WARREN S D CO /PA/
10-Q, 1996-08-19
PAPER MILLS
Previous: ARTISAN FUNDS INC, N-30D, 1996-08-19
Next: FOCUS TRUST INC, N-30D, 1996-08-19



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

                    FORM 10-Q FINANCIAL INFORMATION *
            QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D)
                OF THE SECURITIES EXCHANGE ACT OF 1934

              For the quarterly period ended July 3, 1996
                  Commission file number:  33-88496 *

                          S. D. WARREN COMPANY
        (Exact name of registrant as specified in its charter)

Pennsylvania                           23-2366983
- ------------                           ----------
(State or other jurisdiction of        (I.R.S. Employer Identification No.)
incorporation or organization)

225 Franklin Street, Boston, Massachusetts                02110
- ------------------------------------------                -----
(Address of principal executive offices)                (Zip Code)

                             (617-423-7300)
                             --------------
         (Registrant's telephone number, including area code)



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   No __
Not Applicable X *
               ---

This report consists of 20 sequentially numbered pages.




- -------------------------------------------------------------------------
*  This report is being voluntarily filed with the Securities and
Exchange Commission (the "Commission") pursuant to the registrant's
contractual obligations to file with the Commission all financial
information that would be required to be filed on a Form 10-Q.  The
registrant is not required to file reports pursuant to Section 13 or
15(d) of the Securities Exchange Act of 1934.

                                      1

<PAGE>

                          S. D. WARREN COMPANY

                                  INDEX

                     PART I.  FINANCIAL INFORMATION

                                                                         PAGE
ITEM 1.  CONDENSED FINANCIAL STATEMENTS 
         Condensed Statements of Operations for the three months 
         ended June 28, 1995 and July 3, 1996                              3

         Condensed Statements of Operations for the 
           period September 25, 1994 through December 20, 
           1994, the period December 21, 1994 through 
           June 28, 1995 and the nine months ended July 3, 1996            4

         Condensed Balance Sheets at September 27, 1995 and 
           July 3, 1996                                                    5

         Condensed Statements of Cash Flows for the period 
           September 25, 1994 through December 20, 1994, the period 
           December 21, 1994 through June 28, 1995 and the nine 
           months ended July 3, 1996                                       6

         Notes to Condensed Financial Statements                           7

ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS
         OF OPERATIONS AND FINANCIAL CONDITION                            12


                       PART II.  OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS                                                 19

ITEM 2.  CHANGES IN SECURITIES                                             19

ITEM 3.  DEFAULTS UPON SENIOR SECURITIES                                   19

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS               19

ITEM 5.  OTHER INFORMATION                                                 19

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K                                  19

SIGNATURE                                                                  20

                                       2

<PAGE>

                             S. D. WARREN COMPANY
                     CONDENSED STATEMENTS OF OPERATIONS

                      (IN MILLIONS, EXCEPT SHARE DATA)
                                  (UNAUDITED)


                                     THREE MONTHS ENDED    THREE MONTHS ENDED
                                        JUNE 28, 1995         JULY 3, 1996
                                     ------------------    ------------------
                                        S. D. WARREN          S. D. WARREN
                                        COMPANY AND           COMPANY AND
                                        SUBSIDIARIES          SUBSIDIARIES
                                     ------------------    ------------------

Sales                                     $ 393.4                 $ 346.4
Cost of goods sold                          305.9                   305.6
                                          -------                 -------
Gross profit                                 87.5                    40.8
Selling, general and administrative
 expense                                     29.5                    27.7
                                          -------                 -------
Income from operations                       58.0                    13.1
Other income (expense), net                   1.5                    (1.8)
Interest expense                             30.2                    23.0
                                          -------                 -------

Income (loss) before income taxes and
 extraordinary item                          29.3                   (11.7)
Income tax expense (benefit)                 11.3                    (4.9)
                                          -------                 -------
Income (loss) before extraordinary item      18.0                    (6.8)

Extraordinary item, net of tax (Note 5)       --                     (2.0)
                                          -------                 -------
Net income (loss)                            18.0                    (8.8)

Dividends and accretion on Series B
 preferred stock                              2.3                     3.4
                                          -------                 -------
Net income (loss) applicable to common
 stockholder                               $ 15.7                  $(12.2)
                                          -------                 -------
                                          -------                 -------

Earnings (loss) per common share 
 (in millions):

   Income (loss) before extraordinary
    item                                   $ 0.18                 $ (0.07)
                                          -------                 -------
                                          -------                 -------
   Net income (loss)                       $ 0.18                 $ (0.09)
                                          -------                 -------
                                          -------                 -------
   Net income (loss) applicable to 
    common stockholder                     $ 0.16                 $ (0.12)
                                          -------                 -------
                                          -------                 -------
Weighted average number of shares
 outstanding                                  100                     100
                                          -------                 -------
                                          -------                 -------

            See accompanying notes to condensed financial statements

                                       3

<PAGE>
                                       S. D. WARREN COMPANY
                              CONDENSED STATEMENTS OF OPERATIONS

                               (IN MILLIONS, EXCEPT SHARE DATA)
                                           (UNAUDITED)

<TABLE>
<CAPTION>
                                      PERIOD SEPTEMBER 25,     PERIOD DECEMBER 21,     NINE MONTHS 
                                       1994 THROUGH               1994 THROUGH         ENDED JULY 3,
                                       DECEMBER 20, 1994          JUNE 28, 1995           1996
                                     ---------------------     -------------------     ------------
                                        S. D. WARREN                                   
                                         COMPANY AND              S. D. WARREN         S. D. WARREN
                                      CERTAIN RELATED             COMPANY AND          COMPANY AND
                                         AFFILIATES               SUBSIDIARIES         SUBSIDIARIES
                                        (PREDECESSOR)              (SUCCESSOR)          (SUCCESSOR)
                                     ---------------------     -------------------     ------------
<S>                                  <C>                       <C>                     <C>
Sales                                       $313.6                     $764.3             $1,066.8 
Cost of goods sold                           258.7                      584.7                885.0
                                            ------                     ------             --------
Gross profit                                  54.9                      179.6                181.8
Selling, general and administrative
 expense                                      22.1                       59.7                 86.3
                                            ------                     ------             --------
Income from operations                        32.8                      119.9                 95.5
Other income (expense), net                   (0.5)                       2.2                 (1.3)
Interest expense                               2.3                       74.0                 84.3
                                            ------                     ------             --------
Income before income taxes and
 extraordinary item                           30.0                       48.1                  9.9
Income tax expense                            12.0                       19.2                  4.0
                                            ------                     ------             --------
Income before extraordinary item            $ 18.0                       28.9                  5.9
                                            ------
                                            ------
Extraordinary item, net of tax (Note 5)                                   --                  (2.0)
                                                                       ------             --------
Net income                                                               28.9                  3.9
Dividends and accretion on Series B
 preferred stock                                                          5.7                 10.0
                                                                       ------             --------
Net income (loss) applicable to common
 stockholder                                                           $ 23.2              $  (6.1)
                                                                       ------             --------
                                                                       ------             --------
Earnings (loss) per common share
 (in millions): 

