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

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

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

                                    FORM 10-K

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

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

                        For the year ended June 30, 2003

                                       Or

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

                   For the Transition Period From ____ to ____

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

                        Commission file number: 33-60032

                            Buckeye Technologies Inc.
                  incorporated pursuant to the Laws of Delaware

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

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

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

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

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 ____

- The registrant is an accelerated filer (as defined in Rule 12b-2 of the
  Exchange Act).  Yes |X| No ____

- There is no disclosure of delinquent insider reports (Item 405 of Regulation
  S-K or S-B)  contained in the form, and no such disclosure will be contained,
  to the best of the registrant's  knowledge, in definitive proxy or information
  statements (incorporated  by reference in Part III of the Form 10-KSB) or any
  amendment to the Form 10-KSB. Yes |X| No ____

As of December 31, 2002, the aggregate market value of the registrant's voting
shares held by non-affiliates was approximately $183,613,000.

As of August 29, 2003, there were outstanding 36,974,915 Common Shares of the
Registrant.

                       DOCUMENTS INCORPORATED BY REFERENCE
Portions of Buckeye Technologies Inc.'s 2003 Annual Proxy Statement are
incorporated by reference into Part III and IV.

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









                                      INDEX

                            BUCKEYE TECHNOLOGIES INC.


    ITEM                                                                                             PAGE
                                     PART I

                                                                                                     
       1.     Business............................................................................      2
       2.     Properties........................................................................        6
       3.     Legal Proceedings.................................................................        7
       4.     Submission of Matters to a Vote of Security Holders...............................        7

                                                   PART II
       5.     Market for the Registrant's Common Stock and Related Security Holder Matters......        8
       6.     Selected Financial Data...........................................................        8
       7.     Management's Discussion and Analysis of Financial Condition and Results of
                     Operations.................................................................       10
      7a.     Qualitative and Quantitative Disclosures About Market Risk........................       17
       8.     Financial Statements and Supplementary Data.......................................       19
       9.     Changes  in  and  Disagreements  with  Accountants  on  Accounting  and  Financial
                     Disclosure ................................................................       19
      9a.     Controls and Procedures...........................................................       19

                                    PART III
      10.     Directors and Executive Officers of the Registrant................................       20
      11.     Executive Compensation............................................................       22
      12.     Security Ownership of Certain Beneficial Owners and Management....................       22
      13.     Certain Relationships and Related Transactions....................................       22
      14.     Principal Accountant Fees and Services............................................       22

                                                   PART IV
      15.     Exhibits, Financial Statement Schedules, and Reports on Form 8-K..................       23
              Signatures........................................................................       26

                                                    OTHER
              Index to Consolidated Financial Statements and Schedules..........................      F-1








                                     PART I

Item 1.   Business

General

         Buckeye is a leading producer of value-added cellulose-based specialty
products, headquartered in Memphis, Tennessee. We believe that we have leading
positions in many of the high-end niche markets in which we compete. We utilize
our expertise in polymer chemistry, leading research and development and
advanced manufacturing facilities to develop and produce innovative and
proprietary products for our customers. We sell our products to a wide array of
technically demanding niche markets in which we believe our proprietary
products, manufacturing processes and commitment to customer technical service
give us a competitive advantage. We are the only manufacturer in the world
offering cellulose-based specialty products made from both wood and cotton and
utilizing wetlaid and airlaid technologies. As a result, we believe we produce
and market a broader range of cellulose-based specialty products than any of our
competitors. We produce uniquely tailored products designed to meet individual
customer requirements. Our focus on specialty niches allows us to establish long
term supply positions with key customers. We operate manufacturing facilities in
the United States, Canada, Germany, Ireland and Brazil.

         Cellulose is a natural fiber derived from trees and other plants that
is used in the manufacture of a wide array of products. The total cellulose
market generally can be divided into two categories: commodity and specialty.
Manufacturers use commodity cellulose to produce bulk paper and packaging
materials, the markets for which are very large but highly cyclical. Specialty
cellulose is used to impart unique chemical or physical characteristics to a
diverse range of highly engineered products. Specialty cellulose generally
commands higher prices, and demand for specialty cellulose is less cyclical than
commodity cellulose. We believe the more demanding performance requirements for
products requiring specialty cellulose limit the number of participants in our
niche markets. Our focus on niche specialty cellulose markets has enabled us to
maintain positive cash flows even during cyclical downturns in the commodity
cellulose markets.

