Niehaus                                 0               --
Andrew W. Donnelly                          175,077 (g)            *
John F. Rowley                              128,793 (h)            *
Directors and Executive Officers          2,511,100 (i)          3.9
  as a Group
      
*Less than 1%

(a)  MSLEF II, Inc. is the sole general partner of MSLEF II and is a wholly 
     owned subsidiary of Morgan Stanley Group. Includes 1,701,290 shares held 
     by Fort Howard Equity Investors II and 663,000 shares held by Fort Howard 
     Equity Investors. Morgan Stanley Equity Investors Inc. is the sole 
     general partner of both of these partnerships and is a wholly owned 
     subsidiary of Morgan Stanley Group.
(b)  Mellon Bank, N.A., acts as the trustee (the "Trustee") for First Plaza 
     Group Trust ("First Plaza"), a trust under and for the benefit of certain 
     employee benefit plans of General Motors Corporation ("GM") and its 
     subsidiaries. These shares may be deemed to be owned beneficially by 
     General Motors Investment Management Corporation ("GMIMCo"), a wholly 
     owned subsidiary of GM. GMIMCo's principal business is providing 
     investment advice and investment management services with respect to the 
     assets of certain employee benefit plans of GM and its subsidiaries and 
     with respect to the assets of certain direct and indirect subsidiaries of 
     GM and associated entities. GMIMCo is serving as First Plaza's investment 
     manager with respect to these shares and in that capacity it has the sole 
     power to direct the Trustee as to the voting and disposition of these 
     shares. Because of the Trustee's limited role, beneficial ownership of 
     the shares by the Trustee is disclaimed.
(c)  Includes 260,000 shares for which Morgan Stanley Group exercises 
     exclusive voting rights but as to which it disclaims beneficial 
     ownership.



                                    - 69 -

(d)  Beneficial ownership includes 543,237 shares which are subject to 
     acquisition within 60 days by exercise of employee stock options.
(e)  Beneficial ownership includes 575,347 shares which are subject to 
     acquisition within 60 days by exercise of employee stock options.
(f)  Beneficial ownership includes 173,608 shares which are subject to 
     acquisition within 60 days by exercise of employee stock options.
(g)  Beneficial ownership includes 158,827 shares which are subject to 
     acquisition within 60 days by exercise of employee stock options.
(h)  Beneficial ownership includes 117,923 shares which are subject to 
     acquisition within 60 days by exercise of employee stock options.
(i)  Beneficial ownership includes 2,104,638 shares which are subject to 
     acquisition within 60 days by exercise of employee stock options.


ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

STOCKHOLDERS AGREEMENT

     The Company, Morgan Stanley Group, MSLEF II, certain other investors and 
the Management Investors (each, a "Holder") have entered into a stockholders 
agreement (the "Stockholders Agreement"), which contains certain restrictions 
with respect to the transferability of Common Stock by certain parties 
thereunder, certain registration rights granted by the Company with respect to 
such shares and certain arrangements with respect to the nomination of 
designees to the Board of Directors.

     Pursuant to the terms of the Stockholders Agreement, in the event that 
one or more Holders (other than the Management Investors) (each, a 
"Controlling Shareholder") sell a majority of the shares of Common Stock 
subject to the Stockholders Agreement to a third party, certain other Holders 
have the right to elect to sell on the same terms the same percentage of such 
other Holder's shares to the third party as the Controlling Shareholder is 
selling of its shares of Common Stock.  In addition, if a Controlling 
Shareholder sells all of its shares of Common Stock to a third party, the 
Controlling Shareholder has the right to require that certain remaining 
Holders sell all of their shares to the third party on the same terms.

     Pursuant to the terms of the Stockholders Agreement, Holders of specified 
percentages of Common Stock will be entitled to certain demand registration 
rights ("Demand Rights") with respect to shares of Common Stock held by them; 
provided, however, that the Company (or purchasers designated by the Company) 
shall have the right to purchase at fair market value the shares which are the 
subject of Demand Rights in lieu of registering such shares of Common Stock.  
In addition to the Demand Rights, Holders are, subject to certain limitations, 
entitled to register shares of Common Stock in connection with a registration 
statement prepared by the Company to register its equity securities.  The 
Stockholders Agreement contains customary terms and provisions with respect 
to, among other things, registration procedures and certain rights to 
indemnification granted by parties thereunder in connection with the 
registration of Common Stock subject to such agreement.

