BUCKEYE CELLULOSE CORP
10-K, 1996-09-30
PULP MILLS
Previous: ALLSTATE CORP, S-3/A, 1996-09-30
Next: NUVEEN CONNECTICUT PREMIUM INCOME MUNICIPAL FUND, DEF 14A, 1996-09-30



================================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                              --------------------

                                    FORM 10-K

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

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

                     For the fiscal year ended June 30, 1996

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

                        Commission file number: 33-60032

                          BUCKEYE CELLULOSE CORPORATION
                  Incorporated pursuant to the Laws of Delaware

                              --------------------
        Internal Revenue Service -- Employer Identification No. 62-1518973

                     1001 Tillman Street, Memphis, TN 38112
                                  901-320-8100
                              --------------------

           Securities registered pursuant to Section 12(b) of the Act:
               Title of Securities: Common Stock - $.01 par value
               Exchanges on which Registered: New York Stock Exchange

           Securities registered pursuant to section 12(g) of the Act:
               8-1/2% Senior Subordinated Notes due 2005
               9-1/4% Senior Subordinated Notes due 2008

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. |X|

As of September 23, 1996, the aggregate market value of the registrant's  voting
shares held by non-affiliates was approximately $302,714,000.

As of September 23, 1996, there were outstanding 19,311,498 Common Shares of the
Registrant.

                       DOCUMENTS INCORPORATED BY REFERENCE
         Portions of Buckeye Cellulose Corporation's 1996 Annual Proxy Statement
are incorporated by reference into Part III.

================================================================================
<PAGE>








                                      INDEX

                          BUCKEYE CELLULOSE CORPORATION


ITEM                                                                       PAGE
                                  PART I
  1.   Business.........................................................     2
  2.   Properties.......................................................     9
  3.   Legal Proceedings................................................     9
  4.   Submission of Matters to a Vote of Security Holders..............     9


                                PART II
  5.   Market for the Registrant's Common Stock and Related
             Security Holder Matters....................................    10
  6.   Selected Financial Data..........................................    10
  7.   Management's Discussion and Analysis of Financial Condition
             and Results of Operations..................................    11
  8.   Financial Statements and Supplementary Data......................    14
  9.   Changes in and Disagreements with Accountants on Accounting
             and Financial Disclosure...................................    34


                               PART III
 10.   Directors and Executive Officers of the Registrant...............    34
 11.   Executive Compensation...........................................    34
 12.   Security Ownership of Certain Beneficial Owners and Management...    34
 13.   Certain Relationships and Related Transactions...................    34


                                PART IV
 14.   Exhibits, Financial Statement Schedule, and Reports on Form 8-K..    35


                                 OTHER
       Signatures.......................................................    38


















                                       1
<PAGE>
                                     PART I

ITEM 1. BUSINESS

     GENERAL

         Buckeye  Cellulose  Corporation  (the  Company or Buckeye) is a leading
manufacturer  and  worldwide  marketer of  high-quality,  value-added  specialty
cellulose  pulps.  The Company focuses on a wide array of technically  demanding
niche  markets in which its  proprietary  products  and  commitment  to customer
technical  service give it a competitive  advantage.  Buckeye believes it is the
world's only manufacturer of both wood-based and cotton  linter-based  specialty
cellulose pulps and, as such,  produces the broadest range of specialty pulps in
the industry. The Company believes that it has a leading position in most of the
high-end niche markets in which it competes.  Buckeye's focus on niche specialty
pulp markets has enabled it to maintain consistently strong margins, even during
downturns in the commodity pulp markets.

         The cellulose pulp market generally can be divided into two categories:
commodity  pulps  and  specialty  cellulose  pulps.  The  Company   participates
exclusively in the estimated $7 billion annual specialty  cellulose pulp market,
which  accounts  for  approximately  3% of  the  total  cellulose  pulp  market.
Specialty  cellulose  pulps  are used to  impart  unique  chemical  or  physical
characteristics  to a  broad  and  diverse  range  of  specialty  end  products.
Specialty  cellulose pulps  generally  command higher prices and tend to be less
cyclical than commodity pulps. The more demanding  performance  requirements for
specialty cellulose pulps limit customers' ability to substitute other products.

         The Company manufactures approximately 600,000 metric tons of specialty
pulp annually at its three plants in the United States and Germany.  Since 1983,
Buckeye has invested over $400.0 million in two of its U.S.  plants and believes
that both are  state-of-the-art  manufacturing  facilities.  The Company's plant
located  near  Perry,  Florida  (the  Foley  Plant)  has an annual  capacity  of
approximately  450,000  metric tons.  The  Company's  plant  located in Memphis,
Tennessee (the Memphis Plant) has an annual  capacity of  approximately  100,000
metric tons.  In May 1996,  the Company  acquired the specialty  cellulose  pulp
business of Peter Temming AG, a German  company which has an annual  capacity of
approximately  50,000  metric  tons at its  plant in  Gluckstadt,  Germany  (the
Gluckstadt  Plant).  In September  1996 (fiscal year 1997),  the Company added a
fourth  plant by  acquiring  Alpha  Cellulose  Holdings,  Inc.,  the  owner of a
specialty  cellulose  pulp  facility  with an annual  capacity of  approximately
50,000 metric tons, located in Lumberton, North Carolina (the Alpha Plant).


     COMPANY HISTORY

         The Company has participated in the specialty cellulose pulp market for
nearly  75  years  and  has  developed  uses  for  both  wood-based  and  cotton
linter-based  pulps for many  specialty  pulp  applications.  In March 1993,  an
investor  group  consisting of Madison  Dearborn  Capital  Partners,  (MDCP) and
members of the  Company's  current  management  organized the Company to acquire
from the Cellulose & Specialties Division (C&S Division) of The Procter & Gamble
Cellulose Company (P&GCC)  substantially all of the assets of the Memphis Plant,
as well as certain other assets of the C&S Division.  At the same time, MDCP and
members of current  management  also organized  Buckeye  Florida  Corporation to
serve as the sole  general  partner  of  Buckeye  Florida,  Limited  Partnership
(BFLP), which simultaneously acquired from P&GCC substantially all of the assets
of the Foley  Plant.  P&GCC  retained an interest in the Foley Plant as the sole
limited  partner of BFLP and granted  Buckeye  Florida  Corporation an option to
purchase P&GCC's limited partnership interest in BFLP.

                                       2
<PAGE>
         In November 1995,  the ownership of the Memphis Plant,  the Foley Plant
and related  assets was combined into a single  corporate  ownership  structure,
Buckeye Florida Corporation became a wholly owned subsidiary of the Company, and
the Company acquired P&GCC's remaining equity interest in BFLP for approximately
$62.1 million (the  Business  Combination).  Concurrently,  the Company and MDCP
made an initial public offering of the Common Stock, and the Company  refinanced
substantially all of its outstanding indebtedness (including all indebtedness to
P&GCC) through a public offering of $150.0 million aggregate principal amount of
8-1/2% Senior Subordinated Notes due 2005 and the establishment of a bank credit
facility.  The Company  also  completed  an offer to  repurchase,  and a related
amendment to the terms of, a majority of its  outstanding  10-1/4%  Senior Notes
due 2001. As a result of these  transactions,  P&GCC ceased to have any interest
as an  equity  owner or  lender  to BFLP,  a single  capital  structure  for the
Company's businesses was established and the Common Stock was listed for trading
on the New York Stock Exchange.

         The Company is incorporated  in Delaware and its executive  offices are
located at 1001 Tillman  Street,  Memphis,  Tennessee.  Its telephone  number is
(901) 320-8100.


     PRODUCTS

         The  Company  believes  that it is the only  specialty  cellulose  pulp
producer  offering  both  wood-based  and  cotton  linter-based   products  and,
accordingly,  produces  a  broader  range  of  specialty  pulps  than any of its
competitors.  Buckeye  believes  that it has a leading  position  in most of the
high-end niche markets in which it competes.  The Company's  specialty pulps can
be broadly grouped into chemical cellulose pulps, absorbent pulps and customized
paper pulps.

         The following  table  presents  relative  gross sales for the Company's
specialty pulps:

                                                 Fiscal Year Ended June 30
                                               -----------------------------
                                                1996        1995       1994 
                                               ------      ------     ------
          Chemical cellulose pulps ..........    45%         41%        44% 
          Absorbent pulps ...................    37%         39%        38% 
          Customized paper pulps ............    18%         20%        18% 
                                               ------      ------     ------
                                                100%        100%       100% 

         Chemical Cellulose Pulps:
         -------------------------
         Chemical cellulose pulps,  frequently  referred to as dissolving pulps,
are dissolved in chemical solutions which modify the molecular properties of the
cellulose  before  it is  regenerated  to  form  an  end-use  product.  Chemical
cellulose  pulp, a highly  purified  material,  is the basic  ingredient  in the
production of food casings, rayon filament, photographic film, transparent tape,
acetate  plastics,  and thickeners  for food,  cosmetics,  and  pharmaceuticals.
Chemical  cellulose pulps are selected for these applications for their chemical
and molecular, rather than physical, properties.

         The Company is one of the  world's  largest  manufacturers  of chemical
cellulose  pulp.  Buckeye  believes that it is well positioned to participate in
the  continued  steady  growth of the  chemical  cellulose  markets  in which it
competes.

         Absorbent Pulps:
         ----------------
         Absorbent  pulps,  frequently  referred to as fluff  pulp,  are used in
applications such as disposable  diapers,  feminine hygiene products,  and adult
incontinence  products.  Absorbent pulps are selected for these applications for
their  special  physical  properties.   The  Company  believes  that  the  long,
thick-walled slash pine fiber used in the production of the Company's fluff pulp

                                       3
<PAGE>
contributes to its excellent  quality in terms of absorbency,  fluid  transport,
and structural integrity. The performance of Buckeye's fluff pulp allows reduced
quantities  to be used in the  manufacture  of diapers  relative to  competitive
pulps.

         The Company is one of the world's major  producers of absorbent  pulps.
While the volume of fluff pulp used in disposable diapers is negatively impacted
by a move to thinner  diapers,  this has been more than offset by the  increased
use of disposable diapers in less developed countries,  such as China and India,
as well as growth in the use of training pants and adult incontinence  products.
The Company's understanding of the technology of absorbent products positions it
to participate in this growth.

         Customized Paper Pulps:
         -----------------------
         Customized paper pulps are selected for their special physical property
in filter and premium paper  applications.  Automotive air filters  require high
porosity so that large  volumes of air can flow freely  through the filter while
extraneous  particles  are  removed.  Cotton  linter  pulps are used in currency
paper, stock certificates,  and wedding invitations,  because the papers need to
be  long-lived,  retain  their  original  color,  and  resist  tearing  in  use.
Additionally,   the  Company's   customized   paper  pulps  are  used  in  other
high-performance  applications,  including  laboratory and  industrial  filters,
battery separators,  printed circuits,  decorative laminates,  maps and personal
stationery.

         Buckeye believes it is the world's only manufacturer of both wood-based
and cotton  linter-based  customized  paper  pulps.  The  special  nature of the
Company's  customized paper pulps allows the Company to participate  effectively
in the  relatively  stable  markets  for these  highly  technical  applications.
Customized  paper pulps for  automotive air and oil filters  demonstrate  steady
growth because a large majority of such filters are sold in the after-market and
are therefore less influenced by variations in the market for new cars.


     RAW MATERIALS

         Slash pine timber and cotton  linters are the  principal  raw materials
used in the  manufacture  of the  Company's  specialty  pulps and  represent the
largest  components  of the Company's  variable  costs of pulp  production.  The
region  surrounding  the Foley  Plant  has a high  concentration  of slash  pine
timber,  which enables Buckeye to purchase  adequate  supplies of a species well
suited to its products at an attractive cost. In order to be better assured of a
secure  source  of wood at  reasonable  prices,  the  Company  entered  into the
Timberlands  Agreement  and the Timber  Purchase  Agreement  (collectively,  the
Timber Supply  Agreements) with The Procter & Gamble Company (Procter & Gamble).
Under the terms of the Timberlands Agreement,  the Company agreed to purchase an
annual  percentage of the slash pine timber harvest from  specified  timberlands
near  the  Foley  Plant,  which  percentage  was  initially  set at 85% and will
gradually  reduce to 60% by the final  year of the  Timberlands  Agreement.  The
Timberlands  Agreement  has an  initial  term of ten years and is subject to two
renewals at the Company's option for five and three years, respectively,  which,
if exercised,  would result in the  Timberlands  Agreement's  extension  through
2010. The term of the Timber Purchase  Agreement  expires in 2002. As of July 8,
1994,  all of Procter & Gamble's  interests  in the  timberlands  subject to the
Timber Supply Agreements,  together with its rights and obligations with respect
to  such  Timber  Supply  Agreements  (other  than  certain  expressly  excluded
obligations  retained by Procter & Gamble),  were  assigned to Foley  Timber and
Land Company,  L.P., a third party  unrelated to either  Procter & Gamble or the
Company.  The  purchase  price  for the  Timberlands  Agreement  is  established
according to a  market-based  formula set forth in the agreement and is annually
adjusted to take into  account  pricing  conditions  in the Florida  counties in
which the covered timberlands are located. In addition,  the Company has a right
of first  offer on a  substantial  portion of slash pine  timber  located on the

                                       4
<PAGE>
timberlands and not initially  purchased pursuant to the Timberlands  Agreement.
Under the terms of the Timber  Purchase  Agreement,  Buckeye  agreed to purchase
from Procter & Gamble its rights to harvest  certain third party timber reserves
at a purchase  price  determined  according to a formula  provided in the Timber
Purchase  Agreement.  In fiscal  1996,  timber  acquired  pursuant to the Timber
Supply  Agreements  accounted for  approximately 24% of the Company's total wood
purchases.