Company History

         We and our predecessors have participated in the specialty cellulose
market for over 75 years and have developed new uses for many cellulose based
products. We began operations as an independent company on March 16, 1993, when
we acquired the cellulose manufacturing operations of Procter & Gamble located
in Memphis, Tennessee and Perry, Florida (the Foley Plant), with Procter &
Gamble retaining a 50% limited partnership interest in the Foley Plant. We
became a public company in November of 1995 and simultaneously acquired/redeemed
Procter & Gamble's remaining interest in the Foley Plant. In May 1996, we
acquired the specialty cellulose business of Peter Temming AG located in
Glueckstadt, Germany. In September 1996, we acquired Alpha Cellulose Holdings,
Inc., a specialty cellulose producing facility located in Lumberton, North
Carolina. In May 1997, we acquired Merfin International Inc., a leading
manufacturer of airlaid nonwovens with facilities located in Ireland, Canada and
the United States. In October 1999, we acquired essentially all of the assets of
Walkisoft, UPM-Kymmene's nonwovens business. The acquisition of Walkisoft added
manufacturing facilities in Steinfurt, Germany and Gaston County, North
Carolina. In March 2000, we acquired the intellectual property rights to the
Stac-Pac(TM) folding technology. In August 2000, we acquired the cotton
cellulose business of Fibra, S.A. located in Americana, Brazil. Further
information on the acquisition of Americana is included in Note 3, Business
Combinations, to the Consolidated Financial Statements. In calendar 2001, we
started up the world's largest airlaid nonwovens machine at our Gaston, North
Carolina facility and started up a cosmetic cotton fiber line at our Lumberton,
North Carolina facility.

         We are incorporated in Delaware and our executive offices are located
at 1001 Tillman Street, Memphis, Tennessee. Our telephone number is (901)
320-8100.

Products

         Our product lines can be broadly grouped into four categories: chemical
cellulose, customized fibers, fluff pulp and nonwoven materials. The chemical
cellulose and customized fibers are derived from wood and cotton cellulose
materials using wetlaid technologies. Fluff pulps are derived from wood using
wetlaid technology. Wetlaid technologies encompass cellulose manufacturing
processes in which fibers are deposited using water. Airlaid nonwoven materials
are derived from wood pulps, synthetic fibers and other materials using airlaid
technology. Airlaid technology utilizes air as a depositing medium for fibers,
one benefit of which is an increased ability over wetlaid processes to mix

                                       2


additional feature-enhancing substances into the material being produced. A
breakdown of our major product categories, percentage of sales, product
attributes and applications is provided below.




                            % of Fiscal
Product Groups               2003 Sales        Unique Product Attributes        End Use Applications
-----------------------------------------------------------------------------------------------------------------------
                             
Chemical Cellulose              30%

Food Casings                              Purity and strength                  Hot dog and sausage casings

Rayon Filament                            Strength and heat stability          Coat linings, fashion wear and tire,
                                                                               belt, and hose reinforcement

Ethers                                    High viscosity, purity and           Thickeners for consumer products,
                                          solution clarity                     personal care products and
                                                                               pharmaceuticals

Acetate                                   Permanent transparency and           LCD screens, high clarity plastics and
                                          uniformity                           photographic film
-------------------------------------------------------------------------------------------------------------------------
Customized Fibers               17%

Filters                                   High porosity and product life       Automotive, laboratory and industrial
                                                                               filters

Premium Papers                            Aesthetics, color permanence,        Letterhead, currency, stock certificates
                                          strength and tear resistance         and personal stationery

Cosmetic Cotton                           Absorbency, strength and softness    Cotton balls and cotton swabs
-------------------------------------------------------------------------------------------------------------------------
Fluff Pulp                      22%

Fluff Pulp                                Absorbency and fluid transport       Disposable diapers, feminine hygiene
                                                                               products and adult incontinence products
-------------------------------------------------------------------------------------------------------------------------
Nonwoven Materials              31%

Airlaid Nonwovens                         Absorbency, fluid management and     Feminine hygiene products, wipes, table
                                          strength                             top items, food pads and household
                                                                               cleaning products

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


Raw Materials

         Slash pine timber, cotton fiber and fluff pulp are the principal raw
materials used in the manufacture of our products. These materials represent the
largest components of our variable costs of production. The region surrounding
the Foley Plant has a high concentration of slash pine timber, which enables us
to purchase adequate supplies of a species well suited to our products at an
attractive cost. In order to be better assured of a secure source of wood at
reasonable prices, we have entered into timber purchase agreements which allow
us to purchase wood at current market or fixed prices as stated in the
agreements. Additional information is included in Note 17, Commitments, to the
Consolidated Financial Statements.

         We purchase cotton fiber either directly from cottonseed oil mills or
indirectly through agents or brokers. We purchase the majority of our
requirements of cotton fiber for the Memphis and Lumberton plants domestically.
The Glueckstadt plant purchases cotton fiber principally from suppliers in
Central Asia and the Middle East. The majority of the cotton fiber processed in
the Americana plant comes from within Brazil.

         The cost of slash pine timber and cotton fiber are subject to market
fluctuations caused by supply and demand factors beyond our control.

                                       3


Sales and Customers

         Our products are marketed and sold through a highly trained and
technically skilled in-house sales force. We maintain sales offices in the U.S.,
Europe, Asia and South America. Our worldwide sales are diversified by
geographic region as well as end-product application. Our sales are distributed
to customers in approximately 60 countries around the world. Our fiscal 2003
sales reflect this geographic diversity, with 36% of sales in North America, 38%
of sales in Europe, 13% of sales in Asia, 6% of sales in South America and 7% in
other regions. Over 85% of our worldwide sales are denominated in U.S. dollars.
Our products are shipped by rail, truck and ocean carrier. Geographic segment
data and product sales data is included in Note 15, Segment Information, to the
Consolidated Financial Statements.