     Pursuant to the terms of the Stockholders Agreement, MSLEF II and 
Fort Howard Equity Investors II each have the right to have a designee 
nominated for election to the Company's Board of Directors at any annual 
meeting of the Company's shareholders, so long as MSLEF II or Fort Howard 
Equity Investors II, as the case may be, does not already have a designee as a 
member of the Board of Directors at the time of such annual meeting.  In 


                                    - 70 -

addition, in the event of a vacancy on the Board of Directors created by the 
resignation, removal or death of a director nominated by MSLEF II or 
Fort Howard Equity Investors II, such shareholders have the right to have a 
designee nominated for election to fill such vacancy.

     Pursuant to the Stockholders Agreement, all Holders are subject to an 
agreement, with certain limited exceptions, not to offer, pledge, sell, 
contract to sell, or otherwise transfer or dispose of, directly or indirectly, 
any shares of Common Stock or any securities convertible into or exercisable 
or exchangeable for Common Stock for a period beginning 7 days before and 
ending 180 days after March 9, 1995 in the case of current and former officers 
and other key employees of the Company (who beneficially own an aggregate of 
791,358 shares of Common Stock), and ending March 9, 1996 in the case of the 
remaining Holders (who beneficially own an aggregate of 37,309,881 shares of 
Common Stock), without the prior written consent of certain of the 
representatives of certain of the Underwriters in the case of Morgan Stanley 
Group, MSLEF II, Fort Howard Equity Investors and Fort Howard Equity 
Investors II, or of MS&Co, in the case of the remaining Holders.

     The Stockholders Agreement also provides that, in connection with any 
future underwritten offering of Common Stock by the Company, the Holders will 
not, subject to certain limited exceptions, offer, pledge, sell, contract to 
sell or otherwise transfer or dispose of, directly or indirectly, any shares 
of Common Stock or any securities convertible into or exercisable or 
exchangeable for Common Stock, for a period beginning 7 days before and ending 
180 days after the effective date of the related registration statement 
without the prior written consent of certain of the representatives of the 
underwriters thereof, in the case of Morgan Stanley Group, MSLEF II, 
Fort Howard Equity Investors and Fort Howard Equity Investors II, or of MS&Co, 
in the case of the remaining Holders.  

THE CUP TRANSFER AND CUP SALES
 
     On November 14, 1989, the Company transferred all the capital stock of 
Fort Howard Cup to Sweetheart, a new company organized on behalf of MSLEF II, 
the Company and certain executive officers of Sweetheart and other investors 
in the Cup Transfer.  The business transferred to Sweetheart constituted all 
the Company's U.S. and Canadian disposable foodservice operations.

     As a result of the Cup Transfer, the Company received: (i) 
$532.25 million in cash; (ii) 430,172 shares of Sweetheart Class B Common 
Stock representing 49.9% of the Sweetheart Common Stock then outstanding, with 
a fair value of $87.4 million and (iii) certain other adjustments.  The total 
value of the cash and other assets received by the Company as a result of the 
Cup Transfer was approximately $620 million.  The Company has not undertaken 
any guarantees of Sweetheart's indebtedness as a result of the Cup Transfer.

     On the date of the Cup Transfer, the Sweetheart Class B Common Stock 
owned by the Company constituted 49.9% of the shares of Sweetheart Common 
Stock then outstanding, and the Sweetheart Class A Common Stock owned by MSLEF 
II, Morgan Stanley Group and certain executive officers and key employees of 
Sweetheart and other investors constituted 22.4%, 14% and 13.7%, respectively, 
of the shares of Sweetheart Common Stock then outstanding.

     On December 29, 1989, the Company sold its Pacific Basin cup business for 
approximately $10.7 million in cash as part of a program to divest its 
remaining international cup operations.  The Company sold its European 


                                    - 71 -

disposable foodservice operations for a net selling price of approximately 
$49 million on December 30, 1991.  On August 30, 1993, the Company sold all of 
its Sweetheart Class B Common Stock for $5.1 million.

     As a result of the completion of the Cup Transfer and the sales of its 
remaining international cup operations, the Company has divested all of its 
operating interests in those businesses.

OTHER TRANSACTIONS

     The Company has entered into an agreement with MS&Co for financial 
advisory services in consideration for which the Company pays MS&Co an annual 
fee of $1 million.  MS&Co is also entitled to reimbursement for all reasonable 
expenses incurred in performance of the foregoing services.  The Company paid 
MS&Co approximately $1.0 million, $1.0 million and $1.1 million for these and 
other miscellaneous services in 1994, 1993 and 1992, respectively.  This 
agreement was terminated on December 31, 1994.