   Income before extraordinary item                                    $ 0.29              $  0.06
                                                                       ------             --------
                                                                       ------             --------
   Net income                                                          $ 0.29              $  0.04
                                                                       ------             --------
                                                                       ------             --------
   Net income (loss) applicable to 
    common stockholder                                                 $ 0.23             $  (0.06)
                                                                       ------             --------
                                                                       ------             --------
Weighted average number of shares
 outstanding                                                              100                  100
                                                                       ------             --------
                                                                       ------             --------
</TABLE>

            See accompanying notes to condensed financial statements

                                       4

<PAGE>

                               S. D. WARREN COMPANY
                             CONDENSED BALANCE SHEETS

                              (IN MILLIONS, UNAUDITED)

                                     SEPTEMBER 27, 1995        JULY 3, 1996
                                     ------------------    ------------------
                                        S. D. WARREN          S. D. WARREN
                                        COMPANY AND           COMPANY AND
                                        SUBSIDIARIES          SUBSIDIARIES
                                     ------------------    ------------------

                                  ASSETS
Current Assets: 
 Cash and cash equivalents                $   62.2             $    1.8
 Trade accounts receivable, net              129.4                 37.8
 Other receivables                            24.5                 21.0
 Inventories                                 226.5                220.6
 Other current assets                         11.8                 11.1
                                           -------              -------
           Total current assets              454.4                292.3
Plant assets, net                          1,150.7              1,115.7
Timber resources, net                         98.4                 98.3
Goodwill, net                                114.0                110.5
Deferred financing fees, net                  53.1                 46.3
Other assets, net                             24.7                 21.8
                                           -------              -------
           Total assets                   $1,895.3             $1,684.9
                                           -------              -------
                                           -------              -------

                    LIABILITIES AND STOCKHOLDER'S EQUITY

Current liabilities: 
  Current maturities of long-term debt     $  78.6             $   46.6
  Accounts payable                           112.2                 88.3 
  Accrued and other current liabilities      108.2                 92.3
                                           -------              -------
           Total current liabilities         299.0                227.2
                                           -------              -------

Long-term debt: 
  Term loans                                 553.8                411.4
  Senior subordinated notes                  375.0                375.0
  Other                                      120.0                116.4
                                           -------              -------
                                           1,048.8                902.8
                                           -------              -------

Other liabilities                            103.8                107.3
                                           -------              -------
 
           Total liabilities               1,451.6              1,237.3
                                           -------              -------

Commitments and contingencies (Note 7) 

Series B redeemable exchangeable 
 preferred stock (liquidation value,
 $83.5 and $92.9, respectively)               74.5                 84.5
                                           -------              -------
Stockholder's equity:

  Common stock                                --                    --
  Capital in excess of par value             331.8                331.8 
  Retained earnings                           37.4                 31.3
                                           -------              -------
           Total stockholder's equity        369.2                363.1
                                           -------              -------
 
           Total liabilities and 
            stockholder's equity          $1,895.3             $1,684.9
                                           -------              -------
                                           -------              -------

            See accompanying notes to condensed financial statements

                                       5

<PAGE>

                               S. D. WARREN COMPANY
                        CONDENSED STATEMENTS OF CASH FLOWS

                            (IN MILLIONS, UNAUDITED)

<TABLE>
<CAPTION>
                                           PERIOD SEPTEMBER 25,     PERIOD DECEMBER 21,     NINE MONTHS 
                                            1994 THROUGH               1994 THROUGH         ENDED JULY 3,
                                            DECEMBER 20, 1994          JUNE 28, 1995           1996
                                          ---------------------     -------------------     ------------
                                             S. D. WARREN                                   
                                              COMPANY AND              S. D. WARREN         S. D. WARREN
                                           CERTAIN RELATED             COMPANY AND          COMPANY AND
                                              AFFILIATES               SUBSIDIARIES         SUBSIDIARIES
                                             (PREDECESSOR)              (SUCCESSOR)          (SUCCESSOR)
                                          ---------------------     -------------------     ------------
<S>                                       <C>                       <C>                     <C>
Cash Flows from Operating Activities: 
 Net income                                    $ 18.0                     $    28.9            $  3.9 
 Adjustments to reconcile net income to
  net cash provided by operating activities:
   Depreciation, cost of timber harvested and
    amortization                                 28.8                          56.6              86.9 
   Inventory market value adjustments             --                            --               10.5 
   Other                                         11.6                           3.6               2.0 
 Changes in assets and liabilities: 
   Trade accounts receivable, net                (1.7)                        (22.0)             91.6 
   Inventories                                    3.7                         (48.7)             (4.6)
   Accounts payable, accrued and other 
    current liabilities                           6.0                          34.2             (42.6)
   Accruals for restructuring programs          (12.7)                          --                --
   Other assets and liabilities                 (15.6)                          1.8              (0.3)
                                             --------                      --------           -------
                                             
     Net cash provided by operating
     activities                                  38.1                          54.4             147.4
                                             --------                      --------           -------
 
Cash Flows from Investing Activities: 
 Acquisition, net of related costs               --                        (1,493.7)             --
 Proceeds from disposals of plant
  assets                                         --                             0.6               2.2 
 Investments in plant assets and timber 
  resources                                     (14.5)                        (14.9)            (32.2)
                                             --------                      --------           -------
     Net cash used in investing 
     activities                                 (14.5)                     (1,508.0)            (30.0)
                                              --------                      --------           -------

Cash Flows from Financing Activities: 
 Proceeds from debt                               --                        1,130.1               -- 
 Repayments of debt                              (0.5)                       (161.7)           (177.8) 
 Proceeds from equity contribution                --                          331.8               -- 
 Proceeds from issuance of preferred
  stock, net of expenses                          --                           65.4               --
 Bank overdraft                                   --                           13.0               --
 Predecessor Corporation's parent
  company capital infusions, net                 47.2                           --                --
                                             --------                      --------           -------
     Net cash provided by (used in)
     financing activities                        46.7                       1,378.6            (177.8)
                                             --------                      --------           -------

Net change in cash and cash equivalents          70.3                         (75.0)            (60.4)
Cash and cash equivalents, at beginning
 of period                                        4.7                          75.0              62.2
                                             --------                      --------           -------
Cash and cash equivalents, at end of
 period                                       $  75.0                        $  --            $   1.8
                                             --------                      --------           -------


</TABLE>

            See accompanying notes to condensed financial statements

                                       6


                             S. D. WARREN COMPANY
                    NOTES TO CONDENSED FINANCIAL STATEMENTS

NOTE 1. BASIS OF PRESENTATION

BASIS OF PRESENTATION 

The accompanying unaudited condensed financial statements include the 
accounts of S. D. Warren Company and its subsidiaries ("S. D. Warren", 
"Warren" or the "Company").  Intercompany balances and transactions have been 
eliminated in the preparation of the accompanying unaudited condensed 
financial statements.