         The high-end, technically demanding specialty niches that we serve
require a higher level of sales and technical service support than do commodity
cellulose sales. Our sales professionals work with customers in their plants to
design products tailored precisely to their product needs and manufacturing
processes.

         Procter & Gamble is our largest customer, accounting for 20% of our
fiscal 2003 net sales. No other customer accounted for greater than 5% of our
fiscal 2003 net sales.

 Research and Development

         Our research and development activities focus on developing new
products, improving existing products, and enhancing process technologies to
further reduce costs and respond to environmental needs. We have research and
development pilot plant facilities in Memphis, and we employ scientists and
technicians who are focused on advanced products and new applications to drive
future growth. The pilot plant facilities allow us to produce and test new
products without interrupting the normal production cycles of our operating
plants, a process that ensures rapid delivery of these breakthrough products to
the market place on a more cost-effective basis.

         Research and development costs of $9.3 million, $9.0 million and $13.0
million were charged to expense as incurred for the years ended June 30, 2003,
2002 and 2001, respectively.

Competition

         There are relatively few specialty fibers producers when compared with
the much larger commodity paper pulp markets. The technical demands and unique
requirements of the high-purity chemical cellulose or customized fiber pulp user
tend to differentiate suppliers on the basis of their ability to meet the
customer's particular set of needs, rather than focusing only on pricing. The
high-purity chemical cellulose and customized fiber markets are less subject to
the price variation than commodity paper pulp markets. Major competitors include
Rayonier, Archer-Daniels-Midland, Weyerhaeuser, Borregaard and Tembec.
International Paper closed its Natchez, Mississippi high-purity wood pulp mill
in July 2003, which we estimate represented 18% of the high-purity wood
cellulose market. The closure of Natchez has provided us with an opportunity to
increase our volume in these markets.

         Although demand for fluff pulp is generally stable, the pricing of
fluff pulp tends to have price variation similar to that experienced in the
commodity paper pulp markets because fluff pulp is often produced in mills that
also produce commodity paper pulp. Our strategy is to reduce our exposure to
fluff pulp through increasing our sales of more specialized wood cellulose into
new and existing markets. We also use about 40,000 ADMT of Foley Fluffs as a key
raw material in our airlaid nonwovens operations. We currently produce about 10%
of the world's supply of fluff pulp. Major competitors include Weyerhaeuser,
Georgia-Pacific, Rayonier, Bowater and International Paper.

         We believe that the number of producers is unlikely to grow
significantly given the substantial investment to enter the mature specialty
fibers market and sufficient existing capacity.

         Demand for airlaid nonwovens grew significantly in the 1990's.
Significant capacity expansion in 2001, primarily in North America, has resulted
in the market being oversupplied. Major airlaid nonwovens competitors include
BBA Nonwovens, Concert Industries, Duni and Georgia-Pacific. In August 2003,
Concert Industries filed for protection under Canada's Companies' Creditors
Arrangement Act. We are unable to predict the impact this bankruptcy filing will
have on our markets.


                                       4



Intellectual Property

         At June 30, 2003 and 2002, we had intellectual property totaling
$30,690 and $31,903, respectively, which includes patents (including application
and defense costs), licenses, trademarks, and tradenames the majority of which
were obtained in the acquisition of airlaid businesses. We intend to protect our
patents and file applications for any future inventions that are deemed to be
important to our business operations. The Stac-Pac(TM) packaging technology, a
proprietary system for packaging low-density nonwoven materials in compressed
cube-shaped bales, is an example of technology acquired by us to further
differentiate us from our airlaid nonwovens competitors. Stac-Pac(TM) units
reduce freight costs by compressing more material in a bale than can be shipped
in a traditional roll form which enables us to more effectively ship the bales
in trucks and containers. Stac-Pac(TM) bales also facilitate customers'
high-speed production lines with a continuous flow of material.

         Additional information is included in Note 1, Accounting Policies, to
the Consolidated Financial Statements.

Inflation

         The Company believes that inflation has not had a material effect on
its results of operations nor on its financial condition during recent periods.

Seasonality

         The Company's business has generally not been seasonal to a substantial
extent, but in most years somewhat lower volume is shipped in the July -
September quarter.

Employees

         As of June 30, 2003, we employed approximately 1,900 employees, 1,240
of whom are employed at our facilities in the United States. Approximately 60%
of the U.S. employees are represented by unions at three plants in Foley,
Florida; Lumberton, North Carolina; and Memphis, Tennessee. The labor agreement
at the Foley Plant expired on April 1, 2002, and a new agreement is currently
being negotiated. The agreement for the Memphis Plant was negotiated during
fiscal 2003 and expires in fiscal 2006. During fiscal 2003, the Lumberton hourly
employees elected to be represented by a union, and a labor agreement is
currently being negotiated. The Delta Plant labor agreement expired on June 30,
2003 and a new agreement is currently being negotiated.

         Works councils provide employee representation for non-management
workers at our cotton cellulose plants in Glueckstadt, Germany and Americana,
Brazil, and our airlaid plant in Steinfurt, Germany. Our plants in Gaston, and
King, North Carolina and Cork, Ireland are not unionized.