         The Company  purchases  cotton linters either directly from cotton seed
oil mills which remove these short,  fuzzy linters  before  processing  the seed
into vegetable oil and animal feed or indirectly through agents or brokers.  The
Memphis Plant is  strategically  located in the Mississippi  Valley,  one of the
largest cotton linter  producing  regions in the world.  Generally,  the Company
purchases  substantially  all of its  requirements  of  cotton  linters  for the
Memphis Plant  domestically,  and it is expected that  substantially  all of the
cotton  linters  requirements  for  the  Alpha  Plant  also  will  be  purchased
domestically.  The Gluckstadt  Plant purchases  cotton linters  principally from
suppliers in the Middle East.

         The cost of both  slash pine  timber  and cotton  linters is subject to
market  fluctuations  caused by supply and demand  factors  beyond the Company's
control.


     SALES AND CUSTOMERS

         The Company's  products are marketed and sold through a highly  trained
and  technically  skilled  in-house  sales force.  The Company  maintains  sales
offices in Memphis, Tennessee and Geneva,  Switzerland.  The Company's worldwide
sales are diversified by geographic  region as well as end-product  application.
Buckeye's sales of specialty pulps are distributed to customers  worldwide.  The
Company's fiscal 1996 sales reflect this geographic diversity, with 29% of sales
in the United States, 34% in Europe, 23% in Asia and 14% in other regions.

         The high-end,  technically demanding specialty pulp niches that Buckeye
serves  require a higher level of sales and  technical  service  support than do
commodity  pulp  sales.  The  Company's  technically  trained  sales and service
engineers  have  worked  for the  Company  for an  average  of over 20 years and
typically  began  their  careers  in  the  Company's  manufacturing  or  product
development operations.  These professionals work with customers in their plants
to design pulps  tailored  precisely to their  product  needs and  manufacturing
processes.

         Procter & Gamble,  the  world's  largest  diaper  manufacturer,  is the
Company's largest customer,  accounting for 36% of the Company's fiscal 1996 net
sales.  The  Company and Procter & Gamble  have  entered  into a long-term  Pulp
Supply  Agreement,  which  requires  Procter & Gamble to  purchase  a  specified
tonnage of the  Company's  fluff pulp through the year 2002.  Shipments of fluff
pulp under the Pulp  Supply  Agreement  are made to Procter & Gamble  affiliates
worldwide,  as  directed  by Procter & Gamble.  The price of the fluff pulp sold
pursuant  to the Pulp  Supply  Agreement  is based in the first six years of the
Pulp  Supply  Agreement's  term  on a  formula  specified  in  the  Pulp  Supply
Agreement.  Pricing  in the  years  1999 and 2000  will be at the  higher of the
contract  formula price or market and pricing in the years 2001 and 2002 will be
at  market.  The  formula  price has three  components:  (i) a  periodic  margin
adjustment,  (ii) a general  escalation  component based on Consumer Price Index
changes,  and (iii) a provision to adjust for all actual changes in the price of
timber,  the  major  raw  material  component  of the pulp  purchased  under the
contract.  Buckeye's  other  large  customers  include  Akzo Nobel  N.V.  (rayon
filament and cellulose  ethers),  A.  Ahlstrom  Corporation  (automotive  filter
paper),  Hercules Incorporated  (cellulose ethers), and Eastman Chemical Company
(cellulose acetate).

                                       5
<PAGE>
         Substantially all  of the Company's  worldwide sales are denominated in
U.S.  dollars,  and such sales are not  subject to exchange  rate  fluctuations.
Because  the cost of shipping is borne by the  customer,  Buckeye's  margin on a
sale to any given customer is similar regardless of a customer's  location.  The
Company's products are shipped by rail, truck and ocean carrier.


     RESEARCH AND DEVELOPMENT

         The Company's  research and development  activities focus on developing
new  specialty  cellulose  pulps,  improving  existing  products,  and enhancing
process technologies to further reduce costs and respond to environmental needs.
Buckeye has pilot plant  facilities in which to produce  experimental  pulps for
qualification in customers'  plants.  The Company has a history of innovation in
specialty cellulose pulps. The Company's latest product developments include:

          - a higher porosity automotive air filter pulp providing a 50%
            increase in air permeability;

          - a higher purity pulp for food casings;

          - a highly uniform acetate wood pulp; a higher viscosity ether
            pulp yielding superior thickening performance; and a process 
            technology coupled with customized refining providing improved 
            cotton linter paper pulps.


     COMPETITION

         Buckeye's  competitors  include the following specialty pulp producers:
Alfa Cellulose de Mexico S.A. (Mexico),  Borregaard  Industries,  Ltd. (Norway),
Georgia-Pacific   Corporation   (U.S.),   International  Paper  Company  (U.S.),
Louisiana-Pacific  Corporation  (U.S.),  Rayonier,  Inc.  (U.S.),  Sappi Limited
(South Africa),  Southern Cellulose Products Inc. (U.S.),  Tembec Inc. (Canada),
Western Pulp Limited  Partnership  (Canada),  and  Weyerhaeuser  Company (U.S.).
Competition in specialty cellulose pulp markets is based on product performance,
technical service,  and, to a lesser extent,  price. Southern Cellulose Products
Inc. is owned by Archer Daniels  Midland,  a subsidiary of which supplies cotton
linters to the Company.

         The Company produces a broader range of specialty pulps than any of its
competitors  and  believes  it is the only  specialty  cellulose  pulp  producer
offering  both  wood-based  and  cotton  linter-based  products.  Buckeye is the
world's  largest  cotton  linter pulp  producer.  The Company  believes that the
number of specialty pulp producers is unlikely to increase  significantly in the
foreseeable future given the substantial investment and technological  expertise
required to enter this market.


     INTELLECTUAL PROPERTY

         The Company  currently holds four U.S.  patents,  three foreign patents
and has one new application  filed.  In addition,  it has access to royalty-free
licenses  for five U.S.  patents and two  foreign  patents.  Buckeye  intends to
maintain its patents and file  applications for any future  inventions which are
deemed  to be  important  to its  business  operations.  The  Company  has  four
trademarks, including the name Buckeye(R).

                                       6
<PAGE>
     INFLATION

         The Company  believes that  inflation has not had a material  effect on
its results of operations or financial condition during recent periods.


     SEASONALITY

         The  Company's   business  has  generally  not  been  seasonal  to  any
significant extent.


     EMPLOYEES

         On June 30, 1996, the Company employed  approximately 1,400 individuals
at its facilities in Memphis,  Tennessee;  Perry,  Florida;  Savannah,  Georgia;
Gluckstadt,  Germany and Geneva,  Switzerland.  Collective bargaining agreements
are in place at the Foley  Plant with the  United  Paper  Workers  International
Union,  AFL-CIO,  Local  #1192;  and at the  Memphis  Plant  with  the  Pulp and
Processing  Workers  of the  Retail,  Wholesale,  and  Department  Store  Union,
AFL-CIO,  Local #910.  The agreement for the Foley Plant covers the period April
1, 1995 to April 1, 1998.  The agreement for the Memphis Plant covers the period
March 18, 1994 to March 18, 1997.  Approximately 54% of the Company's  employees
are  members  of  these  two  unions.   A  Works   Council   provides   employee
representation for all non-management workers at the Gluckstadt Plant.

         The Foley Plant has not  experienced  any work  stoppages  due to labor
disputes in over 25 years,  and the Memphis Plant has not  experienced  any work
stoppages  due to labor  disputes  in over 45 years.  The Company  believes  its
relationship with its employees is very good.


     ENVIRONMENTAL REGULATIONS AND LIABILITIES

         The  Company's  facilities  and  operations  are  subject to  extensive
general and  industry-specific  federal,  state, local and foreign environmental
laws and regulations.  The Company devotes significant  resources to maintaining
compliance  with  such   requirements  and  believes  that  its  facilities  and
operations are in substantial compliance with all such requirements. The Company
expects  that,  due to the  nature  of its  operations,  it will be  subject  to
increasingly  stringent   environmental   requirements   (including  anticipated
standards  applicable  to waste water  discharges  and air  emissions)  and will
continue to incur substantial costs to comply with such requirements. Based upon
its understanding of current and anticipated requirements,  the Company believes
that  continued  compliance  with  environmental  requirements  will  not have a
material  adverse  effect on its  business,  results of  operations or financial
condition and will not  adversely  affect the  Company's  competitive  position.
However, given the uncertainties  associated with predicting the scope of future
requirements,  there can be no assurance that the Company will not in the future
incur material environmental compliance costs or liabilities.

         The Foley Plant  discharges  treated  waste water into the  Fenholloway
River. The Fenholloway River is currently classified under Florida Statutes as a
Class 5  (industrial)  stream.  Under the federal  Clean Water Act, the State of
Florida is required to perform an analysis every three years of the  feasibility
of  reclassifying  the  river to Class 3  (fishable/swimmable)  status.  Such an
analysis recommending  reclassification was completed in early 1994 and approved
by  the  Florida   Department  of   Environmental   Protection   ("DEP")  at  an
administrative  hearing in December 1994. At this  administrative  hearing,  the
Company and the State of Florida  reached  agreement on a plan to attain Class 3
objectives, which relies primarily on the laying of an extensive pipeline by the
Company to relocate the Foley Plant's waste water discharge point. The plan also
includes process changes in the Foley Plant designed to reduce the coloration of

                                       7
<PAGE>
its waste water  discharge,  provide oxygen  enrichment of the effluent prior to
discharge and restore certain  wetlands  areas.  The  reclassification  will not
become  effective  until  December  1997 (with a final  compliance  deadline  of
December  1999) to allow the  Company to obtain all the  necessary  permits  for
implementation  of the approved plan and complete  construction  of the pipeline
and the treatment  upgrades.  The Company  estimates that  implementation of the
approved plan will result in approximately $39 million of capital  expenditures,
the  majority  of which will likely be  expended  during  fiscal 1998 and fiscal
1999.

         In 1993, the U.S. Environmental Protection Agency (EPA) issued a set of
proposed  regulations for the pulp and paper industry addressing the emission of
"hazardous air  pollutants"  under the Clean Air Act and waste water  discharges
under the Clean Water Act, commonly known as the "cluster rules". The Company is
examining and evaluating the potential impact of the cluster rules, as proposed,
on its operations  and capital  expenditures  over the next several  years.  The
Company  believes  that the  proposed  cluster  rules  will  likely  be  amended
significantly  prior to their  promulgation,  which is  anticipated  to occur in
1997,  with  compliance  to be phased in  between  1999 and 2002.  Although  the
Company  anticipates that  significant  capital  expenditures for  environmental
control  equipment and related costs will be required to comply with the cluster
rules  when  promulgated   (which  the  Company   currently   projects  will  be
approximately $14 million through fiscal 2000), such expenditures are not likely
to have a  material  adverse  effect  on the  Company's  business  or  financial
condition.

         The Foley Plant is on the EPA CERCLIS (as  defined)  list of  potential
hazardous substance release sites prepared pursuant to CERCLA (as defined).  The
EPA conducted a site investigation in early 1995. Although the Company considers
it  unlikely  that  the  Foley  Plant  will be  listed  on the  CERCLA  National
Priorities  List and hence require  remedial  action,  the  possibility  of such
listing  cannot be ruled  out.  If the site  were to be  placed on the  National
Priorities  List, the costs  associated with conducting a CERCLA remedial action
could be material.

         As of June 30,  1996,  the  Company  had  established  reserves of $4.2
million to  address  certain  environmental  matters.  Because an  environmental
reserve is not  established  until a liability is  determined to be probable and
reasonably  estimable,  not all potential future  environmental  liabilities are
covered by the Company's reserves.  Accordingly,  there can be no assurance that
the  Company's  environmental  reserves will be sufficient to meet the Company's
obligations, and additional charges to earnings are possible.


     FORWARD-LOOKING INFORMATION MAY PROVE INACCURATE

         This  document   contains   various   forward-looking   statements  and
information  which is based on management's  beliefs as well as assumptions made
by and  information  currently  available  to  management.  Statements  in  this
document which are not historical  statements  are  forward-looking  statements.
Such forward-looking  statements are subject to certain risks and uncertainties,
including among other things, pricing fluctuations and industry cyclicality; the
Company's dependence on its largest customer,  Procter & Gamble;  fluctuation in
the costs of raw  materials;  competition;  inability to predict scope of future
environmental  compliance  costs or  liabilities;  and ability of the Company to
obtain additional  capital,  maintain adequate cash flow to service debt as well
as meet  operating  needs.  Should one or more of these  risks  materialize,  or
should  underlying  assumptions  prove  incorrect,  actual  results  may  differ
materially from those anticipated, estimated or projected.