The Company manufactures printing, publishing and specialty papers and has 
pulp and timberland operations vertically integrated with certain of its 
manufacturing facilities.  The Company currently operates four paper mills, a 
sheeting and distribution facility and owns approximately 911,000 acres of 
timberlands in the State of Maine.

FORMATION AND ACQUISITION

On October 8, 1994, SDW Acquisition Corporation ("SDW Acquisition"), a direct 
wholly-owned subsidiary of SDW Holdings Corporation ("Holdings"), entered 
into a definitive agreement pursuant to which, on December 20, 1994, SDW 
Acquisition acquired (the "Acquisition") from Scott Paper Company ("Scott") 
all of the outstanding capital stock of Warren, then a wholly-owned 
subsidiary of Scott, and certain related affiliates of Scott (referred to 
herein after as the "Predecessor Corporation").  Immediately following the 
Acquisition, SDW Acquisition merged with and into Warren, with Warren (the 
"Successor Corporation") surviving.  The Company is wholly-owned by Holdings 
which in turn is majority-owned by Sappi Limited ("Sappi").

The Acquisition has resulted in a new basis of accounting, the adoption of 
certain accounting policies which differ from the accounting policies of the 
Predecessor Corporation and increases to certain manufacturing costs 
(purchased pulp and energy within the Company's Mobile, Alabama facility) 
resulting from obtaining these manufacturing resources on a third party 
versus affiliate basis.  As a result, the Company's financial statements for 
the periods subsequent to the Acquisition date are not comparable to the 
Predecessor Corporation's financial statements for periods prior to the 
Acquisition. 

PREDECESSOR CORPORATION

The unaudited interim condensed combined  financial information for the 
period September 25, 1994 through December 20, 1994 refers to the Predecessor 
Corporation.  The unaudited condensed combined financial information for such 
period of the Predecessor Corporation is derived from the audited financial 
statements for such period included in the Company's 1995 Annual Report on 
Form 10-K.  The unaudited condensed combined financial statements of the 
Predecessor Corporation are based upon financial information made available 
to the Company by Scott, which until December 20, 1994 owned the Company and 
accounted for the Company as part of Scott's consolidated financial 
statements.

UNAUDITED INTERIM CONDENSED FINANCIAL STATEMENTS

In the opinion of management, the accompanying unaudited condensed financial 
statements include all adjustments, consisting of only normal recurring 
adjustments, necessary for the fair presentation of the Company's financial 
position and results of operations.  The accompanying unaudited condensed 
financial statements together with the interim condensed financial statements 
of the Predecessor Corporation should be

                                       7
<PAGE>

read in conjunction with the audited financial statements included in the 
Company's Annual Report on Form 10-K and the previously issued Quarterly 
Reports on Form 10-Q Financial Information for the quarters ended January 3, 
1996 and April 3, 1996.  The unaudited condensed results of operations for 
the three months and nine months ended July 3, 1996 are not necessarily 
indicative of results that could be expected for a full year.  

The Company's income before income taxes for the three months ended June 28, 
1995 and the period December 21, 1994 through June 28, 1995 have been 
increased by $3.5 million and $13.2 million, respectively, from amounts 
previously reported as a result of the finalization of purchase accounting 
adjustments made in the last quarter of fiscal 1995.  In addition, certain 
prior period amounts have been reclassified to conform to their current 
presentation.

NOTE 2. ACCOUNTS RECEIVABLE

On April 23, 1996, in conjunction with an amendment to the Company's credit 
facility, the Company entered into a five year agreement which provides for 
the sale of all of the Company's trade accounts receivable, net of all 
related allowances, through a bankruptcy remote subsidiary to an unrelated 
financial institution (the "A/R facility").  The cash proceeds from the sale 
are based upon a computation of eligible trade accounts receivable and the 
subsidiary retains an undivided interest in the remaining "ineligible" trade 
accounts receivable.  As collections reduce the trade accounts receivable 
sold, participating interests in new trade accounts receivable are sold.  As 
of July 3, 1996, $130.9 million of trade accounts receivable had been sold to 
the unrelated financial institution and the Company's subsidiary retained an 
undivided interest in $37.8 million of trade accounts receivable, net.  The 
sale is reflected as a reduction in accounts receivable in the accompanying 
Condensed Balance Sheet and as operating cash flows in the accompanying 
Condensed Statement of Cash Flows.  Fees associated with this transaction are 
recorded in other income (expense) in the Company's Condensed Statement of 
Operations.

NOTE 3.  RELATED PARTY TRANSACTIONS

During the three and nine months ended July 3, 1996, the Company sold 
products to certain subsidiaries of Sappi ("affiliates") at market prices 
primarily in U.S. Dollars.  These affiliates then sold the Company's products 
to external customers.  Proceeds from sales to affiliates are remitted to 
Warren net of sales commissions.  The Company sold approximately $28.9 
million and $71.1 million to affiliates and incurred fees of approximately 
$1.6 million and $4.3 million relating to these sales for the three and nine 
months ended July 3, 1996, respectively.  Trade accounts receivable from 
affiliates at July 3, 1996, including amounts sold (see Note 2), were 
approximately $24.3 million. The Company expects to finalize the written 
agreements for transactions with these affiliates in the near future.

During the third fiscal quarter, the Company commenced transacting business 
in currencies other than the U.S. Dollar, primarily the Japanese Yen.  The 
Company manages the potential exposure associated with transacting in foreign 
currencies through the use of foreign currency forward contracts.  These 
contracts are used to offset the effects of exchange rate fluctuations on a 
portion of the underlying Yen denominated exposure.  These exposures include 
firm intercompany trade accounts receivable. Realized and unrealized gains 
and losses on these contracts at July 3, 1996 were immaterial.

During fiscal year 1996, the Company began purchasing products from certain 
affiliates in U.S. Dollars primarily for sale to external customers.  The 
Company receives commissions from the affiliates on such sales.  These 
transactions to date have not been material.