         None of our facilities have had labor disputes or work stoppages in
recent history. The Foley and Memphis Plants have not experienced any work
stoppages due to labor disputes in over 30 years and 50 years, respectively. We
consider our relationships with our employees and their representative
organizations to be good. An extended interruption of operations at any of our
facilities could have a material adverse effect on our business.

Environmental Regulations and Liabilities

         Our operations are subject to extensive general and industry-specific
federal, state, local and foreign environmental laws and regulations. We devote
significant resources to maintaining compliance with these laws and regulations.
We expect that, due to the nature of our operations, we will be subject to
increasingly stringent environmental requirements (including standards
applicable to wastewater discharges and air emissions) and will continue to
incur substantial costs to comply with such requirements. Because it is
difficult to predict the scope of future requirements, we can offer no assurance
that we will not incur material environmental compliance costs or liabilities in
the future. Our failure to comply with environmental laws or regulations could
subject us to penalties or other sanctions which could materially affect our
business, results of operations or financial condition.

         Additional information is included in Note 18, Contingencies, to the
Consolidated Financial Statements.

                                       5



Internet Availability

        Our website is www.bkitech.com. We make available free of charge,
through our website under the heading "Investor Relations," annual reports on
Form 10-K, quarterly reports on Form 10-Q and current reports on Form 8-K, and
any amendments to those filed or furnished, pursuant to Section 13(a) or
Section 15(d) of the Securities Exchange Act of 1934. These reports are
available as soon as reasonably practicable after we electronically file such
materials with, or furnish such materials to, the Securities and Exchange
Commission. The information on our website is not part of or incorporated by
reference in this Annual Report on Form 10-K.

Safe Harbor Provisions

         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 worldwide economic
conditions; dependence on our largest customer, Procter & Gamble; fluctuation in
the costs of raw materials; competition; inability to predict the scope of
future environmental compliance costs or liabilities; and the ability 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.

Item 2.   Properties

         Corporate Headquarters and Sales Offices. Our corporate headquarters,
research and development laboratories, and pilot plants are located in Memphis,
Tennessee. We own the corporate headquarters, the Memphis Plant, the Foley
Plant, the Cork, Ireland Plant, the Lumberton Plant, the Gaston Plant, the
Delta, Canada Plant, the Glueckstadt, Germany Plant, the Steinfurt, Germany
Plant and the Americana, Brazil Plant. We lease buildings that house the King,
North Carolina Plant, the sales offices in Europe and Asia and distribution
facilities in Savannah, Georgia.

Specialty Fiber Plants

         Memphis Plant. The Memphis Plant is located on approximately 75 acres
adjacent to the headquarters complex and has a capacity of approximately 100,000
annual metric tons of cotton cellulose.

         Foley Plant. The Foley Plant is located at Perry, Florida, on a 2,900
acre site and has a capacity of approximately 465,000 annual metric tons of wood
cellulose. In connection with the acquisition of the Foley Plant, we also own
13,000 acres of real property near the plant site.

         Glueckstadt Plant. The Glueckstadt Plant is located in Glueckstadt,
Germany near the Elbe River north of Hamburg, Germany. 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 Glueckstadt Plant has a capacity of
approximately 50,000 annual metric tons and is the largest cotton cellulose
plant in Europe.

          Lumberton Plant. The Lumberton Plant is located in Lumberton, North
Carolina on a 65-acre site and has a capacity of approximately 8,000 annual
metric tons of cosmetic cotton fiber. We partially closed the Lumberton Plant
which resulted in the termination of approximately 100 employees and we will
incur cash cost of approximately $2 million in connection with discontinuing
production of cotton linter pulp at Lumberton.

         Americana Plant. The Americana Plant is located in the city of
Americana in the state of Sao Paulo, Brazil on 27 acres and is part of a
multi-business industrial site. It has a capacity of approximately 30,000 annual
metric tons of cotton cellulose.

Nonwovens Plants

         Delta Plant. The Delta Plant is located near Vancouver, Canada in
Delta, British Columbia on a 12-acre industrial park site and has a total
capacity of approximately 30,000 annual metric tons of airlaid nonwovens from
two production lines.

                                       6



         Cork Plant. The Cork Plant is located near Cork, Ireland on a 16-acre
site and has a total capacity of approximately 15,000 annual metric tons of
airlaid nonwovens from its single production line. The land is leased on a
99-year fair market value basis and comes due in 2096.

         Steinfurt Plant. The Steinfurt Plant is located in Steinfurt, Germany
on an 18-acre site and has a total capacity of approximately 30,000 annual
metric tons of airlaid nonwovens from two production lines.

         Gaston Plant. The Gaston Plant is located in Gaston County near Mt.
Holly, North Carolina on an 80-acre site and has a total capacity of
approximately 60,000 annual metric tons of airlaid nonwovens from two production
lines.

         King Plant. The King Plant is located in King, North Carolina and
converts airlaid materials and wetlaid papers into wipes, towels and tissues for
industrial and commercial uses.

         The stated capacity of airlaid nonwoven machines is based upon an
assumed mix of products. The flexible nature of the airlaid technology allows
for a wide range of materials to be produced. Machine production capability has
typically been lower than the stated capacity, often by factors of 10-20%, when
adjusted to reflect the actual product mix.