                                       8
<PAGE>
ITEM 2.   PROPERTIES

         Corporate  Headquarters  And Sales  Offices.  The  Company's  corporate
headquarters,  research  and  development  laboratories,  and pilot  plants  are
located in Memphis, Tennessee. The Company owns the corporate headquarters,  the
Memphis Plant, the Foley Plant and the Gluckstadt Plant and leases sales offices
in Geneva, Switzerland and distribution facilities in Savannah, Georgia.

         Memphis Plant.  The Memphis Plant is located on a 60-acre site adjacent
to the  headquarters  complex.  The  Company  believes  that the  Memphis  Plant
utilizes a state-of-the-art  continuous pulping process. During fiscal 1996, its
capacity was expanded to  approximately  100,000 annual metric tons. The Memphis
Plant is ISO 9002 certified.

         Foley Plant. The Foley Plant is located at Perry,  Florida,  on a 2,900
acre site.  The Company also owns 13,000 acres of real  property  near the plant
site.  The  Foley  Plant  is  a  state-of-the-art  facility  with  two  separate
production lines and has been continuously  modernized and expanded to a current
capacity  of  approximately  450,000  annual  metric  tons.  The Foley Plant has
operated  at full  capacity  for over 30 years.  In 1994,  the  Foley  Plant was
selected by Plant  Engineering  magazine  and the  American  Institute  of Plant
Engineers as the sole winner of the annual North American Maintenance Excellence
Award. The Foley Plant is ISO 9002 certified.

         Gluckstadt Plant. The Gluckstadt Plant is located in close proximity to
the  Elbe  River  near  Hamburg.  The site is  adjacent  to the  paper  plant of
Steinbeis Temming Papier GmbH. Some utilities, including steam, power, water and
waste  treatment,  are shared  between the plants  pursuant  to various  utility
agreements.  The Gluckstadt  Plant is the largest  cotton linter  specialty pulp
plant in Europe. The Gluckstadt Plant is ISO 9002 certified.


ITEM 3.   LEGAL PROCEEDINGS

         The Company is a party to various  claims,  complaints  and other legal
actions  that have arisen in the normal  course of  business  from time to time.
Other than the  lawsuits  relating to the Foley Plant  discussed in the Notes to
the Consolidated Financial Statements under Note  13-Contingencies,  the Company
is not currently  involved in any legal  proceedings,  which,  in the aggregate,
could be expected to have a material adverse effect on its business,  results of
operations or financial position.


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

         Except for certain  matters  submitted  to the  Company's  shareholders
related to the Business  Combination  and the  adoption of certain  stock option
plans prior to the  Company's  initial  public  offering in  November  1995,  no
matters were submitted to a vote of security holders during the period from July
1, 1995 through June 30, 1996, through solicitation of proxies or otherwise.




                                       9
<PAGE>
                                     PART II


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

         The  Company's  common  stock is traded on the New York Stock  Exchange
under the symbol "BKI" since the Company's  initial public  offering in November
1995. The following table sets forth,  for the periods  indicated,  the high and
low sale prices for the common stock on such market.

     Year Ended June 30, 1996:                          High       Low
                                                     --------     -------
     Second quarter (since November 22, 1995).....   $22-1/2      $19
     Third quarter................................    24           21-1/4
     Fourth quarter...............................    29-1/8       21-7/8

         At September 23, 1996, the Company had approximately 4,200 shareholders
of its common stock and 19,311,498 shares outstanding.  The Company has no plans
to pay dividends in the foreseeable future.


ITEM 6.   SELECTED FINANCIAL DATA

                 (In thousands, except per share data)
                       Company:                               Predecessor:(a)
                       -------------------------------------- ------------------
                                                    March 16,  July 1,   
                                                      1993      1992       Year
                                                    through    through    Ended
                          Year Ended June 30        June 30,  March 15, June 30,
                       1996      1995      1994      1993      1993      1992
                     --------  --------  --------  --------- --------- ---------
OPERATING DATA:         (b)
Net sales .......... $470,979  $408,587  $371,526  $113,074  $233,460  $357,493
Operating income ...  108,567    79,172    55,689    21,031    21,366    36,696
Income before
  extraordinary loss.  47,010    21,712    12,968     4,704    21,366    36,696
Net income ..........  43,061    21,712    12,968     4,704    21,366    36,696

Earnings per share:(c)
 Income before
  extraordinary loss.    2.23
 Net income .........    2.04

BALANCE SHEET DATA:
Total assets ....... $452,799  $379,056  $374,204  $403,542  $446,732  $445,454
Long-term debt less
  current portion ..  217,873   166,202   203,482   278,713

OTHER DATA:
EBITDA  (d) ........ $134,670  $104,088  $ 81,879  $ 28,185  $ 40,628  $ 62,491

- - ----------
     (a)  The Predecessor was historically  operated as part of the C&S Division
          of Procter & Gamble.  The Predecessor was allocated  certain  expenses
          for  services  provided  by the C&S  Division  and  Procter  & Gamble,
          including sales, general management, and financial services. Costs and
          expenses were allocated using  formulas,  primarily based on estimates
          of efforts  expended and sales.  Since debt  obligations  of Procter &
          Gamble were not specifically  identifiable  with individual  operating

                                       10
<PAGE>
          units, interest charges are not reflected in the financial data of the
          Predecessor.  Since Procter & Gamble had no tax sharing  agreement for
          allocating  income  taxes to  operating  units,  income tax expense or
          benefit is not reflected in the financial data of the Predecessor.  On
          March 16, 1993,  the Company  acquired from P&GCC all of the assets of
          the Predecessor.

     (b)  In fiscal 1996, an extraordinary  loss of $3,949,  net of tax benefit,
          was  recognized  on the early  retirement  of a portion  of the Senior
          Notes.   Minority   interest  charge   representing   P&GCC's  limited
          partnership interest in BFLP ceased on November 28, 1995.

     (c)  Historical  net income per share has not been  presented  as it is not
          considered relevant for periods prior to June 30, 1996.

     (d)  EBITDA represents earnings before secondary offering costs,  interest,
          taxes, minority interest, extraordinary loss, depreciation, depletion,
          amortization  and other  non-cash  charges.  This data  should  not be
          considered  in isolation  and is not  intended to be a substitute  for
          income  statement  or cash flow  statement  data as a  measure  of the
          Company's profitability (see Consolidated Financial Statements).


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

INTRODUCTION

         Buckeye  Cellulose  Corporation  (the Company)  manufactures  specialty
cellulose  pulps in the United  States and Europe,  and sells these  products in
worldwide  markets.  The Company began  operations  under current  management on
March 16, 1993 by acquiring the Memphis,  Tennessee based  production,  research
and administrative  facilities of Procter & Gamble Cellulose Company (P&GCC). At
the same time,  current  management  formed a partnership  to acquire the Perry,
Florida  based  production  facilities  of  P&GCC,  in which  P&GCC  retained  a
financial  minority  interest.  In November  1995,  the Company (1) acquired the
remaining partnership interest of P&GCC and combined the Memphis,  Tennessee and
Perry,  Florida  businesses under a common  ownership;  (2) completed an initial
primary and  secondary  public  offering  of common  stock;  and (3)  refinanced
substantially  all of its  outstanding  indebtedness.  In May 1996,  the Company
acquired the specialty cellulose pulp facilities of Peter Temming AG, located in
Gluckstadt,  Germany,  thereby increasing annual production  capacity by 8%. The
results of this  acquisition  are included in the Company's  operations  for the
period May 1, 1996 through June 30, 1996.


RESULTS OF OPERATIONS

       Comparison of Fiscal Years Ended June 30, 1996 and June 30, 1995
       ----------------------------------------------------------------
         Net sales for 1996 were $471.0  million  compared to $408.6 million for
1995, an increase of $62.4  million or 15.3%.  The increase was primarily due to
higher  average unit sales  prices  which,  excluding  the effect of product mix
changes due to the acquisition, were 19.3% above 1995. The increase in net sales
was  partially  offset by a 4.2%  decrease  in unit sales  volume in 1996 as the
result of softer  market  demand for pulp, in comparison to strong market demand
in 1995.

         In 1996, operating income rose to 23.1% of sales, an improvement of 3.7
percentage points from 1995. The impact of higher sales discussed previously was
partially  offset by higher raw  material  costs for wood,  cotton  linters  and
process  chemicals.  Selling,  research and  administrative  expenses  were $2.8
million higher in 1996 than in 1995, but decreased as a percentage of sales from
5.9% to 5.7%. The increase in selling,  research and administrative expenses was
primarily due to increased  employment  and transition  expenses  related to the
acquisition of the specialty pulp business of Peter Temming AG.

                                       11
<PAGE>
         Net interest and amortization of debt costs for 1996 were $17.0 million
compared  to $21.2  million  for 1995,  a  decrease  of $4.2  million  or 19.6%,
primarily  due to lower average debt  balances  during the period  preceding the
November 1995  business  combination,  and lower  interest  rates  following the
business combination as the result of the refinancing of indebtedness.

         Minority  interest for 1996 was $16.6 million for the five month period
July-November  1995,  compared to $23.2  million  for the full twelve  months of
1995,  a decrease of $6.6  million or 28.4%.  The  decrease is the result of the
purchase of P&GCC's remaining  partnership interest as part of the November 1995
combination of related businesses.

         Non-recurring  charges  associated with the November 1995 and July 1996
secondary  stock  offerings  totaled $1.9 million and reduced net income by $.09
per share in fiscal  year 1996.  There were no  non-recurring  charges in fiscal
year 1995.

          The effective income tax rate decreased to 35.2% in 1996 from 36.5% in
the prior  year,  primarily  as the  result  of  establishing  a  foreign  sales
corporation in November 1995.

         The Company  incurred an  extraordinary  loss of $3.9  million,  net of
taxes,  in 1996.  This loss  resulted  from the  retirement  of $57.8 million in
principal amount of the Company's 10 1/4% Senior Notes due 2001.

         The  Company's  income  before  extraordinary  loss for 1996 was  $47.0
million,  or $2.23 per share, more than double 1995 net income of $21.7 million.
Net  income  for 1996 was $43.1  million,  or $2.04 per  share,  which is nearly
double 1995 net income of $21.7 million.


       Comparison of Fiscal Years Ended June 30, 1995 and June 30, 1994
       ----------------------------------------------------------------
         Net sales for 1995 were $408.6  million  compared to $371.5 million for
1994,  an increase of $37.1  million or 10%. The increase was primarily due to a
12%  average  increase  in  unit  selling  prices  and  by a  move  to a  higher
value-added  product mix. The sales price increase reflected strong domestic and
international market demand for pulp, which resulted in sales price increases on
the Company's  specialty  pulps beginning in January 1995. This increase in unit
sales prices was partially offset by a 2% reduction in unit sales volume.

         In 1995, operating income rose to 19.4% of sales, an improvement of 4.4
percentage points from 1994. The impact of higher sales discussed previously was
partially  offset by higher raw material  costs for cotton  linters,  wood,  and
process chemicals.  Selling, research and administrative expenses decreased as a
percentage of sales by 0.6 percentage points.

         Net interest and  amortization of debt costs for 1995 was $21.2 million
compared  to $26.5  million in 1994,  a  decrease  of $5.3  million or 20%.  The
decrease was due to substantially  lower debt levels as cash from operations was
used to retire $51.4 million in long-term debt during fiscal 1995.

         Minority  interest for 1995 was $23.2 million  compared to $8.3 million
for 1994, an increase of $14.9  million.  The increase  reflected the higher net
income of  Buckeye  Florida,  Limited  Partnership,  in which  P&GCC  held a 50%
limited partnership interest during the period.

         The effective  income tax rate was 36.5% for 1995 compared to 35.9% for
1994.

         The Company's  net income for 1995 was $21.7 million  compared to $13.0
million for 1994, an increase of $8.7 million or 67%.

                                       12
<PAGE>
FINANCIAL CONDITION

       Cash Flow
       ---------

         Cash provided by operating  activities is the major source of funds for
the Company,  totaling  $60.1 million in 1996,  $77.8 million in 1995, and $86.4
million in 1994. Net income  increased in each of these years,  contributing  to
increased cash flow.  However,  in 1996 an increase of $22.7 million in accounts
receivable and $27.6 million in inventories offset the increase in net income.

         The accounts  receivable  increase was due to higher sales prices,  the
Temming  acquisition,  and higher shipment volume in April-June 1996 compared to
April-June 1995. The inventory  increase was the result of higher quantities and
prices for raw materials and higher quantities of finished goods.

         Capital  expenditures  for  property,  plant and  equipment  were $34.8
million in 1996,  $24.9 million in 1995,  and $15.7 million in 1994. The Company
used all of the  expenditures  to purchase,  modernize,  and upgrade  production
equipment  and to  maintain  its  facilities.  Capital  expenditures  (including
environmental  expenditures)  for  1997 are  expected  to be  approximately  $50
million.

          During 1996, $62.1 million was used to purchase the remaining minority
interest of P&GCC as part of the November  1995 business  combination  and $27.1
million was used for the Temming acquisition.