     In connection with the sale of the 8 1/4% Notes and the 9% Notes in 1994, 
MS&Co received approximately $20.4 million in underwriting fees.  In 
connection with the sale of the 9 1/4% Notes and the 10% Notes in 1993, MS&Co 
received approximately $19.5 million in underwriting fees.  In 1992, MS&Co 
received approximately $0.7 million in connection with the underwriting of the 
reissuance of the Company's Development Authority of Effingham County 
Pollution Control Revenue Refunding Bonds, Series 1988.

     Based on transactions of similar size and nature, the Company believes 
the foregoing fees received by MS&Co are no less favorable to the Company than 
would be available from unaffiliated third parties.

     MS&Co served as lead underwriter for the initial public offering of the 
9 1/4% Notes, the 10% Notes, the 8 1/4% Notes, the 9% Notes, the 12 3/8% 
Notes, the 12 5/8% Debentures, the 14 1/8% Debentures and the Pass Through 
Certificates and is a market-maker with respect to such securities.  In 
addition, MS&Co served as the lead underwriter for the initial public offering 
of the Company's Common Stock.  In connection with the repurchases of certain 
of the Company's securities as described in Note 8 to the audited consolidated 
financial statements, $52.8 million aggregate principal amount at maturity of 
the 14 5/8% Debentures and $132.7 million aggregate principal amount at 
maturity of the 14 1/8% Debentures were purchased through MS&Co.  In addition, 
$46.5 million and $77.5 million aggregate principal amount at maturity of the 
14 1/8% Debentures were purchased from Leeway & Co. and First Plaza Group 
Trust, respectively, shareholders of the Company.  The purchases were made in 
negotiated transactions at market prices.

     The Company is a party to an interest rate cap agreement with MS&Co that 
was purchased in 1994 for $2.1 million.












                                    - 72 -


                                   PART IV

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

a.    1.    Financial Statements of Fort Howard Corporation

      Included in Part II, Item 8:

      Report of Independent Public Accountants.

      Consolidated Statements of Income for the years ended December 31, 1994, 
      1993 and 1992.

      Consolidated Balance Sheets as of December 31, 1994 and 1993.

      Consolidated Statements of Cash Flows for the years ended December 31, 
      1994, 1993 and 1992.

      Notes to Consolidated Financial Statements.

      Separate financial statements and supplemental schedules of the Company 
and its consolidated subsidiaries are omitted since the Company is 
primarily an operating corporation and its consolidated subsidiaries 
included in the consolidated financial statements being filed do not 
have a minority equity interest or indebtedness to any other person or 
to the Company in an amount which exceeds five percent of the total 
assets as shown by the consolidated financial statements as filed 
herein.

a.    2.    Financial Statement Schedules

      Report of Indendent Public Accountants

      Schedule II -- Valuation and Qualifying Accounts

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

a.    3.    Exhibits

  Exhibit No.                           Description
  -----------                           -----------

      3.1     Restated Certificate of Incorporation of the Company.

      3.2     Amended and Restated By-Laws of the Company.

      4.0     Credit Agreement dated as of March 8, 1995 among the
              Company, the lenders named therein, and Bankers' Trust Company,
              Bank of America National Trust and Savings Association and
              Chemical Bank as arrangeers, and Bankers' Trust Company as
              administrative agent.

      4.1     Receivables Credit Agreement dated as of March 8, 1995 among the
              Company, the lenders named therein, and Bankers' Trust Company, 
              as administrative agent.


                                    - 73 -

      4.2     Form of 12 5/8% Subordinated Debenture Indenture dated as of 
              November 1, 1988 between the Company and United States Trust 
              Company, Trustee.  (Incorporated by reference to Exhibit 4.2 as 
              filed with the Company's Amendment No. 2 to Form S-1 on
              October 25, 1988.)

      4.3     Form of 14 1/8% Junior Discount Debenture Indenture dated as of 
              November 1, 1988 between the Company and Ameritrust Company 
              National Association, Trustee.  (Incorporated by reference to 
              Exhibit 4.3 as filed with the Company's Amendment No. 2 to 
              Form S-1 on October 25, 1988.)