         All of our airlaid nonwovens sites have proprietary Stac-Pac (TM)
folding technology operational, which allows us to efficiently produce
compressed bales that facilitate more efficient shipping and facilitate
customers' high-speed production lines with a continuous flow of materials.

Item 3.   Legal Proceedings

     We are involved in certain legal actions and claims arising in the ordinary
course of business. We believe that such litigation and claims will be resolved
without material adverse effect on our financial position or results of
operation.

Item 4.   Submission of Matters to a Vote of Security Holders

     None

                                       7



PART II

Item 5.  Market for the Registrant's Common Stock and Related Security Holder
         Matters

         Buckeye Technologies Inc. is traded on the New York Stock Exchange
under the symbol BKI. There were approximately 6,500 shareholders on August 29,
2003, based on the number of record holders of our common stock and an estimate
of the number of individual participants represented by security position
listings. The table below sets forth the high and low sales prices for our
common stock.



                                                                     Year Ended June 30
                                                  -------------------------------------------------
                                                          2003                       2002
                                                  ----------------------    -----------------------
                                                     High        Low          High         Low
                                                                              
   First quarter (ended September 30)               $10.30      $6.40        $14.40       $8.64
   Second quarter (ended December 31)                 7.46       5.10         12.14        7.77
   Third quarter (ended March 31)                     6.22       4.21         13.05        9.50
   Fourth quarter (ended June 30)                     7.24       4.35         12.15        9.40


We have no plans to pay dividends in the foreseeable future.

Item 6.   Selected Financial Data

Selected Financial Data
(In thousands, except per share data)



                                                                        Year Ended June 30
                                       --------------------------------------------------------------------------------------
                                            2003 (a)            2002 (b)            2001 (c)         2000 (d)           1999
                                       ---------------     --------------    ---------------    ------------    -------------
Operating Data:

                                                                                                     
Net sales                                  $ 641,082          $ 635,218            $731,528        $755,544         $650,295

Operating income                               6,826             28,565             111,147         136,908          113,024

Net income (loss)                            (24,894)           (26,004)             46,523          59,117           48,018

Basic earnings (loss) per share                (0.67)             (0.74)               1.35            1.68             1.34
Diluted earnings (loss) per share              (0.67)             (0.74)               1.32            1.65             1.32

Balance sheet data:
  Total assets                            $1,110,655         $1,134,737          $1,075,550        $930,721         $747,882
  Total debt                                 664,475            701,218             654,679         532,875          441,214

Other data:
  Operating cash flow                       $ 55,206           $ 27,925            $ 68,584        $138,695         $ 97,831
  Adjusted EBITDA (e)                         92,678             84,210             158,959         180,773          152,301



(a)  Includes a pretax charge of $38,139 ($24,678 after tax) for restructuring
     and impairment costs.  (See Note 4 to the Consolidated Financial
     Statements.)

(b)  Includes a pretax charge of $11,589 ($7,596 after tax) for restructuring
     and impairment costs.  (See Note 4 to the Consolidated Financial
     Statements.)  Includes the $11,500 cumulative effect of a change in
     accounting relating to a goodwill impairment charge for our converting
     plant at King, North Carolina under the transition rules of FAS 142.  (See
     Note 2 to the Consolidated Financial Statements.)

(c)  Includes the operations of Americana from Augut 1, 2000, its date of
     acquisition.  (See Note 3 to the Consolidated Financial Statements.)
     Includes the $3,249 cumulative effect of a change in accounting relating
     to a change in depreciation methods from straight-line to units-of
     production for some cotton cellulose and airlaid nonwovens equipment.
     (See Note 2 to the Consolidated Financial Statements.)

(d)  Includes the operations of Walkisoft from October 1, 1999, its date of
     acquisition.
                                       8




(e)  EBITDA is calculated as earnings before net interest expense plus
     income taxes and depreciation and amortization.  Adjusted EBITDA
     further adjusts EBITDA by adding back the following items:  interest
     income, cumulative effect of changes in accounting, asset impairment
     charges, restructuring charges and other nonrecurring cash (gains) losses.
     Adjusted EBITDA should not be considered an alternative measure of our
     net income, as an indicator of operating performance, or cash flow, or
     as an indicator of liquidity.  Adjusted EBITDA corresponds with the
     definition contained in our revolving credit facility, and it provides
     useful information concerning our ability to comply with debt convenants.
     Although we believe Adjusted EBITDA enhances your understanding of our
     financial condition, this measure, when viewed individually, is not
     necessarily a better indicator of any trend as compared to other measures
     (e.g., net sales, net earnings, net cash flows, etc.) conventionally
     computed in accordance with GAAP.  Amounts presented may not be comparable
     to similar measures disclosed by other companies.