       Leverage/Capitalization
       -----------------------

         Total debt  increased  to $219.5  million at June 30,  1996 from $174.7
million  at  June  30,  1995,   reflecting  (1)  the  Company's  refinancing  of
substantially  all its  debt in  connection  with  the  November  1995  business
combination;  (2) the  purchase of P&GCC's  remaining  minority  interest in the
Perry, Florida business;  and (3) the acquisition of the specialty pulp business
of Temming.  In 1995,  strong  operating cash flow enabled the Company to reduce
total debt to $174.7 million from $217.6 million in 1994.

          The total debt to capital  ratio was 60.9% at June 30, 1996,  compared
to 67.4% in 1995,  and 77.6% in 1994. The interest  coverage ratio  increased to
7.9x in 1996 from 4.9x in 1995 and 3.1x in 1994.

         At June 30, 1996,  the Company had a $135 million bank credit  facility
in place with $70.7 million of unused  borrowing  capacity.  On August 30, 1996,
the bank credit facility was increased to $155 million.


       Subsequent Events
       -----------------

         On July 2, 1996  (fiscal  year  1997),  the  Company  completed a stock
repurchase  of 2,259,887  shares of common  stock for $50 million,  reducing the
total number of shares outstanding to 19,147,336.  On the same date, the Company
completed  a public  offering  for $100  million in 9 1/4%  Senior  Subordinated
Notes.  The Company used $50 million of the proceeds  from the debt  offering to
fund the stock repurchase.  On September 1, 1996, the remaining  proceeds of the
debt offering and borrowings from the existing bank credit facility were used to
fund the  purchase  of Alpha  Cellulose  Holdings,  Inc.  and its  related  pulp
production facility located in Lumberton, North Carolina for a purchase price of
approximately $63 million plus assumed liabilities.

         On August 9, 1996 the  Company  announced  that its Board of  Directors
authorized  the  repurchase of up to one million shares of its common stock from
time to time on the open market or in privately negotiated purchases.

                                       13
<PAGE>
       Liquidity
       ---------

         The Company believes that its cash flow from operations,  together with
the  borrowings  available  under the  existing  bank  credit  facility  will be
sufficient to fund capital expenditures (including environmental  expenditures),
meet operating expenses, fund any common stock repurchases, and service all debt
requirements  for the foreseeable  future.  Consistent with the Company's stated
policy, there are no plans to pay dividends in the foreseeable future.


ENVIRONMENTAL MATTERS

         The Company has reached an agreement (the  Fenholloway  Agreement) with
the Florida Department of Environmental Protection based upon the results of the
recently  completed  Fenholloway River  reclassification  analysis.  In order to
comply  with  the   Fenholloway   Agreement,   the  Company  expects  to  invest
approximately  $39  million  through  fiscal 1999 to modify its  facilities.  In
addition to capital spending pursuant to the Fenholloway Agreement,  the Company
projects that it will spend  approximately $14 million in environmental  capital
expenditure costs through fiscal 2000,  primarily to comply with the anticipated
federal cluster rule regulations applicable to the Company, at such time as they
are promulgated.


ITEM 8.   FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

          The following report of independent  auditors and financial statements
are included in Item 8:

     Buckeye Cellulose Corporation:
     - Report of Management
     - Report of Independent Auditors
     - Consolidated Balance Sheets -- June 30, 1996 and 1995
     - Consolidated  Statements  of Income -- For the years ended June 30, 1996,
       June 30, 1995 and June 30, 1994
     - Consolidated Statements of Changes in Stockholders' Equity -- For the
       years ended June 30, 1996, June 30, 1995 and June 30, 1994
     - Consolidated  Statements  of Cash Flows -- For the years  ended June 30,
       1996, June 30, 1995 and June 30, 1994
     - Notes to Consolidated Financial Statements


                                       14
<PAGE>



REPORT OF MANAGEMENT
       -------------------------------------------------------------------------
                    The preparation and integrity of the financial statements of
          Buckeye   Cellulose   Corporation  are  the   responsibility   of  its
          management.   These   statements,   which  include  amounts  based  on
          management's  best  estimates  and  judgments,  have been  prepared in
          conformity with generally  accepted  accounting  principles and in the
          opinion of management fairly present the Company's financial position,
          results of operations and cash flows.

                    The  Company  maintains   accounting  and  internal  control
          systems which it believes are adequate to provide reasonable assurance
          that assets are  safeguarded  against  loss from  unauthorized  use or
          disposition and that the financial  records are reliable for preparing
          financial   statements.   The  selection  and  training  of  qualified
          personnel,  plus the establishment and communication of accounting and
          administrative  policies and  procedures,  are  important  elements of
          these control systems.

                    The  report  of  Ernst & Young  LLP on their  audits  of the
          accompanying financial statements follows. This report states that the
          audits  were  made in  accordance  with  generally  accepted  auditing
          standards.  These standards include a study and evaluation of internal
          controls for the purpose of establishing a basis for reliance  thereon
          relative to the scope of their audits of the financial statements.

                    The  Board  of  Directors,   through  its  Audit   Committee
          consisting  solely  of  outside  directors,  meets  periodically  with
          management and the independent auditors to discuss audit and financial
          reporting  matters.  To  assure  independence,  Ernst & Young  LLP has
          direct access to the Audit Committee.



               Robert E. Cannon                          David B. Ferraro
             Chairman of the Board                         President and 
          and Chief Executive Officer                  Chief Operating Officer


                                       15
<PAGE>



REPORT OF INDEPENDENT AUDITORS
       -------------------------------------------------------------------------

          To the  Board  of  Directors  and  Stockholders  of  Buckeye
          Cellulose Corporation

                    We have audited the accompanying consolidated balance sheets
          of Buckeye Cellulose  Corporation as of June 30, 1996 and 1995 and the
          related consolidated  statements of income,  stockholders' equity, and
          cash flows for each of the three  years in the  period  ended June 30,
          1996. Our audits also included the financial statement schedule listed
          in the Index at Item 14(a).  These  financial  statements and schedule
          are the responsibility of the Company's management. Our responsibility
          is to express an opinion on these  financial  statements  and schedule
          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 financial  statements referred to above
          present fairly, in all material respects,  the consolidated  financial
          position of Buckeye  Cellulose  Corporation at June 30, 1996 and 1995,
          and the consolidated  results of its operations and its cash flows for
          each  of the  three  years  in the  period  ended  June  30,  1996  in
          conformity with generally accepted accounting principles. Also, in our
          opinion, the related financial statement schedule,  when considered in
          relation to the basic financial statements taken as a whole,  presents
          fairly in all material respects the information set forth therein.




                                                        ERNST & YOUNG LLP

         Memphis, Tennessee

         August 8, 1996, except for Note 16, as to
                  which the date is September 1, 1996



                                       16
<PAGE>
                        CONSOLIDATED STATEMENTS OF INCOME
                        (In thousands, except share data)


                                                    Year Ended June 30
                                              ----------------------------------
                                                 1996        1995        1994
                                              ---------   ---------   ----------

Net sales ................................    $ 470,979   $ 408,587   $ 371,526
Cost of goods sold .......................      335,377     305,150     291,833
                                              ---------   ---------   ---------
Gross margin .............................      135,602     103,437      79,693
Selling, research and
     administrative expenses .............       27,035      24,265      24,004
                                              ---------   ---------   ---------
Operating income .........................      108,567      79,172      55,689
Other income (expense):
Interest income ..........................        1,060       1,138         314
Interest expense and amortization
     of debt costs .......................      (18,061)    (22,290)    (26,859)
Other ....................................         (451)       (615)       (632)
Minority interest ........................      (16,628)    (23,223)     (8,291)
Secondary offering costs..................       (1,945)         --          --
                                              ---------   ---------   ---------
                                                (36,025)    (44,990)    (35,468)
                                              ---------   ---------   ---------
Income before income taxes and
     extraordinary loss ..................       72,542      34,182      20,221
Income taxes .............................       25,532      12,470       7,253
                                              ---------   ---------   ---------
Income before extraordinary loss .........       47,010      21,712      12,968
Extraordinary loss, net of tax benefit....       (3,949)         --          --
                                              ---------   ---------   ----------
Net income ...............................    $  43,061   $  21,712   $  12,968
                                              =========   =========   =========
Earnings per share:
  Income before extraordinary loss........       $ 2.23
  Extraordinary loss, net of tax benefit..        (0.19)
                                              --------- 
Net income per share......................        $2.04
                                             ==========
Weighted average shares outstanding.......   21,111,793
                                             ==========


                             See accompanying notes.


                                       17
<PAGE>
                           CONSOLIDATED BALANCE SHEETS
                        (In thousands, except share data)
                                                                June 30
                                                         -----------------------
                                                           1996          1995
                                                         --------      ---------
ASSETS
Current assets:
  Cash and cash equivalents ......................       $     -       $ 11,789
  Short-term investments .........................         2,900          9,706
  Accounts receivable--trade, net of
     allowance for doubtful accounts of
     $980 and $1,152 at June 30, 1996 and
     1995, respectively ..........................        65,423         43,519
  Accounts receivable--other .....................         1,382            548
  Inventories ....................................       101,028         61,947
  Deferred income taxes ..........................         3,225            541
  Prepaid expenses and other .....................         5,414          2,530
                                                        --------       --------
     Total current assets ........................       179,372        130,580
Property, plant and equipment:
  Land and land improvements .....................         5,415          3,980
  Buildings ......................................        42,301         36,842
  Machinery and equipment ........................       252,824        232,653
  Construction in progress .......................        14,341          8,696
                                                        --------       --------
                                                         314,881        282,171
  Less allowances for depreciation ...............        57,283         54,072
                                                        --------       --------
      Net property, plant and equipment ..........       257,598        228,099
Goodwill .........................................         6,624         16,998
Deferred debt costs and other ....................         9,205          3,379
                                                        --------       --------
      Total assets ...............................      $452,799       $379,056
                                                        ========       ========
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
     Trade accounts payable ......................      $ 23,226       $ 14,908
     Accrued expenses ............................        36,414         27,937
     Income taxes payable ........................            --          1,230
     Notes payable ...............................         1,620          8,500
     Other liabilities ...........................           147            898
                                                        --------       --------
             Total current liabilities ...........        61,407         53,473
Long-term debt ...................................       217,873        166,202
Accrued postretirement benefits ..................        13,487         12,400
Deferred income taxes ............................        14,976          5,848
Other liabilities ................................         4,168          4,408
Minority interest ................................            --         52,104
Commitments and contingencies ....................            --             --
Stockholders' Equity:
   Preferred stock, $.01 par value; 5,000,000 shares
      authorized;none issued or outstanding.......            --             --
   Common stock, $.01 par value; 60,000,000 shares 
      authorized; 21,407,223 and 19,681,458 shares 
      issued and outstanding at June 30, 1996 and 
      1995, respectively .........................           214            197
   Additional paid-in capital ....................        61,285         45,040
   Deferred stock compensation ...................        (2,373)            --
   Cumulative translation adjustment .............          (683)            --
   Retained earnings .............................        82,445         39,384
                                                        --------       --------
      Total stockholders' equity .................       140,888         84,621
                                                        --------       --------
      Total liabilities and stockholders' equity..      $452,799       $379,056
                                                        ========       ========
                             See accompanying notes.

                                       18
<PAGE>
<TABLE>
<CAPTION>

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

                                                      Additional  Deferred      Cumulative
                                             Common   paid-in     stock         translation  Retained
                                             stock    capital     compensation  adjustment   earnings     Total
                                            --------  ----------  ------------  -----------  ---------  ---------
<S>                                           <C>      <C>         <C>            <C>         <C>       <C>

Balance at July 1, 1993 ...................   $155     $38,401     $    --        $  --       $ 4,704   $ 43,260
    Issuance of 3,871,797 shares of
       common stock .......................     39       5,561          --           --            --      5,600
    Capital contribution ..................     --       1,000          --           --            --      1,000
    Net income ............................     --          --          --           --        12,968     12,968
                                              ----     -------     -------        -----       -------   --------

Balance at June 30, 1994 ..................    194      44,962          --           --        17,672     62,828
    Issuance of  267,226 shares of
       common stock .......................      3          78          --           --            --         81
    Net income ............................     --          --          --           --        21,712     21,712
                                              ----     -------     -------        -----       -------   --------

Balance at June 30, 1995 ..................    197      45,040          --           --        39,384     84,621
    Issuance of 1,725,765 shares of
       common stock .......................     17      13,132          --           --            --     13,149
    Compensation charge for stock
       options ............................     --         635          --           --            --        635
    Deferred stock compensation ...........     --       2,478      (2,478)          --            --         --
    Amortization of deferred stock 
       compensation .......................     --          --         105           --            --        105
    Translation adjustment ................     --          --          --         (683)           --       (683)
    Net income ............................     --          --          --           --        43,061     43,061
                                              ----     -------     -------        -----       -------   --------
Balance at June 30, 1996 ..................   $214     $61,285     $(2,373)       $(683)      $82,445   $140,888
                                              ====     =======     =======        =====       =======   ========
</TABLE>


                             See accompanying notes.