      4.4     Amended and Restated Credit Agreement dated as of October 24, 
              1988.  (Incorporated by reference to Exhibit 4.5 as filed with 
              the Company's Amendment No. 2 to Form S-1 on October 25, 1988.)

      4.4(A)  Amendment No. 1 dated as of February 21, 1989 to the Amended 
              and Restated Credit Agreement dated as of October 24, 1988.  
              (Incorporated by reference to Exhibit 4.E 1 as filed with the 
              Company's Quarterly Report on Form 10-Q for the quarter ended 
              September 30, 1989.)

      4.4(B)  Amendment No. 2 dated as of October 20, 1989 to the Amended and 
              Restated Credit Agreement dated as of October 24, 1988.  
              (Incorporated by reference to Exhibit 4.E 2 as filed with the 
              Company's Quarterly Report on Form 10-Q for the quarter ended 
              September 30, 1989.)

      4.4(C)  Amendment No. 3 dated as of November 14, 1989 to the Amended 
              and Restated Credit Agreement dated as of October 24, 1988.  
              (Incorporated by reference to Exhibit 4.E 3 as filed with the 
              Company's Quarterly Report on Form 10-Q for the quarter ended 
              September 30, 1989.)

      4.4(D)  Instrument of Designation, Appointment and Acceptance dated as 
              of June 22, 1988 among the Company, Bankers Trust Company and 
              Security Pacific National Bank.  (Incorporated by reference to 
              Exhibit 4.7 as filed with the Company's Post-Effective Amendment
              No. 2 to Form S-1 on February 8, 1990.)

      4.4(E)  Amendment No. 4 dated as of November 9, 1990 to Amended and 
              Restated Credit Agreement dated as of October 24, 1988.  
              (Incorporated by reference to Exhibit 4.J as filed with the 
              Company's Quarterly Report on Form 10-Q for the quarter ended 
              September 30, 1990.)

      4.4(F)  Amendment No. 5 dated as of December 19, 1990 to Amended and 
              Restated Credit Agreement dated as of October 24, 1988.  
              (Incorporated by reference to Exhibit 4.K as filed with the 
              Company's Form 10-K for the year ended December 31, 1990.)

      4.4(G)  Amendment No. 6 dated as of September 11, 1991 to Amended and 
              Restated Credit Agreement dated as of October 24, 1988.  
              (Incorporated by reference to Exhibit 4.A as filed with the 
              Company's report on Form 8-K on September 13, 1991.)



                                    - 74 -

      4.4(H)  Amendment No. 7 dated as of December 2, 1991 to Amended and 
              Restated Credit Agreement dated as of October 14, 1988, and 
              Amendment No. 1 dated as of December 2, 1991, to the Note 
              Purchase Agreement dated as of September 11, 1991.  
              (Incorporated by reference to Exhibit 4.N as filed with the 
              Company's Form 10-K for the year ended December 31, 1991.)

      4.4(I)  Amendment No. 8 dated as of October 7, 1992 to Amended and 
              Restated Credit Agreement dated as of October 24, 1988, and 
              Amendment No. 2 dated as of October 7, 1992 to the Note 
              Purchase Agreement dated as of September 11, 1991.  
              (Incorporated by reference to Exhibit 4.O as filed with the 
              Company's Quarterly Report on Form 10-Q for the quarter ended 
              September 30, 1992.)

      4.4(J)  Amended and Restated Amendment No. 8 dated as of November 12, 
              1992 to Amended and Restated Credit Agreement dated as of 
              October 24, 1988, and Amended and Restated Amendment No. 2 dated 
              as of November 12, 1992 to the Note Purchase Agreement dated as 
              of September 11, 1991.  (Incorporated by reference to Exhibit 
              4.P as filed with the Company's Quarterly Report on Form 10-Q 
              for the quarter ended September 30, 1992.)

      4.4(K)  Form of Second Amended and Restated Amendment No. 8 dated as of 
              March 4, 1993 to Amended and Restated Credit Agreement dated as 
              of October 24, 1988, and Second Amended and Restated Amendment 
              No. 2 dated as of March 4, 1993 to Note Purchase Agreement dated
              as of September 11, 1991.  (Incorporated by reference to 
              Exhibit 4.3(J) as filed with the Company's Amendment No. 2 to
              Form S-2 on March 4, 1993.)