The following table reconciles Adjusted EBITDA, as presented above, to net
income (loss) determined in accordance with GAAP:



                                                                          Year Ended June 30
                                                --------------------------------------------------------------------
                                                    2003            2002          2001          2000          1999

                                                                                             
   Net Income (Loss)                             $(24,894)      $ (26,004)      $ 46,523      $ 59,117      $48,018
   Income tax expense (benefit)                   (17,122)         (8,420)        21,055        30,000       22,312
   Net interest expense and amortization
      of debt costs                                46,464          48,051         44,756        42,744       38,873
   Depreciation, depletion and amortization        49,029          47,409         50,163        48,171       42,708
                                                  -------        --------        -------       -------      -------
   EBITDA                                          53,477          61,036        162,497       180,032      151,911

   Interest income                                  1,062             535          1,097           741          390
   Cumulative effect of change in accounting            -          11,500         (3,249)            -            -
   Asset impairments                               36,503           9,984              -             -            -
   Restructuring charges                            1,636           1,605              -             -            -
   Other (gains) losses                                 -            (450)        (1,386)            -            -
                                                  -------         -------        -------       -------       -------
   Adjusted EBITDA                                $92,678         $ 84,210      $158,959      $180,773     $152,301





                                      9




Item 7. Management's Discussion and Analysis of Financial Condition and
        Results of Operations

Results of Operations

         Buckeye Technologies Inc. and its subsidiaries manufacture value-added
cellulose-based  specialty products in the United States, Canada, Germany,
Ireland and Brazil and sell these products in worldwide markets.  On August 1,
2000, we acquired the cotton cellulose business of Fibra, S.A. located in
Americana, Brazil.

         During fiscal years 2003 and 2002, we made difficult strategic
decisions to reduce overheads and streamline our manufacturing and headquarters
operations. These decisions are reflected in our restructuring program and in
our announcement of the discontinuation of production of cotton linter pulp at
our Lumberton, North Carolina facility.

Volume and net sales

         Net sales in fiscal 2003 were $641.1 million, an increase of $5.9
million or 0.9% over fiscal 2002 of $635.2 million. The anticipated decline in
cotton cellulose sales prices from their unusually high levels in fiscal 2002
was offset by higher volume and sales prices for fluff pulp and airlaid nonwoven
materials. The decrease in net sales in fiscal 2002 of $96.3 million or 13.2%
from fiscal year 2001 sales of $731.5 million was primarily due to lower sales
prices on fluff pulp and airlaid nonwovens and lower shipment volumes of cotton
cellulose. These decreases were partially offset by higher sales prices of
cotton cellulose.

Operating income

         Our operating income for fiscal 2003 was $6.8 million, a decrease of
$21.8 million compared to fiscal 2002. This decrease was primarily due to higher
restructuring and impairment costs recorded in fiscal 2003. These costs are
explained in detail later in this discussion.

         In fiscal 2002, operating income was $28.6 million or 4.5% of sales
compared to $111.1 million or 15.2% of sales in fiscal 2001. This decrease was
mainly due to the sales issues previously noted, increased cost of cotton raw
materials and the restructuring and impairment costs discussed below. The
decrease was partially offset by reducing sales, research and administrative
expense by $9.2 million or 19.9% versus the prior year. The reduction in
research expenses was the result of focusing efforts on key projects. Our
results in both fiscal 2003 and 2002 were adversely affected by the weak global
economy.

Segment Results

         Historically, we reported results in one segment. Although nonwoven
materials, processes, customers, distribution methods and regulatory environment
are very similar to specialty fibers, we believe it is now appropriate for
nonwoven materials to be disclosed as a separate reporting segment from
specialty fibers. The specialty fiber segment is an aggregation of cellulosic
fibers based on both wood and cotton. We make financial decisions and allocate
resources based on the sales and operating income of each segment. We allocate
selling, research, and administration expense to each segment and we use the
resulting operating income to measure the performance of the segments. We
exclude items that are not included in measuring business performance, such as
restructuring costs, asset impairment and certain financing and investing costs.

         Specialty Fibers

         External net sales in fiscal 2003 were $445.2 million compared to
$451.1 million in fiscal 2002, a decrease of $5.9 million or 1.3%. The decrease
in net sales in fiscal 2003 was due to lower selling prices on cotton based
products being only partially offset by slightly higher unit volumes and the
restart of operations at our Americana facility.

         During fiscal 2002, specialty fiber external net sales decreased by
$76.1 million from the $527.2 million achieved in fiscal 2001. The 14.4%
reduction was the result of a 28.3% reduction in the selling price of fluff
pulp, being only partially offset by higher average prices on cotton based
products.

         Sales price increases and decreases for cotton based products are
influenced by the variability in the cost and supply of cotton fibers. As the
cost of these fibers increased in 2002 we increased our sales prices. As these
costs fell during fiscal 2003 we reduced our sales prices. During fiscal 2003
these prices decreased by approximately 13%, while in fiscal 2002 they increased
by approximately 10%. Fluff pulp prices vary with market conditions and fell

                                       10


dramatically during fiscal 2002. During fiscal 2003, our average fluff pulp
price increased by 3.7% versus fiscal 2002.

         Market supply constraints, coupled with a weakening U.S. dollar and
higher energy costs, provided the basis for us to increase our list price of
fluff pulp by $40 per metric ton effective April 1, 2003. The higher price was
partially implemented during the fiscal fourth quarter and was the major
contributor to the fact that our average fluff pulp price during the past year
was 3.7% higher than the fiscal 2002 average level.