                                       19
<PAGE>
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (In thousands)

                                                       Year Ended June 30
                                               ---------------------------------
                                                  1996        1995        1994
                                               ---------    --------   ---------
OPERATING ACTIVITIES
Net income .................................   $  43,061    $ 21,712   $ 12,968
Adjustments to reconcile net income to net
  cash provided by operating activities:
    Extraordinary loss, net of tax benefit ..      3,949          --         --
    Minority interest .......................     16,628      23,223      8,291
    Depreciation ............................     25,212      23,784     24,613
    Amortization ............................      1,481       2,113      2,009
    Deferred income taxes ...................      8,797       4,179      2,743
    Other ...................................      1,523       1,915      2,583
    Changes in operating assets and 
     liabilities:
      Accounts receivable ...................    (22,700)     (4,709)     4,702
      Inventories ...........................    (27,609)      3,099     17,683
      Prepaid expenses and other assets .....     (3,325)     (1,124)     1,463
      Accounts payable and other current
          liabilities .......................     13,043       3,595      9,333
                                               ---------    --------   -------- 
Net cash provided by operating activities ...     60,060      77,787     86,388

INVESTING ACTIVITIES
Acquisition of Temming Business .............    (27,114)         --         --
Purchase of minority interest in BFLP .......    (62,078)         --         --
Purchases of property, plant and equipment ..    (34,807)    (24,922)   (15,725)
Purchases of short-term investments .........     (2,920)    (13,616)   (14,743)
Proceeds from sales of short-term investments      9,726      14,685      3,968
Other .......................................       (954)     (1,074)       704
                                               ---------    --------   -------- 
Net cash used in investing activities .......   (118,147)    (24,927)   (25,796)

FINANCING ACTIVITIES
Proceeds from sales of equity interests .....     13,149          81      6,600
Proceeds from revolving line of credit and
     long-term debt .........................    237,553       8,500      6,000
Payments for debt issuance costs ............     (5,506)         --         --
Distribution to minority interest ...........     (1,590)     (4,598)    (2,895)
Principal payments on revolving line of
     credit, long-term debt and other .......   (197,181)    (52,155)   (74,383)
                                               ---------    --------   -------- 
Net cash provided by (used in)
     financing activities ...................     46,425     (48,172)   (64,678)
Effect of foreign currency rate fluctuations
     on cash ................................       (127)         --         --
                                               ---------    --------   -------- 
Increase (decrease) in cash and cash 
     equivalent .............................    (11,789)      4,688     (4,086)
Cash and cash equivalents at beginning of
     year ...................................     11,789       7,101     11,187
                                               ---------    --------   -------- 
Cash and cash equivalents at end of year ....  $      --    $ 11,789   $  7,101
                                               =========    ========   ========

                             See accompanying notes.

                                       20
<PAGE>
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.   ACCOUNTING POLICIES

     Business Description and Basis of Presentation
     ----------------------------------------------
         The financial statements as of and for the year ended June 30, 1996 are
consolidated  financial  statements  of Buckeye  Cellulose  Corporation  and its
subsidiaries  (the  Company).  The  financial  statements as of and for the year
ended June 30, 1995 and 1994 are combined  consolidated  financial statements of
Buckeye Cellulose  Corporation (BCC) and Buckeye Florida  Corporation (BFC). All
significant  intercompany  accounts and  transactions  have been  eliminated  in
consolidation and combination.

         Under an  agreement  dated March 16,  1993,  Madison  Dearborn  Capital
Partners (MDCP) and members of the Company's  current  management  organized BCC
and BFC to  acquire  the  assets  comprising  the  cotton  linter  and wood pulp
businesses,   and  certain  assets  of  the  headquarters  of  the  Cellulose  &
Specialties  Division of The Procter & Gamble  Cellulose  Company  (P&GCC).  BFC
served  as the sole  general  partner  of and  held a 50%  interest  in  Buckeye
Florida,  Limited  Partnership  (BFLP),  which  operated the wood pulp  business
located  in  Perry,   Florida  (the  Foley  Plant).  P&GCC  retained  a  limited
partnership  interest  in the wood pulp  business  and  granted BFC an option to
purchase P&GCC's limited partnership interest (the P&G Call Option). On November
28, 1995,  shareholders of BFC exchanged all of their  outstanding  common stock
for common stock of BCC and BFC became a wholly-owned subsidiary of the Company.
Concurrently,  through the exercise of the P&G Call Option,  the Company and its
subsidiaries  redeemed and/or acquired the limited partnership  interest in BFLP
for $62,078,000 in cash.

         The Company  manufactures  and  distributes a broad variety of wood and
cotton  linter-based  specialty  pulps used in numerous  applications  including
disposable  diapers,  engine air and oil filters,  food  casings,  rayon textile
filament, tapes, thickeners, and papers.


     Cash and Cash Equivalents
     -------------------------
         The Company considers cash equivalents to be temporary cash investments
with a maturity of three months or less when purchased.


     Short-term Investments
     ----------------------
         Short-term   investments   consist   primarily  of  government   backed
securities and commercial paper of an investment  grade.  Included in short-term
investments is a $2,900,000 certificate of deposit which the Company has pledged
as collateral to secure loans obtained by certain officers of the Company.


     Inventories
     -----------
         Pulpwood,  raw cotton lint inventories,  the lint component of finished
linter  pulp,  chemicals  and  storeroom  supplies  are  stated at lower of cost
(determined on the average cost method) or market.  The remaining  components of
finished pulp,  including other raw materials,  labor and overhead are stated at
lower of cost (determined on a first-in, first-out basis) or market.

                                       21
<PAGE>
     Property, Plant and Equipment
     -----------------------------
         Property,   plant  and  equipment  is  stated  at  cost.  The  cost  of
maintenance,  repairs,  and minor  renewals  and  improvements  are  expensed as
incurred.   The  cost  of  major  renewals  and  improvements  are  capitalized.
Depreciation  is  computed  by  the  straight-line  method  over  the  following
estimated useful lives:  buildings - 30 to 40 years; machinery and equipment - 5
to 13 years.


     Intangible Assets
     -----------------
         Goodwill is amortized by the  straight-line  method over thirty  years.
Deferred  debt costs are  amortized by the interest  method over the life of the
related debt.  Goodwill is net of  accumulated  amortization  of $1,854,000  and
$1,430,000  and  deferred  debt  costs are net of  accumulated  amortization  of
$531,000 and  $1,191,000  at June 30, 1996 and 1995,  respectively.  Non-compete
agreements are amortized over the agreement term using the straight-line method.
Non-compete  agreements are net of accumulated  amortization of $123,000 at June
30, 1996 and are included in deferred  debt costs and other on the  consolidated
balance sheet.


     Income Taxes
     ------------
         The Company has  provided  for income  taxes  under the  provisions  of
Statement of  Financial  Accounting  Standards  No. 109.  Accounting  for Income
Taxes.  Accordingly,  deferred  income  taxes  reflect  the net tax  effects  of
temporary differences between the carrying amounts of assets and liabilities for
financial reporting purposes and the amounts used for income tax purposes.


     Credit Risk
     -----------
         The Company generally obtains credit insurance or requires the customer
to  provide  a letter  of credit  for  export  sales.  Credit  limits  have been
established for each domestic  customer and those foreign customers where credit
insurance is not available. Credit limits are monitored routinely. It is not the
Company's policy to require collateral or other security for domestic or foreign
sales.


     Environmental Costs
     -------------------
         Liabilities are recorded when  environmental  assessments are probable,
and the  cost  can be  reasonably  estimated.  Generally,  the  timing  of these
accruals  coincides with the earlier of completion of a feasibility study or the
Company's commitment to a plan of action based on the then known facts.


     Revenue Recognition
     -------------------
         Revenues are recognized when title to the goods passes to the customer.
Net sales is comprised of sales  reduced by sales  allowances  and  distribution
costs.


     Foreign Currency Translation
     ----------------------------
         Company management has determined that the local currency of its German
subsidiary is the functional currency, and accordingly Deutsche mark denominated
balance sheet accounts are translated  into United States dollars at the rate of
exchange  in effect at fiscal  year end.  Income and  expense  activity  for the
period is  translated at the weighted  average  exchange rate during the period.
Translation  adjustments are included as a separate  component of  stockholders'
equity.

                                       22
<PAGE>
     Use of Estimates
     ----------------
         The preparation of the consolidated  financial statements in conformity
with  generally  accepted  accounting  principles  requires  management  to make
estimates and assumptions  that affect the amounts  reported in the consolidated
financial  statements and accompanying  notes.  Actual results could differ from
the estimates and assumptions used.


     Earnings Per Share
     ------------------
         Earnings per share have been  computed  based on the  weighted  average
number of common shares and common stock equivalent  shares  outstanding  during
the period.  Common  stock  equivalents  represent  the  dilutive  effect of the
assumed exercise of outstanding stock options.  Fully diluted earnings per share
are not materially  different from primary  earnings per share,  and accordingly
are not presented.


     Historical Earnings Per Share
     -----------------------------
         Earnings per share have not been  presented for years prior to June 30,
1996, as they are not considered relevant.


     Recently Issued Accounting Standards
     ------------------------------------
         During 1995, the Financial  Accounting Standards Board issued Statement
of  Financial   Accounting   Standards  No.  123,   Accounting  for  Stock-Based
Compensation  (SFAS 123) effective for fiscal years beginning after December 15,
1995.  SFAS 123 provides  companies with the option of  recognizing  expense for
stock-based  awards  based on their fair value on the date of grant or providing
pro forma  disclosures  of net income and earnings  per share,  had the new fair
value method been used. The Company anticipates that it will elect the pro forma
disclosure option.

         During 1995, the Financial  Accounting Standards Board issued Statement
of Financial  Accounting  Standards No. 121,  Accounting  for the  Impairment of
Long-Lived  Assets  and for  Long-Lived  Assets  to Be  Disposed  Of (SFAS  121)
effective for fiscal years beginning after December 15, 1995. SFAS 121 addresses
the accounting for the impairment of long-lived assets, such as property,  plant
and equipment,  identifiable  intangibles including patents and trademarks,  and
goodwill  related to those assets.  It specifies  when assets should be reviewed
for impairment, methods to determine if an asset is impaired, methods to measure
an impairment loss, and necessary disclosures in the financial statements.  SFAS
121 also requires that long-lived  assets and identifiable  intangibles  (except
for assets of a  discontinued  operation)  held for disposal be accounted for at
the  lower  of cost or fair  value  less  cost to  sell.  The  Company  does not
anticipate  that the  implementation  of SFAS 121 will have a material impact on
the financial position or results of operations of the Company.


     Reclassifications
     -----------------
          Certain  amounts in the 1994 and 1995 financial  statements  have been
reclassified to conform with the 1996 financial statement presentation.




                                       23
<PAGE>
2.   BUSINESS COMBINATIONS

         The  acquisition  of the P&GCC  limited  partnership  interest has been
recorded using the purchase method of accounting. The allocation of the purchase
price is based on the  respective  fair  value of  assets  and  liabilities  and
resulted in an increase to property,  plant and  equipment of  $4,098,000  and a
reduction in goodwill of $9,951,000.  The operations of BFLP are consolidated in
the accompanying  financial  statements and the limited partnership  interest is
recorded as a minority interest prior to the date of acquisition/redemption.

         Effective  May  1,  1996,   Buckeye  Cellulose  GmbH,  a  wholly  owned
subsidiary  of  the  Company,  purchased  the  property,  plant,  equipment  and
inventories  of the  specialty  pulp  business of Peter  Temming AG (the Temming
Business)  in  Gluckstadt,   Germany  for   $27,114,000  in  cash  plus  assumed
liabilities of $2,994,000.  The acquisition was accounted for using the purchase
method of  accounting.  The  allocation  of the  purchase  price is based on the
respective fair value of assets and liabilities at the date of acquisition.

         Temming purchase price allocation (in thousands):

           Inventory...................................       $11,721
           Property, plant and equipment...............        16,870
           Non-compete agreement.......................         1,517
                                                              -------
                                                              $30,108
                                                              =======

The  operating  results  of the  Temming  Business  have  been  included  in the
consolidated statement of income from the date of acquisition. At June 30, 1996,
the net assets of Buckeye Cellulose GmbH were $29,870,000.

         The following  unaudited  pro forma  results of  operations  assume the
acquisition/redemption  of P&GCC's  limited  partnership  interest in BFLP,  the
related  refinancing  transactions,  and the acquisition of the Temming Business
occurred as of the beginning of the periods presented.

          Pro forma results of operations:
                                                      Year Ended June 30  
                                                   ------------------------
                                                     1996            1995
                                                   --------        --------
                                                   (In thousands, except per
                                                        share data)

          Net sales ...........................     $521,681       $464,224
          Income before extraordinary loss ....       54,824         34,807
          Net income ..........................       50,875         30,858
          Earnings per common share:
             Income before extraordinary loss..         2.60
             Net income .......................         2.41

         The pro forma  information is presented for  information  purposes only
and is not  necessarily  indicative  of the  operating  results  that would have
occurred had the business  combinations  been consummated as of the above dates,
nor is it necessarily indicative of future operating results.