      4.4(L)  Amendment No. 9 dated as of December 31, 1993 to Amended and 
              Restated Credit Agreement dated as of October 24, 1988, and 
              Amendment No. 3 dated as of December 31, 1993 to Note Purchase 
              Agreement dated as of September 11, 1991.  (Incorporated by
              reference to Exhibit 4.4(L) as filed with the Company's Annual
              Report on Form 10-K for the year ended December 31, 1994.)

      4.4(M)  Amendment No. 10 dated as of October 14, 1994 to Amended and
              Restated Credit Agreement dated as of October 24, 1988.  
              (Incorporated by reference to Exhibit 4 as filed with the
              Company's Quarterly Report on Form 10-Q for the quarter ended
              September 30, 1994.)

      4.5     Form of Senior Secured Floating Rate Note Purchase Agreement 
              dated as of September 11, 1991.  (Incorporated by reference to 
              Exhibit 4.B as filed with the Company's report on Form 8-K on 
              September 13, 1991.)

      4.6     Form of 9 1/4% Senior Note Indenture dated as of March 15, 1993 
              between the Company and Norwest Bank Wisconsin, N.A., Trustee.  
              (Incorporated by reference to Exhibit 4.1 as filed with the
              Company's Amendment No. 2 to Form S-2 on March 4, 1993.)






                                    - 75 -

      4.7     Form of 10% Subordinated Note Indenture dated as of March 15, 
              1993 between the Company and the United States Trust Company of 
              New York, Trustee.  (Incorporated by reference to Exhibit 4.2 as 
              filed with the Company's Amendment No. 2 to Form S-2 on March 4,
              1993.)

      4.8     Form of 9% Senior Subordinated Note Indenture dated as of 
              February 1, 1994 between the Company and The Bank of New York, 
              Trustee.  (Incorporated by reference to Exhibit 4.2 as filed 
              with the Company's Form S-2 on December 17, 1993.)

              Registrant agrees to provide copies of instruments defining the 
              rights of security holders, including indentures, upon request 
              of the Commission.

     10.1     Employment Agreements dated October 15, 1993 with the Company's 
              Chief Executive Officer, Chief Operating Officer and Chief 
              Financial Officer.  (Incorporated by reference to Exhibit No. 10 
              as filed with the Company's Quarterly Report on Form 10-Q for 
              the quarter ended September 30, 1993.)

     10.1(A)  Amendments dated January 1, 1995 to Employment Agreements dated
              October 15, 1993, with the Company's Chief Executive Officer,
              Chief Operating Officer and Chief Financial Officer.  
              (Incorporated by reference to Exhibit No. 10.6(A) as filed with
              the Company's Amendment No. 1 to Form S-1 on February 8, 1995.)

     10.2     Employment Agreements dated December 10, 1993 with certain  
              executive officers of the Company.  (Incorporated by reference 
              to Exhibit 10.13 as filed with the Company's Form S-2 on
              December 17, 1993.)

     10.2(A)  Amendments to Employment Agreements with certain executive 
              officers of the Company.  (Incorporated by reference to Exhibit
              No. 10.13(A) as filed with the Company's Amendment No. 1 to
              Form S-1 on February 8, 1995.)

     10.3     Stockholders Agreement dated as of December 7, 1990.  
              (Incorporated by reference to Exhibit 10.C as filed with the 
              Company's Form 10-K for the year ended December 31, 1990.)

     10.3(A)  Amended and Restated Stockholders Agreement dated as of
              March 1, 1995, among the Company, Morgan Stanley Group, 
              MSLEF II, certain institutional investors and the Management 
              Investors which amends and restates the Stockholders Agreement 
              dated as of December 7, 1990, as amended.

     10.4     Management Incentive Plan as amended and restated December 10, 
              1992.  (Incorporated by reference to Exhibit 10.C as filed with
              the Company's Form 10-K for the year ended December 31, 1992.)

     10.4(A)  Management Incentive Plan as amended and restated as of
              December 19, 1994.  (Incorporated by reference to Exhibit 
              No. 10.2 as filed with the Company's Amendment No. 1 to 
              Form S-1 on February 8, 1995.)




                                    - 76 -

     10.5     Supplemental Retirement Plan.  (Incorporated by reference to 
              Exhibit No. 10.7 as filed with Amendment No. 2 to the Company's
              Form S-1 on October 25, 1988.)

     10.5(A)  Amendment No. 1 to the Supplemental Retirement Plan.  
              (Incorporated by reference to Exhibit 10.P as filed with the 
              Company's Annual Report on Form 10-K for the year ended 
              December 31, 1988.)