         The announced summer closure of one of the world's largest dissolving
wood cellulose mills has significantly tightened the market for high purity
dissolving wood pulps. We announced a $50 per metric ton price increase
effective April 1, 2003 for wood-based products. As we have many calendar year
supply agreements with customers, the full impact of this price increase will
not be felt until calendar year 2004. However, selling prices meaningfully
improved in the fiscal fourth quarter compared to the third quarter. We are
capitalizing on this opportunity to significantly reduce our shipments of fluff
pulp and to increase our shipments of dissolving chemical pulps - particularly
in acetate applications. In the fourth quarter we were able to increase chemical
pulp and customized fiber shipments by 6,000 metric tons and reduce fluff pulp
shipments by a corresponding amount. We understand that the competitor's mill
closed in July and we understand produced a six-month supply of inventory for a
key customer. Therefore, we do not anticipate seeing most of the benefits of
this change until calendar year 2004.

         Operating income for fiscal 2003 was $41.9 million (9.0% of net sales)
compared to $39.5 million (8.4% of net sales) for fiscal 2002, an improvement of
$2.4 million. This improvement in operating income reflected modestly higher
fluff pulp pricing, a more favorable dissolving wood pulp sales mix, operating
the Americana facility for most of the year, and operating expense reductions.
These improvements were partially offset by margin compression for cotton based
products, increased energy and chemicals costs, a cotton raw material write
down, and the impact of a strengthening Euro on the operating cost of our
Glueckstadt, Germany facility. The cost items noted above had a greater impact
on the second half of the year than the first half of the year and many are
one-time or relatively short-term in nature.

         During fiscal 2002, the decrease in operating income versus fiscal 2001
was due mainly to the sales issues previously noted and the increased cost of
cotton fibers. These were partially offset by cost reductions resulting from
reduced employment and lower sales, research and administrative expenses.

         We restarted manufacturing at our Brazilian plant in July 2002. This
facility manufactures chemical cellulose and distributes it to a single
customer. The plant was idled due to the high cost of cotton linters. During
fiscal 2003, we reached an agreement on an extension of the initial volume
agreement with our customer. This extension is anticipated to provide sufficient
volume to enable the plant to continue to operate at full capacity through
calendar year 2004.

         Nonwoven Materials

         Net sales in fiscal 2003 were $195.9 million compared to $184.1 million
in fiscal 2002, an increase of $11.8 million or 6.4%. The increase in net sales
in fiscal 2003 was primarily due to an increase in shipments and strengthening
of the euro. Net sales in fiscal 2002 were $20.2 million or 9.9% less than
fiscal 2001 primarily due to lower shipment volume, reduced sales prices and mix
changes.

          Capacity expansions in calendar 2001 have resulted in an oversupplied
market with very competitive pricing in North America. The weak global economy
has negatively impacted the growth rate of airlaid nonwovens thus slowing the
absorption of available capacity.

         Nonwoven materials operating income in fiscal 2003 was $4.0 million
compared to an operating loss of $2.1 million in fiscal 2002, an improvement of
$6.1 million. Our improvement in operating income in fiscal 2003 reflects
significant reductions in waste and cost reductions. These improvements were
partially offset by the impact of a strengthening Canadian dollar on the
operating cost of our Canadian facility.

         Our fiscal 2002 operating loss was $6.8 million lower than our
operating income of $4.7 million in fiscal 2001. Operating results in fiscal
2002 decreased mainly due to the reduced sales prices previously noted. During
fiscal 2002, we were starting up a new airlaid nonwovens machine in North
Carolina and installing and starting up new Stac-Pac(TM) folding machines at all
of our locations. These start ups caused us to incur higher-than-normal waste
levels and manufacturing costs. These negative factors were partially offset by
a decrease in sales, research and administrative expense in fiscal 2002.

                                       11


Restructuring costs

          In early April 2003, we announced our decision to discontinue
production of cotton linter pulp at our Lumberton, North Carolina facility. We
completed this partial closure in August 2003. We will continue to produce
cosmetic cotton products at that location. This decision reflects a steady
decline in demand in the cotton fiber paper industry, which has contracted by
about one-third since the late 1990's. While cotton linter pulp is one of our
core businesses, current demand does not economically justify operating a
facility that can only produce products for paper applications.

         To better meet our customers' needs, we are consolidating our U.S.
cotton linter pulp production at our larger Memphis, Tennessee facility. This
facility can produce products for both chemical and paper applications. This
consolidation and the resulting increase in facility utilization will enable us
to improve our operating results by over $6 million annually and reduce our
working capital needs by approximately $10 million. We expect this more
efficient operating configuration to reduce our cost of goods sold beginning in
January 2004.

         As a result of the restructuring, approximately 100 positions were
eliminated. Involuntary termination benefits and miscellaneous costs of $0.1
million were paid and $1.5 million were accrued as of June 30, 2003. We expect
payments related to the 2003 restructuring program to continue throughout fiscal
2004. All costs of this program are reported in the statements of operations as
restructuring costs. We are continuing to pursue cost reduction initiatives
company wide.

         In fiscal 2002, we initiated a restructuring program designed to
deliver cost reductions by reducing overhead expenses. All costs of this program
are reported in our statements of operations as restructuring costs. In
connection with this program, we paid involuntary termination benefits of $1.0
million in fiscal 2002 and accrued $0.6 million as of June 30, 2002. During
fiscal 2003, the major portion of the $0.6 million accrual was paid. As a result
of this restructuring, approximately 200 positions were eliminated, which
reduced our costs by over $10.0 million annually. Our nonwovens and specialty
fibers businesses in North America and Europe were impacted by this cost
reduction program. As a part of this restructuring, we closed our engineering
offices located in Finland.