                                       24
<PAGE>
3.   INVENTORIES

         Components of inventories (in thousands):

                                                         June 30
                                               -----------------------
                                                   1996         1995
                                               ----------    ---------
         Raw materials.....................     $ 20,340      $ 9,317
         Finished goods....................       65,276       36,887
         Storeroom and other supplies......       15,412       15,743
                                                --------      -------
                                                $101,028      $61,947
                                                ========      =======

4.   ACCRUED EXPENSES

         Components of accrued expenses (in thousands):

                                                       June 30
                                              ------------------------ 
                                                  1996          1995
                                              ----------    ----------
         Retirement plans..................    $11,212        $12,731
         Vacation pay......................      3,287          3,003
         Maintenance accrual...............      9,482          3,527
         Sales program accrual.............      3,268          3,154
         Other.............................      9,165          5,522
                                               -------        -------
                                               $36,414        $27,937
                                               =======        =======

5.   DEBT

    Long-term debt (in thousands):
                                                            June 30
                                                     ----------------------
                                                       1996          1995
                                                     --------      --------
    8 1/2% Senior Subordinated Notes due
          December 15, 2005 .......................  $149,460      $     --
    10 1/4% Senior Notes due May 15, 2001 .........     6,913        64,720
    10% Class A Senior Secured Notes due
          March 16, 2000 ..........................        --        26,000
    12% Subordinated Secured Notes due
          March 16, 2003 ..........................        --        75,000
    Credit Facility ...............................    61,500            --
    Other .........................................        --           482
                                                     --------      --------
                                                     $217,873      $166,202
                                                     ========      ========

         The Company  completed  a public  offering  of  $150,000,000  principal
amount  of  8  1/2%  Senior  Subordinated  Notes  due  December  15,  2005  (the
Subordinated  Notes) during November 1995,  which were sold for 99.626% of their
principal  amount.  The  Subordinated  Notes are unsecured  senior  subordinated
obligations  and are  subordinated  in right of payment to the prior  payment in
full of all senior  indebtedness,  including the  indebtedness  under the Credit
Facility and the  outstanding  10 1/4% Senior Notes due May 15, 2001 (the Senior
Notes).  A portion  of the  proceeds  from the  Subordinated  Notes were used to
retire  $45,594,000 of the Senior Notes,  resulting in an extraordinary  loss of
$3,228,000, net of tax benefit.


                                       25
<PAGE>
         The Subordinated Notes are redeemable at the option of the Company,  in
whole or in part, at any time on or after  December 15, 2000, at the  redemption
prices  (expressed  as  percentages  of principal  amount) set forth  below,  if
redeemed during the 12-month period beginning December 15 of the years indicated
below,  in each case  together  with accrued and unpaid  interest to the date of
redemption.

         Subordinated Notes redemption:
                                                                Price
                                                                -----
           2000.........................................        104.25%
           2001.........................................        102.83
           2002.........................................        101.41
           2003 and thereafter..........................        100.00

         The  Company  also  entered  into a new  credit  facility  (the  Credit
Facility) concurrent with the issuance of the Subordinated Notes,  providing for
borrowings up to $135,000,000  less the outstanding  principal  amount of Senior
Notes in excess of $5,000,000.  The Credit Facility  matures  November 27, 2000,
and beginning January 1, 1998,  availability  reduces by $3,750,000 per quarter.
The interest  rate  applicable to  borrowings  under the Credit  Facility is the
agent's  prime rate or a LIBOR based rate  ranging from LIBOR plus 0.5% to 1.0%.
Borrowings at June 30, 1996 were at an average rate of 6.02%.  Letters of credit
issued through the Credit Facility of $932,000 are outstanding at June 30, 1996.
The amount  available for borrowing  under the Credit Facility is $70,655,000 at
June 30, 1996.

         The Senior Notes are unsecured  obligations  and are equal (pari passu)
in the right of payment with all existing and future indebtedness of the Company
which is not subordinated indebtedness. During the year ended June 30, 1996, the
Company purchased and retired $57,807,000 of its Senior Notes.

         The Senior Notes are redeemable at the option of the Company,  in whole
or in part,  at any time on or after  May 15,  1998,  at the  redemption  prices
(expressed  as  percentages  of principal  amount) set forth below,  if redeemed
during the 12-month  period  beginning May 15 of the years  indicated  below, in
each case together with accrued and unpaid interest to the date of redemption.

         Senior Notes redemption:
                                                               Price
                                                               -----
           1998.........................................      103.875%
           1999.........................................      101.937
           2000 and thereafter..........................      100.000

         Under  the terms of the  long-term  debt  agreements,  the  Company  is
required to comply with certain covenants including minimum net worth,  interest
coverage  ratios,   and  limitations  on  restricted   payments  and  levels  of
indebtedness.  At June 30, 1996, the amount of retained  earnings  available for
the  payment  of  dividends  was   approximately   $32,643,000  under  the  most
restrictive  of these  agreements.  The Company Stock  Repurchase  (see Note 16)
reduced the amount available for the payment of dividends by $25,000,000.

         The  Company has a revolving  credit line of  approximately  $8,900,000
with a financial  institution  at a rate of interest  equal to the bank's  prime
discount  rate  (7.5% at June 30,  1996).  The  outstanding  balance  under this
revolving  line of credit was  $1,620,000  at June 30, 1996 and is classified as
notes  payable in the  consolidated  balance  sheet.  Letters  of credit  issued
through the revolving line of credit of $2,271,000  are  outstanding at June 30,
1996. The revolving line of credit expires April 30, 1997.

                                       26
<PAGE>
          Total  interest paid by the Company for the years ended June 30, 1996,
1995, and 1994 was $17,460,000, $21,755,000, and $25,866,000, respectively.


6.   STOCKHOLDERS' EQUITY

         Immediately  prior to the  Company's  initial  public  offering  of its
Common Stock,  the previously  outstanding  Class A Common and Class B Common of
BCC and BFC were  converted  into  shares of Common  Stock of the  Company.  The
aggregate  number of shares of Common  Stock  issued to the  holders  of Class A
Common and Class B Common,  respectively,  was determined  based on the accreted
liquidation  preference of the Class A Common at the time of conversion  and the
total equity valuation of the Company.  The Company also effected an approximate
9.2:1.0 stock split. Share and per share amounts presented have been restated to
reflect  the  conversion  and stock  split,  with an  offsetting  adjustment  to
additional paid-in capital.

         In November 1995, 8,222,500 shares of Common Stock were sold through an
initial public offering of the Company's Common Stock. Of the 8,222,500  shares,
7,475,000 were shares sold by a selling  stockholder  and the remaining  747,500
shares were issued and sold by the  Company.  Net  proceeds to the Company  were
$12,819,000,  net of  underwriting  discounts and expenses  associated  with the
offering.  The proceeds were used to retire  $12,213,000  (principal  amount) of
Senior Notes in January 1996, resulting in an extraordinary loss of 721,000, net
of tax benefit. If the retirement of Senior Notes, using the net proceeds to the
Company of the  offering,  were assumed to have taken place at the  beginning of
the current  fiscal  year,  net income per share would have been reduced by $.01
per share.

         The  Company's  Stock Option Plans (the Option  Plans)  provide for the
granting of either qualified or nonqualified stock options.  Options are subject
to terms and conditions determined by the Compensation Committee of the Board of
Directors, and generally are exercisable in increments of 20% per year beginning
one year from date of grant and expire ten years from date of grant.

         Option Plan activity:
                                                      Year Ended June 30
                                                ----------------------------
                                                    1996             1995
                                                -----------      -----------
     Outstanding at beginning of year .........    978,265        1,245,491
     Granted ..................................  1,070,000               --
     Exercised ................................    978,265          267,226
                                                 ---------        ---------
     Outstanding at end of year ...............  1,070,000          978,265
                                                 =========        =========

     Exercisable at end of year ...............         --          283,940
                                                 =========        =========
     Shares reserved for future grants ........  1,380,000               --
                                                 =========        =========


          Options  outstanding  as of June  30,  1996  were at  exercise  prices
ranging from $15.19 to $25.50 per share.  Options exercised were at share prices
ranging from $0.18 to $1.22 in both 1996 and 1995.

         In  connection  with the grant of certain stock options to employees in
1996, the Company  recorded  deferred stock  compensation  of $2,478,000 for the
difference  between  the fair value at the date of grant and the  option  price.
Such amount is presented as a reduction of stockholders' equity and is amortized
over the vesting period of the related stock options.


                                       27
<PAGE>
7.  INCOME TAXES

         Provision for income taxes (in thousands):

                                                    Year Ended June 30
                                           --------------------------------
                                             1996         1995        1994
                                           -------      -------      ------
           Current:
                Federal..............      $15,701       $7,256      $4,366
                State and other......        1,034        1,035         144
                                           -------      -------     -------
                                            16,735        8,291       4,510
           Deferred:
                Federal..............        8,414        3,652       2,499
                State................          383          527         244
                                           -------      -------     -------
                                             8,797        4,179       2,743
                                           -------      -------     -------
                                           $25,532      $12,470      $7,253
                                           =======      =======     =======

         Significant   components   of  the   Company's   deferred   tax  assets
(liabilities) are as follows (in thousands):

         Deferred tax assets (liabilities):
                                                        June 30
                                                ------------------------
                                                   1996          1995
                                                ---------      ---------
     Deferred tax liabilities:
         Depreciation ........................  $(24,807)       $(5,934)
         Investment in partnership ...........        --         (7,454)
         Other ...............................    (2,210)          (456)
                                                --------       --------
                                                 (27,017)      (13,844)
     Deferred tax assets:
         Postretirement benefits .............     4,786          1,399
         Inventory costs .....................       843            359
         State tax credit ....................       507            452
         Alternative minimum tax credit ......     1,902          4,984
         Net operating loss ..................     1,598             --
         Nondeductible reserves ..............     5,196            332
         Other ...............................       434          1,011
                                                --------       --------
                                                  15,266          8,537
                                                --------       --------
                                                $(11,751)       $(5,307)
                                                ========       ========

         The  provision  for income taxes  differs  from the amount  computed by
applying the  statutory  federal  income tax rate of 35% to income before income
taxes and extraordinary loss due to the following (in thousands):

         Rate analysis:
                                                   Year Ended June 30
                                          -----------------------------------
                                             1996         1995         1994
                                          --------      --------     --------
     Expected tax expense ..............  $25,390       $11,964       $7,077
     State taxes .......................      857           693          426
     Foreign sales corporation .........   (2,112)           --           --
     Nondeductible items ...............      681            --           --
     Other .............................      716          (187)        (250)
                                          -------       -------      -------
                                          $25,532       $12,470       $7,253
                                          =======       =======      =======

                                       28
<PAGE>
          The  Company  paid  income  taxes  of  $16,832,000,   $6,884,000,  and
$7,040,000 during the years ended June 30, 1996, 1995 and 1994, respectively.

         The Company's  state tax credit  carryforward  expires at varying dates
through  2011,  and its  alternative  minimum  tax  credit  carryforward  has no
expiration  date. The Company has a foreign net operating loss  carryforward  of
approximately $3,200,000 which has no expiration date.

         The Company's  extraordinary loss of $3,949,000 is net of an income tax
benefit of $2,383,000.


8.   EMPLOYEE BENEFIT PLANS

         The Company has a defined  contribution  retirement  plan covering U.S.
employees.  The Company  contributes 1% of the employee's base compensation plus
1/2% for each year of  service  up to a maximum  of 11% of the  employee's  base
compensation. The plan also provides for additional contributions by the Company
contingent upon the Company's  results of operations.  Contribution  expense for
the  retirement  plan  for the  years  ended  June 30,  1996,  1995 and 1994 was
$7,424,000, $7,125,000, and $6,336,000, respectively.

         In  conjunction  with the  acquisition  of the  Temming  Business,  the
Company assumed a pension obligation for a defined benefit pension plan which is
available to employees of Buckeye Cellulose GmbH who have reached the age of 20.
Benefits  under the plan are  primarily  based on years of  service,  employees'
compensation  prior to retirement,  and expected  increases in benefit  payments
pursuant  to  German  law.  The  Company  has  elected  not to fund the  pension
liability  as of June 30, 1996 as allowed by German law.  The  liability at June
30, 1996 was $551,000.

         Also,  the  Company  provides  medical,   dental,  and  life  insurance
postretirement  plans covering U.S. employees who meet specified age and service
requirements.  Certain employees who met specified age and service  requirements
on March 15, 1993 are covered by the Procter & Gamble  plans and are not covered
by these plans.  The Company has accounted for its  obligation  related to these
plans in accordance  with Statement of Financial  Accounting  Standards No. 106,
Employers' Accounting for Postretirement Benefits Other Than Pensions.

         The Company's  current  policy is to fund the cost of these benefits as
payments to participants are required.