                                       8
<PAGE>


NOTE 4.  INVENTORIES (IN MILLIONS)
 
                                      SEPTEMBER 27, 1995    JULY 3, 1996
                                      ------------------    -------------
Finished products                         $ 89.8               $ 111.3   
Work in process                             51.0                  38.4 
Pulp, logs and pulpwood                     33.2                  20.8 
Maintenance parts and other supplies        52.5                  50.1
                                          ------                ------
                                          $226.5                $220.6
                                          ------                ------
                                          ------                ------
               
NOTE 5.  LONG-TERM DEBT

The Company amended its credit agreement in April 1996 and changed certain 
provisions relating to restrictive covenants including, among other things, 
the ability to incur additional debt, pay dividends and sell certain assets.  
In addition, certain provisions relating to interest rates, fees, collateral, 
prepayments and affirmative covenants were also amended.

In April 1996, the proceeds from the A/R facility along with $10.0 million of 
available cash on hand were used to prepay $100.0 million of the term loans 
under the credit agreement.  Approximately $3.3 million of financing fees 
that had previously been deferred were written off as a result of this 
prepayment and recorded as an extraordinary item in the accompanying 
Condensed Statement of Operations net of  a $1.3 million tax effect.  In 
addition, during the nine months ended July 3, 1996, payments totaling 
approximately $74.9 million were made pursuant to an excess cash flow 
requirement, as defined. Amounts paid pursuant to the excess cash flow 
requirement during the nine months ended July 3, 1996 fulfill the majority of 
the term loan payments that otherwise would have been required to be paid in 
June 1996 and reduce future semi-annual installments on a pro rata basis.  
The current maturities of long-term debt balance of $46.6 million at July 3, 
1996 primarily represents the amounts payable in December 1996 and June 1997 
under the Company's term loan facilities. 

NOTE 6.  ENVIRONMENTAL AND SAFETY MATTERS

The Company is subject to a wide variety of increasingly stringent 
environmental laws and regulations relating to, among other matters, air 
emissions, wastewater discharges, past and present landfill operations and 
hazardous waste management.  These laws include the Federal Clean Air Act, 
the Clean Water Act, the Resource Conservation and Recovery Act and their 
respective state counterparts.  The Company will continue to incur 
significant capital and operating expenditures to maintain compliance with 
applicable federal and state environmental laws.  These expenditures include 
costs of compliance with federal worker safety laws, landfill expansions and 
wastewater treatment system upgrades.  None of these expenditures, 
individually or in the aggregate, are expected to have a material adverse 
effect on the Company's business or financial condition.

In addition to conventional pollutants, minute quantities of dioxins and 
other chlorinated organic compounds may be contained in the wastewater 
effluent of the Company's bleached kraft pulp mills in Somerset and 
Westbrook, Maine and Muskegon, Michigan.  The most recent National Pollutant 
Discharge Elimination System ("NPDES") wastewater permit limits proposed by 
the EPA would limit dioxin discharges from the Company's Somerset and 
Westbrook mills to less than the level of  detectability.  The Company is 
presently meeting the EPA's proposed dioxin limits but it is not meeting the 
proposed limits for other parameters (e.g. temperature and color) and is 
pursuing efforts to revise these other wastewater permit limits for its 
facilities.  While the permit limitations at these two facilities are being 
challenged, the Company continues to operate under existing EPA permits, 
which have technically expired, in accordance with accepted administrative 
practice.  In addition, the Muskegon mill is involved, as one of various 
industrial plaintiffs, in litigation with

                                       9
<PAGE>

the County of Muskegon regarding the County's 1994 ordinance governing its 
industrial wastewater pretreatment program.  The lawsuit challenges, among 
other things, the treatment capacity availability and local effluent limit 
provisions of the ordinance.  In July 1996, the Court rendered a decision 
substantially in favor of the Company and the other plaintiffs, but the 
County is expected to appeal the Court's decision.  If the Company and the 
other plaintiffs do not prevail in that appeal, the Company may not be able 
to obtain additional treatment capacity for future expansions and the County 
could impose stricter permit limits. In the meantime, the County has issued a 
permit with effluent limits that the Company is able to meet without 
additional pretreatment.  The imposition of currently proposed permit limits 
or the failure of the Muskegon lawsuit could require substantial additional 
expenditures, including short-term expenditures, and may lead to substantial 
fines for any noncompliance.

In November 1993, the EPA announced proposed regulations that would impose 
new air and water quality standards aimed at further reductions of pollutants 
from pulp and paper mills, particularly those conducting bleaching operations 
(generally referred to as the "cluster rules").  Although the EPA has not 
made any commitments, final promulgation of the cluster rules may occur in 
1996 and compliance with the rules may be required beginning in 1998.  The 
Company believes that compliance with the cluster rules, as proposed, may 
require aggregate capital expenditures of approximately $76.0 million through 
1999.  The ultimate financial impact to the Company of compliance with the 
cluster rules will depend upon the nature of the final regulations, the 
timing of required implementation and the cost and availability of new 
technology.  The Company also anticipates that it will incur an estimated 
$10.0 million to $20.0 million of capital expenditures through 1999 related 
to environmental compliance other than as a result of the cluster rules.

The Company's mills generate substantial quantities of solid wastes and 
by-products that are disposed of at permitted landfills and solid waste 
management units at the mills.  The Company is currently planning to expand 
the landfill at the Somerset mill at a projected total cost of approximately 
$12.0 million, of which approximately $5.0 million will be spent between 1996 
and 1997.

The Muskegon mill has had discussions with the Michigan DNR regarding a 
wastewater surge pond adjacent to the Muskegon Lake.  The DNR is presently 
considering whether the surge pond is in compliance with Michigan Act 245 
(Water Resources Commission Act) regarding potential discharges from that 
pond.  The matter is now subject to the results of a pending engineering 
investigation.  There is a possibility that, as a result of DNR requirements, 
the surge pond may be closed in the future.  The Company estimates the cost 
of closure would be approximately $2.0 million.  In addition, if it is 
necessary to replace the functional capacity of the surge pond with 
above-grade structures, the Company preliminarily estimates that up to an 
additional $8.0 million may be required for such construction costs.