     10.6     Form of Supplemental Retirement Agreement for the Company's 
              Chief Executive Officer as Amended.  (Incorporated by reference 
              to Exhibit 10.M as filed with the Company's Annual Report on 
              Form 10-K for the year ended December 31, 1988.)

     10.7     Supplemental Retirement Agreements for certain directors and 
              officers.  (Incorporated by reference to Exhibit 10.T as filed 
              with the Company's Annual Report on Form 10-K for the year ended 
              December 31, 1989.)   

     10.7(A)  Form of Amendment No. 1 to Supplemental Retirement Agreements 
              for certain directors and officers.  (Incorporated by reference 
              to Exhibit 10.U as filed with the Company's Form 10-K for the 
              year ended December 31, 1990.)

     10.8     Amended and Restated Management Equity Participation Agreement  
              dated as of August 1, 1988.  (Incorporated by reference to 
              Exhibit No. 10.9 as filed with the Company's Amendment No. 2 to
              Form S-1 on October 25, 1988.)

     10.8(A)  Letter Agreement dated June 27, 1990, which modifies Amended and 
              Restated Management Equity Participation Agreement.  
              (Incorporated by reference to Exhibit 10.V as filed with the 
              Company's Form 10-K for the year ended December 31, 1990.)

     10.8(B)  Letter Agreement dated July 31, 1990, among the Company and the 
              Principal Management Investors which amends Amended and Restated 
              Management Equity Participation Agreement.  (Incorporated by 
              reference to Exhibit 10.W as filed with the Company's Form 10-K 
              for the year ended December 31, 1990.)

     10.8(C)  Letter Agreement dated July 31, 1990, between the Company and 
              the Management Investor Committee which amends Amended and 
              Restated Management Equity Participation Agreement.  
              (Incorporated by reference to Exhibit 10.X as filed with the 
              Company's Form 10-K for the year ended December 31, 1990.)

     10.8(D)  Letter Agreement dated February 7, 1991, between the Company and 
              the Management Investors Committee which amends the Amended and 
              Restated Management Equity Participation Agreement.  
              (Incorporated by reference to Exhibit 10.GG as filed with the 
              Company's Form 10-K for the year ended December 31, 1990.)

     10.8(E)  Form of Letter Agreement dated February 7, 1991, among the 
              Company, the Management Investors Committee and Management 
              Investors which cancels certain stock options, grants new stock 
              options and amends the Amended and Restated Management Equity 
              Participation Agreement.  (Incorporated by reference to Exhibit 


                                    - 77 -

              10.HH as filed with the Company's Form 10-K for the year ended 
              December 31, 1990.)

     10.8(F)  Letter Agreement dated March 1, 1995, between the
              Company and the Management Investors Committee which amends the
              Amended and Restated Management Equity Participation Agreement.

     10.9     Management Equity Plan.  (Incorporated by reference to 
              Exhibit 10.H as filed with the Company's Form 10-K for the year 
              ended December 31, 1991.)

     10.9(A)  Amendment dated December 28, 1993 to Management Equity Plan.
              (Incorporated by reference to Exhibit 10.9(A) as filed with
              the Company's Form 10-K for the year ended December 31, 1993.)

     10.9(B)  Amendment dated March 1, 1995 to the Management Equity Plan.  

     10.10    Form of Management Equity Plan Agreement.  (Incorporated by 
              reference to Exhibit 10.I as filed with the Company's Form 10-K 
              for the year ended December 31, 1991.)

     10.11    Agreement dated as of July 31, 1990, between the Company and its 
              former Chief Executive Officer.  (Incorporated by reference to 
              Exhibit 10.Y as filed with the Company's Form 10-K for the year 
              ended December 31, 1990.)

     10.11(A) Modification to Agreement dated December 11, 1990, to
              Agreement dated as of July 31, 1990, between the Company
              and its former Chief Executive Officer.  (Incorporated 
              by reference to Exhibit 10.Z as filed with the Company's 
              Form 10-K for the year ended December 31, 1990.)

     10.11(B) Letter Agreement dated February 7, 1991, between the Company and 
              its former Chief Executive Officer which cancels stock options, 
              grants new stock options and amends the Agreement dated as of 
              July 31, 1990 among the Company and its former Chief Executive 
              Officer.  (Incorporated by reference to Exhibit 10.II as filed 
              with the Company's Form 10-K for the year ended December 31, 
              1990.)