         Accrued postretirement benefits (in thousands):
                                                               June 30
                                                       ---------------------
                                                          1996        1995
                                                       --------     --------
         Accumulated postretirement benefits:
              Eligible active plan participants .....  $   146      $   115
              Retirees ..............................       84           56
              Other active plan participants ........    8,022        6,476
                                                       -------      -------
                                                         8,252        6,647
         Unrecognized gain from plan amendments .....    5,906        6,556
         Unrecognized net loss ......................   (1,222)        (803)
                                                       -------      -------
                                                       $12,936      $12,400
                                                       =======      =======

                                       29
<PAGE>
         Postretirement benefits (in thousands):

                                                 Year Ended June 30
                                        ------------------------------------
                                           1996         1995          1994
                                        ---------     ---------     --------
         Service cost................    $   598       $   539       $  720
         Interest cost...............        578           487          891
         Amortization................       (640)         (650)          --
                                         -------       -------       ------
                                         $   536       $   376       $1,611
                                         =======       =======       ======

         The Company  amended its  postretirement  plans effective July 1, 1994.
The  amendments  changed  the  plans'   eligibility   requirements  and  benefit
schedules, created required retiree contributions, and implemented limits on the
Company's  postretirement  benefit  costs.  The effect of the  amendments was to
reduce  the  accumulated  postretirement  benefit  obligation  by  approximately
$7,206,000  at July 1, 1994.  The  reduction in the  accumulated  postretirement
benefit   obligation  is  being  recognized  as  a  reduction  to  net  periodic
postretirement  benefit  cost  over  approximately  eleven  years,  the  average
remaining service of active participants not yet eligible for benefits.

         The weighted  average annual assumed rate of increase in the per capita
cost of covered  benefits  (i.e.  health  care cost trend  rate) for the medical
plans is 10.0% for 1997 and is assumed to decrease gradually to 5.5% in 2004 and
remain level  thereafter.  Due to the benefit cost  limitations in the plan, the
health care cost trend rate assumption does not have a significant effect on the
amounts  reported.  For example,  increasing  the assumed health care cost trend
rate by one  percentage  point would  increase  the  accumulated  postretirement
benefit  obligation  as of June 30,  1996 by $79,000  and the  aggregate  of the
service and interest cost components of net periodic postretirement benefit cost
for the year ended June 30, 1996 by $5,000.

          The weighted average discount rate used in determining the accumulated
postretirement  benefit  obligation  was 7.5% and 8% at June 30,  1996 and 1995,
respectively.


9.   SIGNIFICANT CUSTOMER

         The Company has entered into an agreement whereby Procter & Gamble will
purchase  a  specified  tonnage of fluff pulp from the  Company  each year.  The
agreement  expires  on  December  31,  2002.  Shipments  of fluff pulp under the
agreement  are made to Procter & Gamble  affiliates  worldwide,  as  directed by
Procter & Gamble.  Net sales to  Procter & Gamble  for the years  ended June 30,
1996,  1995  and  1994  were  $171,819,000,   $157,901,000,   and  $148,196,000,
respectively.


10.  EXPORT SALES

          Gross  export  sales by U.S.  operations  as a percent of total  gross
sales are as follows:

         U.S. Export Sales:
                                                 Year Ended June 30
                                         ---------------------------------
                                            1996        1995        1994
                                         --------     --------    --------
           Europe.......................     32%         30%         35%
           Asia.........................     23          26          22
           Other........................     14          14          13
                                             --          --          --
                                             69%         70%         70%
                                             ==          ==          ==


                                       30
<PAGE>
11.  RESEARCH AND DEVELOPMENT EXPENSES

          Research  and  development  expenses of  $3,471,000,  $3,044,000,  and
$2,960,000  were  charged to expense as  incurred  for the years  ended June 30,
1996, 1995, and 1994, respectively.


12.  PURCHASE COMMITMENTS

         At June 30, 1996,  under four separate  agreements  expiring at various
dates  through  December 31, 2002,  the Company is required to purchase  certain
timber from  specified  tracts of land that is  available  for  harvest.  At the
option of the  Company,  certain of these  timber  purchase  commitments  may be
extended  through December 31, 2010. The contract price under the terms of these
agreements  is either at the then  current  market  price or at fixed  prices as
stated in the contract.  The fixed and determinable purchase obligations related
to these contracts, based on contract prices as of June 30, 1996, are as follows
(in thousands):

         Timber purchase commitments:
                                                          Amounts
                                                         ---------
           1997...................................        $19,519
           1998...................................         17,854
           1999...................................         16,491
           2000...................................         15,322
           2001...................................         12,699
           Thereafter.............................         15,617
                                                          -------
                                                          $97,502
                                                          =======

          Purchases  under these  agreements  for the years ended June 30, 1996,
1995 and 1994 were $25,443,000, $21,819,000, and $18,644,000, respectively.


13.  CONTINGENCIES

         Procter & Gamble has been named as a defendant in 21 lawsuits involving
approximately 188 individual  plaintiffs claiming  unspecified  compensatory and
punitive damages, costs and legal fees for alleged diminished property value and
fear of illness  asserting that the Foley Plant discharged toxic pollutants into
the nearby  Fenholloway River and into treatment ponds from which the pollutants
allegedly  entered and contaminated the underground  water. In November 1995, by
order of the federal  court,  all but four  individual  cases were dismissed for
lack of federal jurisdiction.  This dismissal is not a decision on the merits of
the  individual  cases,  and the claims may be  refiled  in state  court  within
applicable  statutes of limitations.  The Company assumed the obligation for any
costs related to this matter on the date of the  acquisition of the Foley Plant.
The Company  intends to  vigorously  defend  these suits and  contends  that the
discharge from the Foley Plant is in compliance with federal and state permits.

         Additionally,  the  Company is subject  to  various  state and  federal
environmental  laws and  regulations.  The Company has reached an agreement (the
Fenholloway  Agreement) with the Florida Department of Environmental  Regulation
based upon the results of an  environmental  study of the Company's  operations.
Compliance  with the  Fenholloway  Agreement  will require the Company to invest
approximately  $39,000,000 through 1999 to modify its facilities. In addition to
the  cost of  compliance  with the  Fenholloway  Agreement,  the cost of  future
compliance with other  environmental  regulations  will depend on  environmental
regulations  which are subject to change and the  subsequent  definition  of the
necessary  technology  to  meet  the  changing  regulations.  Therefore,  it  is

                                       31
<PAGE>
difficult to determine the total amount of expenditures  that may be required in
the  future.   However,   the  Company   estimates  that  capital  spending  for
environmental compliance based on certain regulations expected to be promulgated
in addition to compliance with the Fenholloway  Agreement could be approximately
$14,000,000 through the year 2000.

         As of June 30, 1996, the Company has established reserves of $4,200,000
for  certain   environmental   matters.   Based  on  current   information   and
requirements,  the Company believes that such reserves are adequate.  Because an
environmental  reserve is not established  until a liability is determined to be
probable  and  reasonably  estimable,  not all  potential  future  environmental
liabilities are covered by the Company's reserves.  Accordingly, there can be no
assurance that the Company's  environmental  reserves will be sufficient to meet
the Company's obligations, and additional earnings charges are possible.

         The  Foley  Plant is on the EPA  CERCLIS  list of  potential  hazardous
substance  release sites prepared  pursuant to CERCLA.  The EPA conducted a site
investigation in early 1995. Although the Company considers it unlikely that the
Foley  Plant will be listed on the  CERCLA  National  Priorities  List and hence
require remedial action, the possibility of such listing cannot be ruled out. If
the site were to be placed on the National Priorities List, the costs associated
with conducting a CERCLA remedial action could be material.

         The Company is involved in certain legal actions and claims  arising in
the  ordinary  course of  business.  It is the opinion of  management  that such
litigation and claims will be resolved  without  material  adverse effect on the
Company's financial position or results of operation.


14.  FAIR VALUES OF FINANCIAL INSTRUMENTS

         For certain of the Company's financial instruments,  including cash and
cash equivalents, short-term investments, accounts receivable, accounts payable,
other accrued  liabilities and notes payable,  the carrying amounts  approximate
fair  value  due to their  short  maturities.  The fair  value of the  Company's
long-term  debt is based on an average of the bid and offer  prices at year-end.
The  carrying  value  and fair  value of  long-term  debt at June 30,  1996 were
$217,873,000  and  $209,924,000,   respectively,  and  at  June  30,  1995  were
$166,202,000 and $176,076,000, respectively.

                                       32
<PAGE>
15.  QUARTERLY RESULTS OF OPERATIONS (UNAUDITED)

                    (in thousands, except per share data)
                                        First      Second     Third      Fourth
                                       Quarter     Quarter    Quarter    Quarter
                                      --------     -------    -------    -------
 Year Ended June 30, 1996:
 Net sales .........................  $ 108,566   $ 117,013   $113,246  $132,154
 Gross margin ......................     33,495      33,801     34,380    33,927
 Operating income ..................     27,303      27,872     28,004    25,388
 Income before extraordinary loss ..      7,737       9,902     15,513    13,858
 Net income ........................      7,737       6,674     14,792    13,858
 Earnings per share:
    Income before extraordinary loss       0.37        0.47       0.72      0.65
    Extraordinary loss .............                  (0.15)     (0.03)      --
    Net income .....................       0.37        0.32       0.69      0.65

 Year Ended June 30, 1995:
 Net sales .........................  $  93,934   $ 103,153   $104,231  $107,269
 Gross margin ......................     20,697      24,560     25,814    32,366
 Operating income ..................     14,974      19,104     20,547    24,547
 Net income ........................      3,967       4,905      5,592     7,248


16.  SUBSEQUENT EVENTS

         On July 2, 1996,  BKI Investment  Corp.,  a newly formed,  wholly-owned
subsidiary of the Company,  purchased 2,259,887 shares of Common Stock from MDCP
for $22.125 per share (the Company Stock  Repurchase) for an aggregate  purchase
price of  $50,000,000.  Additionally,  on July 2,  1996,  MDCP  sold to  certain
individuals  employed  by the  Company and their  related  trusts,  in an exempt
transaction  under the  Securities  Act of 1933,  as amended,  an  aggregate  of
1,385,269 shares of Common Stock for $22.125 per share (the  Individuals'  Stock
Purchase).  The  purchase  price  for  the  Company  Stock  Repurchase  and  the
Individuals'  Stock  Purchase  reflected  the  prevailing  market price when the
parties decided to pursue definitive agreements and sought board approval.

         Concurrently  with the  completion of the Company Stock  Repurchase and
the Individuals' Stock Purchase, MDCP sold 2,887,935 shares of Common Stock in a
public offering and the Company issued and sold $100,000,000 principal amount of
9 1/4%  Senior  Subordinated  Notes  due 2008.  Upon  completion  of the  equity
offering,  the Company Stock Repurchase and the Individuals' Stock Purchase, the
Company had 19,147,336 shares of Common Stock outstanding,  and MDCP's ownership
percentage  was less  than  five  percent.  The  proceeds  of the 9 1/4%  Senior
Subordinated  Notes were used to fund the Company Stock  Repurchase and together
with  borrowings  under  the  Credit  Facility,  to  acquire  the stock of Alpha
Cellulose Holdings, Inc. (Alpha) on September 1, 1996, for an aggregate purchase
price of approximately $63,000,000 in cash plus assumed liabilities.  Alpha is a
specialty pulp  manufacturer in Lumberton,  North Carolina with net sales in the
year ended December 31, 1995 of approximately $50,000,000.

         In  August  1996,  the  Company's  Board of  Directors  authorized  the
repurchase of up to one million  shares of its common stock from time to time on
the open market or in privately negotiated purchases.

                                       33
<PAGE>
ITEM  9.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
          FINANCIAL DISCLOSURE

      The Company has had no changes in or  disagreements  with its  independent
auditors to report under this item.




                                    PART III


ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

      Information  relating to Directors and Executive  Officers is set forth on
pages  4  through  5 in  the  Company's  1996  Annual  Proxy  Statement  and  is
incorporated herein by reference.


ITEM 11.   EXECUTIVE COMPENSATION

      Information  relating  to  Executive  Compensation  is set forth under the
caption  "Executive  Compensation"  on pages 7 through  8 and under the  caption
"Report of the  Compensation  Committee" on page 6 in the Company's  1996 Annual
Proxy Statement and is incorporated herein by reference.


ITEM 12.   SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

      Information  relating to Security  Ownership of Certain  Beneficial Owners
and  Management  is set forth under the caption  "Security  Ownership of Certain
Beneficial  Owners" on pages 2 through 3 in the Company's Annual Proxy Statement
and is incorporated herein by reference.


ITEM 13.   CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

      Information relating to Certain  Relationships and Related Transactions is
set forth under the caption "Certain  Relationships and Related Transactions" in
the Company's 1996 Annual Proxy Statement on page 10 and is incorporated  herein
by reference.

                                       34
<PAGE>
                                          PART IV


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

(a)  (1)  Financial Statements
          -  See Item 8 of Part II herein.

     (2)  Financial Statement Schedule

          -  Schedule II - Valuation and Qualifying  Accounts.  See page 39 of
             this document.

          -  All  other  financial   statement  schedules  are  omitted  as  the
             information is not required or because the required  information is
             presented in the financial statements or the notes thereto.