The Company has been identified as a potentially responsible party under the 
Federal Comprehensive Environmental Response, Compensation and Liability Act 
of 1980, as amended ("CERCLA" or "Superfund"), or analogous state law, for 
cleanup of contamination at seven sites.  Based upon the Company's 
understanding of the total amount of costs at each site, its calculation of 
its percentage share in each proceeding, and the number of potentially 
responsible parties at each site, the Company presently believes that its 
aggregate exposure for these matters will not be material.  Moreover, in 
accordance with the agreement pursuant to which the Company was acquired, the 
Company's former parent, Scott, agreed to indemnify and defend the Company 
for and against, among other things, the full amount of any damages or costs 
resulting from the off-site disposal of hazardous substances occurring prior 
to the date of closing, including all damages and costs related to these 
seven sites.  Since the date of closing of the acquisition agreement, Scott, 
or its successor, has been performing under the terms of this environmental 
indemnity and defense provision and, therefore, the Company has not expended 
any funds with respect to these seven sites.


                                       10
<PAGE>


None of these environmental matters, individually or in the aggregate, are 
expected to have a material adverse effect on the Company's financial 
position, results of operations or cash flows. 

The Company does not believe that it will have any liability under  emergency 
legislation enacted in 1995 by the State of Maine to cover a significant 
shortfall in the Maine workers' compensation system through assessments of 
employers and insurers; however, there can be no assurance that the existing 
legislation will fully address the shortfall.

NOTE 7.  COMMITMENTS AND CONTINGENCIES

In November 1997, a ballot initiative in the State of Maine will include a 
binding referendum measure that, if approved by voters, will impose 
restrictions on the harvesting of timberlands in unincorporated areas in the 
State of Maine, which includes all of the Company's timberlands.  Although 
the outcome of the proposed referendum cannot be predicted with any 
certainty, the effect of complying with the provisions of the referendum, if 
approved, may have a material adverse effect on the Company's financial 
condition, results of operations and cash flows.

The Company's contract, covering approximately 750 employees, at the 
Somerset facility expired September 30, 1995.  While negotiations are in 
process for a new contract, the Somerset employees are continuing to work 
under the terms of the expired agreement.  The Company anticipates reaching 
agreement on a new contract and does not expect a work stoppage to occur.  
However, in the event an agreement cannot be reached and a prolonged work 
stoppage that results in a curtailment of output ensues, the Company's 
financial position, results of operations and cash flows could be adversely 
affected.

Discussions are currently in process between the Company and the Securities 
and Exchange Commission related to the appropriate accounting treatment of 
certain transactions primarily related to prior periods.  Although the 
outcome of these discussions cannot be predicted with any certainty, the 
financial statements of the Company may be amended as a result.

The Company is also involved in various other lawsuits and administrative 
proceedings.  The relief sought in such lawsuits and proceedings includes 
injunctions, damages and penalties.  Although the final results in these 
suits and proceedings cannot be predicted with certainty, it is the present 
opinion of the Company, after consulting with legal counsel, that they will 
not have a material effect on the Company's financial position, results of 
operations or cash flows.



                                       11
<PAGE>

ITEM 2.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS
          OF OPERATIONS AND FINANCIAL CONDITION

The Acquisition (as defined in the Notes to Condensed Financial Statements) 
has resulted in a new basis of accounting, the adoption of certain accounting 
policies which differ from the accounting policies of the Predecessor 
Corporation (as defined in the Notes to Condensed Financial Statements) and 
increases to certain manufacturing costs (purchased pulp and energy within 
the Company's Mobile, Alabama facility) resulting from obtaining these 
manufacturing resources on a third party versus affiliate basis.  As a 
result, the Company's financial statements for periods subsequent to the 
Acquisition are not comparable to the Predecessor Corporation's financial 
statements for the periods prior to the Acquisition. 

The Company wishes to caution readers that this discussion and analysis 
contains forward-looking statements which, at the time made, speak about the 
future and are based upon management's interpretation of what it believes are 
significant factors affecting the Company's business.  The Company believes 
that various factors, among others, could affect the Company's actual results 
and could cause the Company's actual results for 1996 and beyond, to differ 
materially from those expressed in any forward-looking statement made by or 
on behalf of the Company.  Such factors include, but are not limited to: 
global economic and market conditions, production and capacity in the United 
States and Europe; production and pricing levels of pulp and paper; any major 
disruption in production at key facilities; alterations in trade conditions 
in and between the United States and other countries where the Company does 
business; and changes in environmental, tax and other laws and regulations.

The following discussion and analysis should be read in conjunction with the 
accompanying Condensed Financial Statements and the Notes thereto, the 
Company's Annual Report on Form 10-K and the previously issued Quarterly 
Reports on Form 10-Q Financial Information for the quarters ended January 3, 
1996 and April 3, 1996. 

MARKET CONDITIONS

Demand for the Company's products decreased during the nine months ended July 
3, 1996 as compared to demand levels during the second half of fiscal 1995.  
This decrease is due to a softening in orders experienced by the industry 
across certain product lines primarily resulting from merchants, printers and 
other converters reducing their inventory levels which had increased above 
normal levels.  The decline in apparent demand resulted in reduced prices, 
with discounting occurring on certain paper product grades.  Accordingly, the 
Company realized lower net selling prices per ton during the first nine 
months of fiscal year 1996 as compared to prices realized during the second 
half of fiscal year 1995.  However, because the impact of the increase in 
prices in 1995 was not realized until the latter half of fiscal year 1995, 
net selling prices realized during the nine months ended July 3, 1996 
remained relatively flat as compared to those prices realized during the same 
period last year.  In addition, the cost of raw materials decreased during 
the nine months ended July 3, 1996 as compared to prices at the end of fiscal 
year 1995 due to the decrease in the market price of pulp.  However, the 
Company manufactures approximately 65% of its pulp requirements which reduces 
its exposure to fluctuations in the market price for pulp.

As a result of the weaker market conditions, the Company temporarily reduced 
production levels at certain of its manufacturing facilities during the first 
quarter of this fiscal year.  The reduction of inventory levels by the 
Company's customers and the weaker market conditions continued into the 
summer months which are typically strong due to increased demand from catalog 
printers.  In addition, new capacity commencing later this year in the United 
States and overseas is expected to increase competition for market 
share and may delay any improvement in market conditions.  The paper market 
is highly cyclical and to the extent that the weaker market


                                       12
<PAGE>

trend does not reverse or becomes more pervasive within the Company's 
existing product lines, the Company's sales, gross margins and cash flows 
will continue to be adversely effected.

RESULTS OF OPERATIONS

THREE MONTHS ENDED JULY 3, 1996 COMPARED TO THE THREE MONTHS ENDED JUNE 28, 
1995

SALES

The Company's sales for the three months ended July 3, 1996 were $346.4 
million compared to $393.4 million for the three months ended June 28, 1995, 
a decrease of $47.0 million or 11.9%.  The decrease is primarily due to a 
decrease in average net revenue per ton partially offset by a 1.8% increase 
in shipment volume during such period.