     10.11(C) Letter Agreement dated March 9, 1995, among the Company, its
              former Chief Executive Officer, his spouse and certain trustees, 
              as permitted transferees.

     10.12    Financial Advisory Agreement dated as of October 25, 1988, 
              between MS&Co. and the Company.  (Incorporated by reference to 
              Exhibit 10.13 as filed with the Company's Post-Effective
              Amendment No. 1 to Form S-1 on April 6, 1989.)

     10.13    Participation Agreement dated as of October 20, 1989, among the 
              Company, Philip Morris Credit Corporation, the Loan Participants 
              listed therein, the Connecticut National Bank, Owner Trustee, 
              and Wilmington Trust Company, Indenture Trustee.  (Incorporated 
              by reference to Exhibit 10.15 as filed with the Company's
              Post-Effective Amendment No. 2 to Form S-1 on February 8, 1990.)




                                    - 78 -

     10.14    Facility Lease Agreement dated as of October 20, 1989, between 
              the Connecticut National Bank in its capacity as Owner Trustee, 
              the Lessor and the Company as Lessee.  (Incorporated by 
              reference to Exhibit 10.16 as filed with the Company's
              Post-Effective Amendment No. 2 to Form S-1 on February 8, 1990.)

     10.15    Power Installation Lease Agreement dated as of October 20, 1989, 
              between The Connecticut National Bank, not in its individual 
              capacity but solely as Owner Trustee, and the Company.  
              (Incorporated by reference to Exhibit 10.HH as filed with the 
              Company's Form 10-K for the year ended December 31, 1991.)

     10.16    Equipment Lease Agreement dated as of October 20, 1989, between 
              The Connecticut National Bank, not in its individual capacity 
              but solely as Owner Trustee, and the Company.  (Incorporated by 
              reference to Exhibit 10.II as filed with the Company's Form 10-K 
              for the year ended December 31, 1991.)

     10.17    Participation Agreement dated as of December 23, 1990, among the 
              Company, Bell Atlantic Tricon Leasing Corporation, Bankers Trust 
              Company, The Connecticut National Bank, Owner Trustee, and 
              Wilmington Trust Company, Indenture Trustee.  (Incorporated by 
              reference to Exhibit 10.BB as filed with the Company's Form 10-K 
              for the year ended December 31, 1990.)

     10.18    Amended and Restated Equipment Lease Agreement [1990] dated as 
              of December 19, 1991, between The Connecticut National Bank, not 
              in its individual capacity but solely as Owner Trustee under the 
              Trust Agreement, as Lessor, and the Company, as Lessee.  
              (Incorporated by reference to Exhibit 10.W as filed with the 
              Company's Form 10-K for the year ended December 31, 1991.)

     10.19    Facility Lease Agreement dated as of December 19, 1991, between 
              The Connecticut National Bank, not in its individual capacity 
              but solely as Owner Trustee, and the Company.  (Incorporated by 
              reference to Exhibit 10.EE as filed with the Company's Form 10-K 
              for the year ended December 31, 1991.)

     10.20    Equipment Lease Agreement [1991] dated as of December 19, 1991, 
              between The Connecticut National Bank, not in its individual 
              capacity but solely as Owner Trustee, and the Company.  
              (Incorporated by reference to Exhibit 10.FF as filed with the 
              Company's Form 10-K for the year ended December 31, 1991.)

     10.21    Power Plant Lease Agreement dated as of December 19, 1991, 
              between The Connecticut National Bank, not in its individual 
              capacity but solely as Owner Trustee, and the Company.  
              (Incorporated by reference to Exhibit 10.GG as filed with the 
              Company's Form 10-K for the year ended December 31, 1991.)

     10.22    Amended and Restated Participation Agreement dated as of 
              October 21, 1991, among the Company, Bell Atlantic Tricon
              Leasing Corporation, Bankers Trust Company, The Connecticut
              National Bank, Owner Trustee, and Wilmington Trust Company, 
              Indenture Trustee and the Form of the First Amendment thereto
              dated as of December 13, 1991.  (Incorporated by reference to 
              Exhibit 4.3 as filed with the Company's Amendment No. 3 to 
              Form S-3 on December 13, 1991).

                                    - 79 -

     10.23    Deferred Compensation Plan for Non-Employee Directors.  
              (Incorporated by reference to Exhibit No. 10.14 as filed with 
              the Company's Amendment No. 1 to Form S-1 on February 8, 1995).