     (3)  Listing of Exhibits

          3.1     Amended and Restated  Certificate  of  Incorporation  of the
                  Registrant, as amended through November 20, 1995 *

          3.2     Amended and Restated  By-laws of the Registrant * 

         10.1     Asset Purchase  Agreement  dated March 16, 1993 by and between
                  the Registrant and The Procter & Gamble Cellulose Company. **

         10.2     Management  Stock  Subscription  Agreement  and  the  Addendum
                  thereto dated March 22, 1994 by and between the Registrant and
                  Robert E. Cannon. ***

         10.3     Management  Stock  Subscription  Agreement  and  the  Addendum
                  thereto dated March 22, 1994 by and between the Registrant and
                  David B. Ferraro. ***

         10.4     Management  Stock  Subscription  Agreement  and  the  Addendum
                  thereto dated March 22, 1994 by and between the Registrant and
                  Herman P. van Eck. ***

         10.5     Management  Stock  Subscription  Agreement  and  the  Addendum
                  thereto dated March 22, 1994 by and between the Registrant and
                  George B. Ellis. ***

         10.6     1994 Incentive  Stock Option Plan for Management  Employees of
                  The Buckeye Cellulose Corporation dated March 22,1994.***

         10.7     Incentive Stock Option Subscription  Agreement dated March 22,
                  1994 by and between the Registrant and Robert E. Cannon. ***

         10.8     Incentive Stock Option Subscription  Agreement dated March 22,
                  1994 by and between the Registrant and David B. Ferraro. ***

         10.9     Incentive Stock Option Subscription  Agreement dated March 22,
                  1994 by and between the Registrant and Herman P. van Eck. ***

         10.10    Incentive Stock Option Subscription  Agreement dated March 22,
                  1994 by and between the Registrant and George B. Ellis.  ***

         10.11    Stockholder  Agreement dated March 22, 1994 by and between the
                  Registrant, Madison Dearborn Capital Partners L.P. and each of
                  the named "Executives". ***

         10.12    Registration  Agreement and the Addendum thereto,  dated March
                  22,  1994 by and  between  the  Registrant,  Madison  Dearborn
                  Capital Partners L.P. and the named "Executives". ***

                                       35
<PAGE>
         10.13    Pulp  Supply  Agreement  dated  as of  March  16,  1993 by and
                  between Buckeye Florida, Limited Partnership and The Procter &
                  Gamble  Company.  Certain  portions of the Agreement have been
                  omitted and filed  separately with the Commission  pursuant to
                  an Application  for  Confidential  Treatment dated October 30,
                  1995,  as  supplemented  on November 14, 1995 and November 21,
                  1995. *

         10.14    Timberlands  Agreement  dated  as of  March  16,  1993  by and
                  between Buckeye Florida, Limited Partnership and The Procter &
                  Gamble  Company.  Certain  portions of the Agreement have been
                  omitted and filed  separately with the Commission  pursuant to
                  an Application  for  Confidential  Treatment dated October 30,
                  1995,  as  supplemented  on November 14, 1995 and November 21,
                  1995. *

         10.15    Timber  Purchase  Agreement  dated as of March 16, 1993 by and
                  between Buckeye Florida, Limited Partnership and The Procter &
                  Gamble  Company.  Certain  portions of the Agreement have been
                  omitted and filed  separately with the Commission  pursuant to
                  an Application  for  Confidential  Treatment dated October 30,
                  1995,  as  supplemented  on November 14, 1995 and November 21,
                  1995. *

         10.16    1994 Incentive  Stock Option Plan for Management  Employees of
                  Buckeye Florida Corporation. *

         10.17    Amended and Restated  Registration  Agreement by and among the
                  Registrant,  Madison Dearborn Capital  Partners,  L.P. and the
                  named "Executives". *

         10.18    Umbrella  Agreement  dated January 18, 1996 by and among Peter
                  Temming   AG--Specialty  Pulp  Business,   Peter  Temming  AG,
                  Steinbeis  Temming  Papier GmbH and Steinbeis  Temming  Papier
                  GmbH & Co. ****

         10.19    Asset  Purchase  Agreement  dated as of March 16, 1993 between
                  Buckeye Florida,  Limited Partnership and The Procter & Gamble
                  Cellulose   Company.   The   Registrant   agrees  to   furnish
                  supplementally  to  the  Commission  a  copy  of  any  omitted
                  schedule  or  exhibit  to the  Agreement  upon  request by the
                  Commission. *

         10.20    Agreement of Limited  Partnership of Buckeye Florida,  Limited
                  Partnership  dated  as  of  March  16,  1993  between  Buckeye
                  Acquisition  Corporation  and The  Procter & Gamble  Cellulose
                  Company. *

         10.21    1996  Management  Stock  Option  Plan  of  the  Registrant.  *

         10.22    1995  Incentive  and   Nonqualified   Stock  Option  Plan  for
                  Management Employees of the Registrant. *

         10.23    Formof  Management  Stock  Option  Subscription  Agreement.  *

         10.24    Form of Stock Option Subscription Agreement. *

         10.25    Indenture  dated as of May 27, 1993 between the Registrant and
                  Bankers Trust Company. **

         10.26    First  Supplemental  Indenture,  dated as of November 21, 1995
                  between the  Registrant and Bankers Trust Company to Indenture
                  dated as of May 27, 1993. *****

         10.27    Indenture dated as of November 28, 1995 between the Registrant
                  and Union Planters National Bank. *****

         10.28    Credit  Agreement  dated as of  November  28,  1995  among the
                  Registrant, certain subsidiaries of the Registrant, Fleet Bank
                  of Massachusetts,  N.A., SunTrust Bank, Central Florida,  N.A.
                  and the other lenders party thereto. *****

                                       36
<PAGE>
         10.29    Stock  Purchase  Agreement  dated  April  26,  1996  among the
                  Registrant,  Stonebridge  Partners  Equity Fund,  L.P.,  Alpha
                  Cellulose  Associates I, L.P., Alpha Cellulose  Associates II,
                  L.P.,  Stonebridge Partners  Management,  L.P., as nominee for
                  P&C Venture Corp.  and Dawkes  Corporation,  John P. Flanagan,
                  Michael M. Brown, Janice S. Valenta,  John F. Manning,  Ken L.
                  Wilcox,  Albert  A.  Bounds,  Jr.,  Ralph  Bolin,  Charles  P.
                  Oxendine and James R. Israelson. *****

         10.30    The   Formula   Plan   for   Non-Employee   Directors.   *****

         10.31    Amendment No. 1 to Credit Agreement dated as of April 25, 1996
                  among the Registrant,  certain subsidiaries of the Registrant,
                  Fleet Bank of  Massachusetts,  N.A.,  SunTrust  Bank,  Central
                  Florida, N.A. and the other lenders party thereto. *****

         10.32    Company Stock  Repurchase  Agreement  dated as of June 3, 1996
                  between BKI  Investment  Corp.  and Madison  Dearborn  Capital
                  Partners, L.P. *****

         10.33    Amendment No. 2 to Credit  Agreement dated as of June 6, 1996,
                  among the Registrant,  certain subsidiaries of the Registrant,
                  Fleet Bank of  Massachusetts,  N.A.,  SunTrust  Bank,  Central
                  Florida N.A. and the other lenders party thereto. *****

         10.34    Amendment No. 3 to Credit Agreement dated as of June 24, 1996,
                  among the Registrant,  certain subsidiaries of the Registrant,
                  Fleet Bank of  Massachusetts,  N.A.,  SunTrust  Bank,  Central
                  Florida N.A. and the other lenders party thereto. *****

         21.1     Subsidiaries of the Registrant.  ***** 

         23.0     Consent of Ernst & Young LLP. 

         27.1     Financial Data Schedule.


(b)  Reports on Form 8-K

          During the quarter ended June 30, 1996, the following  current reports
     were filed on Form 8-K

     -    Report dated May 2, 1996,  pursuant to Item 2 and Item 7 of that form.
          No financial statements were filed as part of that report.

     -    Report dated May 10, 1996, pursuant to Item 7 of that form.  Financial
          statements filed were:
          -    Audited     Financial     Statements     of     Peter     Temming
               Aktiengesellschaft--Specialty  Pulp  Business  for the year ended
               December 31, 1995
          -    Pro Forma Financial Information

- - ---------
     *    Incorporated by reference to the Registrant's  Registration  Statement
          on Form S-1,  File No.  33-97836,  as filed  with the  Securities  and
          Exchange  Commission  on October 6, 1995 and as amended on October 30,
          1995 and November 21, 1995.

     **   Incorporated by reference to the Registrant's  Registration  Statement
          on Form S-1,  File No.  33-60032,  as filed  with the  Securities  and
          Exchange Commission on March 25, 1993 and as amended on April 7, 1993,
          May 4, 1993 and May 17, 1993.

     ***  Incorporated  by reference to the  Registrant's  Annual Report on Form
          10-K for the year ended June 30, 1994.

     **** Incorporated by reference to the  Registrant's  Current Report on Form
          8-K dated May 2, 1996.

     *****Incorporated by reference to the Registrant's  Registration  Statement
          on Form S-3,  File No.  333-05139,  as filed with the  Securities  and
          Exchange  Commission  on June 4, 1996 and as amended on June 11,  1996
          and June 27, 1996.
                                       37
<PAGE>

         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.

Buckeye Cellulose Corporation


By:     /s/ ROBERT E. CANNON                      Date: September 25, 1996
            ----------------------
            Robert E. Cannon
            Director, Chairman of the Board, Chief Executive Officer





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



By:     /s/ ROBERT E. CANNON                      Date:  September 25, 1996
            ---------------------- 
            Robert E. Cannon
            Director, Chairman of the Board, Chief Executive Officer



By:     /s/ DAVID B. FERRARO                      Date:  September 25, 1996
            ---------------------- 
            David B. Ferraro
            Director, President, Chief Operating Officer



By:     /s/ SAMUEL M. MENCOFF                     Date:  September 25, 1996
            ---------------------- 
            Samuel M. Mencoff
            Director



By:     /s/ HARRY J. PHILLIPS, SR.                Date:  September 25, 1996
            ---------------------- 
            Harry J. Phillips, Sr.
            Director



By:     /s/ DAVID H. WHITCOMB                     Date:  September 25, 1996
            ---------------------- 
            David H. Whitcomb
            Vice President, Comptroller


                                       38
<PAGE>


                                        SCHEDULE II
                             VALUATION AND QUALIFYING ACCOUNTS

                                       (In Thousands)



                            Column B        Column C         Column D   Column E
                            ---------  --------------------  ---------  --------
                                            Additions
                                       --------------------
                            Balance    Charged    Charged                Balance
                            at         to         to                     at
                            Beginning  Costs      Other      (a)         End
                            of         and        Accounts-  Deductions  of
        Description         Period     Expenses   Describe   -Describe   Period
- - --------------------------------------------------------------------------------

YEAR ENDED JUNE 30, 1996:
Deducted from asset 
  accounts:
Allowance for doubtful
  accounts................... $1,152       $--       $--        $172        $980
                              ======     =====    ======     =======      ======

YEAR ENDED JUNE 30, 1995
Deducted from asset 
  accounts:
Allowance for doubtful
  accounts .................. $2,494      $500       $--     $(1,842)     $1,152
                              ======    ======    ======     =======      ======

YEAR ENDED JUNE 30, 1994
Deducted from asset 
  accounts:
Allowance for doubtful
  accounts .................. $1,291    $1,237       $--        $(34)     $2,494
                              ======    ======    ======     =======      ======



- - -----------------------------------
(a)  Uncollectible accounts written off, net of recoveries.







                                       39



                                                                    Exhibit 23.0



                         CONSENT OF INDEPENDENT AUDITORS


We consent to the  incorporation  by  reference in the  Registration  Statements
(Form S-8, Numbers 33-80865 and 33-80867)  pertaining to the Buckeye  Retirement
Plus Savings Plan and the Buckeye  Retirement Plan of our report dated August 8,
1996,  except  for Note 16,  as to which the date is  September  1,  1996,  with
respect  to the  consolidated  financial  statements  and  schedule  of  Buckeye
Cellulose  Corporation  included in the Annual  Report  (Form 10-K) for the year
ended June 30, 1996.




                                                  ERNST & YOUNG LLP


Memphis, Tennessee
September 25, 1996

<TABLE> <S> <C>
                              
<ARTICLE>                          5
<MULTIPLIER>                             1000
                                    
<S>                                  <C>
<PERIOD-TYPE>                      YEAR
<FISCAL-YEAR-END>                  JUN-30-1996
<PERIOD-END>                       JUN-30-1996
<CASH>                                      0
<SECURITIES>                            2,900
<RECEIVABLES>                          66,403
<ALLOWANCES>                              980
<INVENTORY>                           101,028
<CURRENT-ASSETS>                      179,372
<PP&E>                                314,881
<DEPRECIATION>                         57,283
<TOTAL-ASSETS>                        452,799
<CURRENT-LIABILITIES>                  61,407
<BONDS>                               217,873
                       0
                                 0
<COMMON>                                  214
<OTHER-SE>                            140,674
<TOTAL-LIABILITY-AND-EQUITY>          452,799
<SALES>                               470,979
<TOTAL-REVENUES>                      470,979
<CGS>                                 335,377
<TOTAL-COSTS>                         335,377
<OTHER-EXPENSES>                       17,964
<LOSS-PROVISION>                            0
<INTEREST-EXPENSE>                     18,061
<INCOME-PRETAX>                        72,542
<INCOME-TAX>                           25,532
<INCOME-CONTINUING>                    47,010
<DISCONTINUED>                              0
<EXTRAORDINARY>                         3,949
<CHANGES>                                   0
<NET-INCOME>                           43,061
<EPS-PRIMARY>                            2.04
<EPS-DILUTED>                            2.04
        
 
</TABLE>


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