COST OF GOODS SOLD

The Company's cost of goods sold for the three months ended July 3, 1996 was 
$305.6 million compared to $305.9 million for the three months ended June 
28, 1995.  A decrease in the cost of purchased pulp was offset primarily by 
unplanned maintenance costs and adjustments to the carrying value of certain 
inventories to net realizable value.

The decrease in sales of $47.0 million for the three months ended July 3, 
1996 as compared to the corresponding period in 1995 resulted in a decrease 
in gross profit as a percent of sales to 11.8% during the third fiscal 
quarter of 1996 from 22.2% during the same period last year.

SELLING, GENERAL AND ADMINISTRATIVE EXPENSE

Selling, general and administrative expenses were $27.7 million for the three 
months ended July 3, 1996 compared to $29.5 million for the three months 
ended June 28, 1995, a decrease of $1.8 million. Selling, general and 
administrative expenses as a percent of sales increased to 8.0% for the three 
months ended July 3, 1996 compared to 7.5% for the three months ended June 
28, 1995.

 
INTEREST EXPENSE

The Company's interest expense for the three months ended July 3, 1996 was 
$23.0 million compared to $30.2 million for the three months ended June 28, 
1995.  The reduction in interest expense for the three months ended July 3, 
1996 as compared to the same period last year is primarily due to lower 
levels of outstanding debt and a reduction in applicable interest rates.  
Interest expense includes the amortization of deferred financing fees.

NINE MONTHS ENDED JULY 3, 1996 COMPARED TO THE NINE MONTHS ENDED JUNE 28, 1995

The following discussion compares the nine months ended July 3, 1996 with the 
nine months ended June 28, 1995.  As used herein, the nine months ended June 
28, 1995 refers to the Predecessor Corporation for the period September 25, 
1994 through December 20, 1994 combined with the Successor Corporation for 
the period December 21, 1994 through June 28, 1995.


                                       13
<PAGE>


SALES

The Company's sales for the nine months ended July 3, 1996 were $1,066.8 
million compared to $1,077.9 million for the nine months ended June 28, 1995. 
Both average net revenue per ton and shipment volume were relatively flat 
during the nine months ended July 3, 1996 as compared to the same period last 
year.

COST OF GOODS SOLD

The Company's cost of goods sold for the nine months ended July 3, 1996 was 
$885.0 million compared to $843.4 million for the nine months ended June 28, 
1995, an increase of $41.6 million or 4.9%. This increase is primarily 
attributable to costs related to lower production during the first fiscal 
quarter, the net effect of a power outage which resulted in a loss of 
production for approximately 24 days during the second fiscal quarter, 
unplanned maintenance costs and inventory valuation adjustments.

The increase in pulp costs which occurred during the first fiscal quarter as 
compared to the same period last year was offset by a decrease in the market 
price of pulp during the third quarter as compared to the same period in 
fiscal year 1995.  The Company expects the lower pulp costs to continue 
through the remainder of the fiscal year.

The increase in cost of goods sold resulted in gross profit as a percent of 
sales decreasing to 17.0% for the nine months ending July 3, 1996 from 21.8% 
for the same period last year.

SELLING, GENERAL AND ADMINISTRATIVE EXPENSE

Selling, general and administrative expenses were $86.3 million for the nine 
months ended July 3, 1996 compared to $81.8 million for the nine months ended 
June 28, 1995, an increase of $4.5 million. Selling, general and 
administrative expenses as a percent of sales increased to 8.1% for the nine 
months ended July 3, 1996 as compared to 7.6% for the nine months ended June 
28, 1995.  This increase is primarily due to an increase in administrative 
expenses primarily resulting from the costs incurred to maintain the 
appropriate level of administrative services that were previously performed 
by Scott.

INTEREST EXPENSE AND TAXES

Following the Acquisition, the Company's capitalization and tax basis of 
accounting changed significantly.  As a result, interest and tax expense 
prior to the Acquisition are not comparable to results following the 
Acquisition. 

The Company's interest expense for the nine months ended July 3, 1996 was 
$84.3 million compared to $76.3 million for the nine months ended June 28, 
1995. This increase reflects the incremental interest costs associated with 
the financing of the Acquisition.  For all periods subsequent to the 
Acquisition date, interest expense includes the amortization of deferred 
financing fees and, for the nine months ended June 28, 1995, fees associated 
with a bridge loan made available to the Company at the time of the 
Acquisition.

LIQUIDITY AND CAPITAL RESOURCES

Effective with the Acquisition, the Company began managing its own funding 
requirements.  Prior to the Acquisition, the Predecessor Corporation 
participated in Scott's cash management system.  Accordingly, cash received 
from the Predecessor Corporation's domestic operations was administered 
centrally along with the financing of working capital requirements and 
capital expenditures.


                                       14
<PAGE>


The Company's net cash provided by operating activities was $147.4 million 
for the nine months ended July 3, 1996 as compared to $92.5 million for the 
nine months ended June 28, 1995.  This increase is primarily due to $90.0 
million of proceeds received resulting from the sale of the Company's 
accounts receivable as indicated in the Notes to Condensed Financial 
Statements.  This increase was partially offset by the decrease in net 
income, accounts payable and accrued and other current liabilities.

Inventory tons increased at July 3, 1996 as compared to September 27, 1995 
primarily due to a decline in demand as a result of weakened market 
conditions.  Although inventory tons increased, the inventories balance 
reflected on the Condensed Balance Sheet indicates a decrease during such 
period due to adjustments to the carrying value of certain inventories to net 
realizable value.  The decrease in accounts payable at July 3, 1996 compared 
to September 27, 1995 was primarily attributable to declining pulp prices 
when compared to the end of fiscal year 1995.  Accrued and other current 
liabilities decreased during the nine months ended July 3, 1996 as compared 
to the balance at September 27, 1995 primarily as a result of  a significant 
semi-annual interest payment made in June 1996.

The Company's operating working capital decreased to $98.8 million at July 3, 
1996 compared to $160.0 million at September 27, 1995. Operating working 
capital is defined as trade accounts receivable, other receivables and 
inventories less accounts payable and accrued and other current liabilities.  
This decrease primarily resulted from the sale of the Company's receivables.

The Company's ratio of current assets to current liabilities was 1.3 at July 
3, 1996 compared to 1.5 at September 27, 1995. This decrease reflects the 
effect of the sale of the Company's accounts receivable, partially offset by 
a decrease in the current maturities of long-term debt, accounts payable and 
accrued and other current liabilities.