     10.24    1995 Stock Incentive Plan.  (Incorporated by reference to 
              Exhibit No. 10.15 as filed with the Company's Amendment No. 1 to 
              Form S-1 on February 8, 1995).

     10.25    1995 Stock Plan for Non-Employee Directors.  (Incorporated by 
              reference to Exhibit No. 10.16 as filed with the Company's 
              Amendment No. 1 to Form S-1 on February 8, 1995).

     12       Statement of Deficiency of Earnings Available to Cover Fixed 
              Charges.

     21       Subsidiaries of Fort Howard Corporation.

     25       Powers of Attorney (included as part of signature page).

b.    Reports on Form 8-K

      The Company filed a Form 8-K on November 28, 1994, reporting under item 
five a proposed offering of Common Stock.  The Company filed a Form 8-K 
on December 23, 1994, reporting under item five the receipt of a civil 
investigative demand from the U.S. Department of Justice, Antitrust 
Division.

































                                    - 80 -




                                  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.

                                      FORT HOWARD CORPORATION
Green Bay, Wisconsin
March 28, 1995                        By /s/ Donald H. DeMeuse
                                      ----------------------------------
                                      Donald H. DeMeuse, Chairman of the 
                                      Board and Chief Executive Officer

                                POWER OF ATTORNEY

      The undersigned directors and officer of Fort Howard Corporation hereby 
constitute and appoint Donald H. DeMeuse, Kathleen J. Hempel and James W. 
Nellen II and each of them, with full power to act without the other and with 
full power of substitution and resubstitution, our true and lawful attorneys-
in-fact with full power to execute in our name and behalf in the capacities 
indicated below any and all amendments to this Annual Report on Form 10-K and 
to file the same, with all exhibits thereto and other documents in connection 
therewith with the Securities and Exchange Commission and hereby ratify and 
confirm all that such attorneys-in-fact, or any of them, or their substitutes 
shall lawfully do or cause to be done by virtue hereof.

      Pursuant to the requirements of the Securities Exchange Act of 1934, 
this report has been signed below on behalf of the registrant and in the 
capacities on the dates indicated:

/s/ Donald H. DeMeuse            Chairman of the Board,         March 28, 1995
Donald H. DeMeuse                Chief Executive Officer
                                 and Director

/s/ Kathleen J. Hempel           Vice Chairman, Chief           March 28, 1995
Kathleen J. Hempel               Financial Officer and
                                 Director

/s/ Michael T. Riordan           President, Chief               March 28, 1995
Michael T. Riordan               Operating Officer and
                                 Director

/s/ Donald Patrick Brennan       Director                       March 28, 1995
Donald P. Brennan

/s/ Frank V. Sica                Director                       March 28, 1995
Frank V. Sica    

/s/ Robert H. Niehaus            Director                       March 28, 1995
Robert H. Niehaus

/s/ Charles L. Szews             Vice President and             March 28, 1995
Charles L. Szews                 Controller and Principal 
                                 Accounting Officer




                                    - 81 -

                   REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS




We have audited in accordance with generally accepted auditing standards, the 
consolidated financial statements of Fort Howard Corporation included in this 
Form 10-K and have issued our report thereon dated January 31, 1995.  Our 
audits were made for the purpose of forming an opinion on those statements 
taken as a whole.  Schedule II is presented for purposes of complying with the 
Securities and Exchange Commission's rules and is not part of the basic 
financial statements.  This schedule has been subjected to the auditing 
procedures applied in the audits of the basic financial statements and, in our 
opinion, fairly states in all material respects the financial data required to 
be set forth therein in relation to the basic financial statements taken as a 
whole.




                                        ARTHUR ANDERSEN LLP




Milwaukee, Wisconsin
January 31, 1995
































                                    - 82 -



                                                                 Schedule II


                             FORT HOWARD CORPORATION

                        VALUATION AND QUALIFYING ACCOUNTS
                                  (In thousands)



       
                                                 For the Years Ended
                                                     December 31,
                                           ---------------------------------
ALLOWANCE FOR DOUBTFUL ACCOUNTS:           1994            1993         1992
                                           ----            ----         ---- 

Balance at beginning of year..........    $2,366          $1,376      $1,379
Additions charged to earnings.........       (92)          1,633         792
Charges for purpose for which
    reserve was created...............      (685)           (643)       (795)
                                          ------          ------      ------ 
Balance at end of year................    $1,589          $2,366      $1,376 
                                          ======          ======      ====== 



































                                    - 83 -







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