Net cash used in investing activities for the nine months ended July 3, 1996 
was $30.0 million compared to $1,522.5 million for the nine months ended June 
28, 1995.  Net cash used in investing activities for the nine months ended 
June 28, 1995 includes the effect of the cash outflows related to the 
Acquisition of approximately $1,493.7 million.

Capital expenditures for the nine months ended July 3, 1996 were $32.2 
million compared to $29.4 million for the nine months ended June 28, 1995.  
Capital spending for the nine months ended July 3, 1996 and June 28, 1995 was 
primarily for improvements to the Company's manufacturing and distribution 
facilities.

Estimated capital expenditures are expected to approximate $50.0 million 
during fiscal year 1996. In addition, due to a wide variety of increasingly 
stringent environmental laws and regulations, including compliance with the 
cluster rules (see the Notes to Condensed Financial Statements), the Company 
anticipates that aggregate capital expenditures related to environmental 
compliance will be approximately $85.0 million to $95.0 million through 
fiscal year 1999, assuming the cluster rules are adopted.  The Company 
believes that cash generated by operations and amounts available under its 
revolving credit facility will be sufficient to meet its ongoing operating 
and capital expenditure requirements. 

Net cash used in financing activities for the nine months ended July 3, 1996 
was $177.8 million compared to net cash provided of $1,425.3 million for the 
nine months ended June 28, 1995.  During the nine months ended July 3, 1996, 
the Company borrowed and repaid $56.1 million under its revolving credit 
facility and paid approximately $74.9 million of outstanding borrowings under 
its term loan facilities in compliance with an excess cash flow payment 
requirement.  Amounts paid in compliance with the excess cash flow 
requirement fulfill the majority of payments otherwise required to be paid in 
June 1996 and reduce future semi-annual installments on a pro rata basis.  In 
addition, in April 1996 the Company utilized the cash received from the 
aforementioned sale of the Company's accounts receivable and amounts on hand 
to repay $100 million of its outstanding long term debt (see Notes to 
Condensed Financial Statements).  Cash provided by financing


                                       15
<PAGE>


activities for the nine months ended June 28, 1995 includes proceeds from 
long-term debt of $1,130.1 million.  During the nine months ended June 28, 
1995, the Company repaid $162.2 million of amounts primarily borrowed under 
the Company's revolving credit facility.  In addition, the Company received 
net proceeds from the issuance of preferred and common stock of $65.4 million 
and $331.8 million, respectively.  Cash provided by financing activities for 
the nine months ended June 28, 1995 was primarily utilized for the 
Acquisition.  During the period from September 25, 1994 through December 20, 
1994, the Predecessor Corporation received a net capital infusion from the 
Predecessor Corporation's parent company of approximately $47.2 million.

OTHER ITEMS

DEBT AND PREFERRED STOCK

At July 3, 1996, the Company's long-term debt was $902.8 million compared to 
$1,048.8 million at September 27, 1995, a decrease of $146.0 million.  The 
current maturities of long-term debt balance of $46.6 million at July 3, 1996 
primarily represents the amounts payable in December 1996 and June 1997 under 
the Company's term loan facilities.  The current maturities of long-term debt 
balance as of September 27, 1995 primarily reflects payments totaling $74.9 
million made during the first quarter of fiscal year 1996 pursuant to an 
excess cash flow requirement as indicated in the Notes to Condensed Financial 
Statements.  In addition, the Company paid $100.0 million in April 1996 on 
amounts outstanding under the Company's credit facility obligations.  The 
funds used for this debt payment were provided by the aforementioned sale of 
the Company's accounts receivable.  Approximately $3.3 million of financing 
fees that had previously been deferred were written off in the third fiscal 
quarter as a result of this prepayment.  This write-off of $3.3 million has 
been recorded as an extraordinary item in the Company's Condensed Statement 
of Operations net of a $1.3 million tax effect as indicated in the Notes to 
Condensed Financial Statements.

The Company has a $250.0 million revolving credit facility to finance working 
capital needs.  At July 3, 1996, the Company did not have any borrowings 
outstanding under this facility, resulting in an unused borrowing capacity of 
approximately $249.0 million, after giving effect to outstanding letters of 
credit, which may be used to finance working capital needs.  The Company is 
required to pay a commitment fee, which is based on the achievement of a 
certain financial ratio,  of between 0.375% and 0.5% per annum on the average 
daily unused commitment available under the revolving credit facility.  

In addition, the Company has a letter of credit facility to support certain 
obligations of the Company. The Company had approximately $170.5 million of 
letters of credit outstanding under its letter of credit facility at each of 
July 3, 1996 and September 27, 1995.  The Company pays a commission, which is 
based on the achievement of a certain financial ratio, of between 1.0% and 
2.5% on outstanding letters of credit and an issuance fee of between 0.125% 
and 0.25% per annum on letters of credit issued.

The Company's credit agreement, which was amended in April 1996 as indicated 
in the Notes to Condensed Financial Statements, contains restrictive 
covenants which limit the Company with respect to certain matters including, 
among other things, the ability to incur debt, pay dividends, make 
acquisitions, sell assets, merge, grant or incur liens, guarantee 
obligations, make investments or loans, make capital expenditures, create 
subsidiaries or change its line of business.  The credit agreement also 
restricts the Company from prepaying certain of its indebtedness.  Under the 
credit agreement, the Company is required to satisfy certain financial 
covenants which will require the Company to maintain specified financial 
ratios, including a minimum interest coverage ratio, a minimum debt service 
ratio and a net worth test.

The Company does not anticipate paying cash dividends on its senior preferred 
stock for any period ending on or prior to December 15, 1999. The Company 
intends to retain future earnings, if any, for use in its business and 

                                       16
<PAGE>


does not anticipate paying any cash dividends on the senior preferred 
stock prior to such date.  In addition, the terms of the credit agreement and 
the indenture (the "Indenture") relating to the Company's series B senior 
subordinated notes limit the amount of cash dividends the Company may pay 
with respect to the senior preferred stock and other equity securities both 
before and after that date.

FINANCIAL INSTRUMENTS

The Company's financial instruments consist primarily of cash and cash 
equivalents, accounts receivable, accounts payable and debt.  During the 
third fiscal quarter, the Company commenced transacting in Japanese Yen and 
entered into foreign currency forward contracts to manage the currency 
fluctuation risk associated with such transactions as indicated in the Notes 
to Condensed Financial Statements.  In addition, the Company uses interest 
rate caps and swaps, which are required by the terms of the Credit Agreement, 
as a means of managing interest rate risk associated with the current debt 
balances.  The Company adopted Statement of Financial Accounting Standards 
No. 119 ("FAS 119") "Disclosure about Derivative Financial Instruments and 
Fair Value of Financial Instruments" in 1995.

OTHER ITEMS

In November 1997, a ballot initiative in the State of Maine will include a 
binding referendum measure that, if approved by voters, will impose 
restrictions on the harvesting of timberlands in unincorporated areas in the 
State of Maine, which includes all of the Company's timberlands.  Although 
the outcome of the proposed referendum cannot be predicted with any 
certainty, the effect of complying with the provisions of the referendum, if 
approved, may have a material adverse effect on the Company's financial 
condition, results of operations and cash flows.

The Company's contract, covering approximately 750 employees, at the Somerset 
facility expired September 30, 1995.  While negotiations are in process for a 
new contract, the Somerset employees are continuing to work under the terms 
of the expired agreement.  The Company anticipates reaching agreement on a 
new contract and does not expect a work stoppage to occur.  However, in the 
event an agreement cannot be reached and a prolonged work stoppage that 
results in a curtailment of output ensues, the Company's financial position, 
results of operations and cash flows could be adversely affected.

Discussions are currently in process between the Company and the Securities 
and Exchange Commission related to the appropriate accounting treatment of 
certain transactions primarily related to prior periods.  Although the 
outcome of these discussions cannot be predicted with any certainty, the 
financial statements of the Company may be amended as a result.

CONSIDERATIONS RELATING TO HOLDINGS' CASH OBLIGATIONS

The Company expects that it may make certain cash payments to Holdings or 
other affiliates during fiscal 1996 to the extent that cash is available and 
to the extent it is permitted to do so under the terms of the credit 
agreement, the Indenture and the terms of the senior preferred stock.  Such 
payments may include, among other things, (i) amounts under a tax sharing 
agreement to be entered into between the Company and Holdings necessary to 
enable Holdings to pay the Company's taxes, (ii) administrative fees to 
Holdings and amounts to cover specified costs and expenses of Holdings and 
(iii) an annual advisory fee for management advisory services, limited to 
$1.0 million, to Sappi and/or its affiliates.  To the extent the Company 
continues to make such payments, it will do so only to the extent such 
payments are permitted under the terms of the credit agreement, the Indenture 
and the terms of the senior preferred stock. 


                                       17
<PAGE>


Because Holdings has no material assets other than the outstanding common 
stock of the Company (all of which is pledged to the lenders under the credit 
agreement) and all of the operations of Holdings (other than the management 
of its investment in the Company) are currently conducted through the Company 
and its subsidiaries, Holdings' ability to meet its cash obligations is 
dependent upon the earnings of the Company and its subsidiaries and the 
distribution or other provision of those earnings to Holdings.  Holdings has 
no material indebtedness outstanding (other than advances that may be owed 
from time to time to the Company and guarantees in respect of indebtedness of 
the Company and its subsidiaries) and Holdings' 15% senior exchangeable 
preferred stock, which was issued in connection with the Acquisition, is not 
mandatorily redeemable (except upon the occurrence of certain specified 
events) and provides that dividends need not be paid in cash until the year 
2000.  Holdings does, however, have various obligations with respect to its 
equity securities (including in respect of registration rights granted by 
Holdings) that have required and are likely to continue to require cash 
expenditures by Holdings.  The Company believes that the credit agreement, 
the Indenture and the senior preferred stock permit the Company to pay a 
dividend or otherwise provide funds to Holdings to enable Holdings to meet 
its known cash obligations for the foreseeable future, provided that the 
Company meets certain conditions.  Among such conditions are that the Company 
maintain specified financial ratios and comply with certain financial tests. 



                                       18
<PAGE>


                           PART II - OTHER INFORMATION

ITEM 1.   LEGAL PROCEEDINGS

          Intentionally omitted. *

ITEM 2.   CHANGES IN SECURITIES

          Intentionally omitted. *

ITEM 3.   DEFAULTS UPON SENIOR SECURITIES

          Intentionally omitted. *

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

          Intentionally omitted. *

ITEM 5.   OTHER INFORMATION

          Intentionally omitted. *

ITEM 6.   EXHIBITS AND REPORTS ON FORM 8-K

          Intentionally omitted. *






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

* This report is being voluntarily filed with the Commission pursuant to the 
registrant's contractual obligations to file with the Commission all 
financial information that would be required to be filed on a Form 10-Q.  The 
registrant is not required to file reports pursuant to Section 13 or 15(d) of 
the Securities Exchange Act of 1934.


                                       19
<PAGE>

 
                                    SIGNATURE


    The registrant has duly caused this report to be signed on its behalf
    by the undersigned thereunto duly authorized.
    

                                   S. D. Warren Company

    DATE:  AUGUST 16, 1996       By:  /s/ TREVOR L. LARKAN
    ----------------------       -------------------------
                                  Trevor L. Larkan
                                  Vice President (Principal Financial Officer)












                                       20
<PAGE>


<TABLE> <S> <C>

<PAGE>
<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM S.D.
WARREN COMPANY'S (THE "COMPANY") CONDENSED STATEMENT OF OPERATIONS FOR THE
9 MONTHS ENDED JULY 3, 1996 & BALANCE SHEET AS OF JULY 3, 1996 FOUND ON
PAGE 4 & 5, RESPECTIVELY, OF THE COMPANY'S QUARTERLY REPORT ON FORM 10-Q
FOR THE PERIOD ENDED JULY 3, 1996 & IS QUALIFIED IN ITS ENTIRETY BY REFERENCE
TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          OCT-02-1996
<PERIOD-START>                             SEP-28-1995
<PERIOD-END>                               JUL-03-1996
<CASH>                                           1,800
<SECURITIES>                                         0
<RECEIVABLES>                                   37,800
<ALLOWANCES>                                         0
<INVENTORY>                                    220,600
<CURRENT-ASSETS>                               292,300
<PP&E>                                       1,115,700
<DEPRECIATION>                                       0
<TOTAL-ASSETS>                               1,684,900
<CURRENT-LIABILITIES>                          227,200
<BONDS>                                        902,800
                           84,500
                                          0
<COMMON>                                             0
<OTHER-SE>                                     363,100
<TOTAL-LIABILITY-AND-EQUITY>                 1,684,900
<SALES>                                      1,066,800
<TOTAL-REVENUES>                             1,066,800
<CGS>                                          885,000
<TOTAL-COSTS>                                  885,000
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                              84,300
<INCOME-PRETAX>                                  9,900
<INCOME-TAX>                                     4,000
<INCOME-CONTINUING>                              5,900
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                  2,000
<CHANGES>                                            0
<NET-INCOME>                                     3,900
<EPS-PRIMARY>                                       39
<EPS-DILUTED>                                       39
        

</TABLE>


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