Impairment of long-lived assets

          We have evaluated the ongoing value of the property, plant and
equipment associated with the Lumberton facility. Using the guidance issued
under SFAS No. 144, Accounting for the Impairment or Disposal of Long-Lived
Assets (SFAS 144), we determined that long-lived assets associated with the
Lumberton facility, having a carrying amount of $36.5 million, were no longer
recoverable and were, in fact, impaired. We wrote these assets down to their
estimated fair value of $7.9 million in fiscal 2003. This impairment resulted in
a $28.6 million non-cash charge against our operations and an $18.6 million
after-tax increase in our net loss in fiscal 2003. Additional information is
included in Note 4, Impairment and Restructuring Costs, to the Consolidated
Financial Statements.

         In fiscal 2003 we abandoned certain airlaid nonwovens equipment, which
had a carrying value of $7.6 million. We evaluated the ongoing value of these
assets, which principally included an uninstalled airlaid machine acquired with
the purchase of Walkisoft in 1999 and also included some equipment that did not
operate as intended, and wrote them down to their estimated fair value of $0.1
million. We also abandoned certain engineering drawings and fully impaired the
carrying value of $0.4 million. These impairments contributed to a $7.9 million
decrease in our operating income, and a $5.0 million after-tax increase in net
loss, in fiscal 2003.

         In the fourth quarter of fiscal 2002, we recorded impairment costs of
$10.0 million. The impairment costs related primarily to obsolete airlaid
nonwovens packaging equipment that we replaced with more efficient Stac-Pac(TM)
packaging lines.

Net interest expense and amortization of debt costs

         We incurred net interest expense and amortization of debt costs of
$46.5 million in fiscal 2003 compared to $48.1 million for the prior fiscal
year. This decrease was primarily due to lower interest rates in fiscal 2003,
which were partially offset by $1.8 million of interest capitalization in fiscal
2002. Net interest and amortization of debt costs were $3.3 million higher in
fiscal 2002 compared to $44.8 million incurred in fiscal 2001. The increase was
primarily due to higher levels of debt. The increase was partially offset by the
favorable effect of an interest rate swap agreement which we entered into in May
2001. This interest rate swap agreement exchanged fixed rate interest payments
for floating rate interest payments on $100 million of our $150 million
aggregate principal amount senior subordinated notes due October 15, 2010.

                                       12


Foreign exchange, amortization of intangibles and other

          Foreign exchange, amortization of intangibles and other expense in
fiscal 2003, 2002 and 2001 were $2.4 million, $3.4 million and $2.1 million,
respectively. The $1.0 million favorable variance in fiscal 2003 from 2002 was
due primarily to an increase of $3.1 million in foreign currency gains partially
offset by the settlement of a contract dispute and other miscellaneous items.
The higher costs in fiscal 2002 versus fiscal 2001 were due primarily to lower
foreign currency gains in fiscal 2002.

Income taxes

          Our effective tax rate for fiscal 2003 was 40.8% versus 36.7% in
fiscal 2002, which is primarily attributable to the utilization of a foreign net
operating loss carryforward that had previously been fully reserved. Our
effective tax rate for fiscal 2002 was 36.7% versus 32.7% in fiscal 2001, due to
the recognition of higher research and development tax credits in fiscal 2002.

Financial Condition

         Our financial condition improved during the current fiscal year. We are
committed to reducing our debt, strengthening our operations and continuing to
improve our profitability and cash flow.

Cash Flow

Net cash provided by operating activities

       For the years ended June 30, 2003, 2002 and 2001 we provided cash from
operating activities of $55.2 million, $27.9 million and $68.6 million,
respectively. The $27.3 million improvement in fiscal 2003 cash flow was due to
a $16.1 million increase in operating results before the effect of certain
non-cash charges (a change in accounting and impairment of long-lived assets).
Additionally, reductions in inventories and the receipt of an $18.3 million
federal tax refund that reduced prepaid expenses contributed to the improved
cash flows from operations in fiscal 2003. These improvements were partially
offset by an increase in accounts receivable due to a change in the terms of a
supply contract with a significant customer. The decrease in cash provided by
operating activities of $40.7 million for fiscal 2002 was due primarily to lower
earnings, lower current liabilities and an increase in prepaid expenses as a
result of the federal tax refund not yet received.

Net cash used in investing activities

         In fiscal 2003, we used $20.4 million cash in investing activities, as
compared to $46.1 million in fiscal 2002. $17.7 million of the reduction was due
to the redemption of short term investments in fiscal 2003 that had been
purchased in fiscal 2002. The remaining decrease in fiscal 2003 was due to
continued efforts to reduce capital expenditures and the lack of any major
construction or projects during the year. The decrease in cash used in investing
activities during fiscal 2002 was due primarily to the completion of the airlaid
nonwovens machine at the Gaston plant. Additionally, we used $36.6 million in
cash in fiscal 2001 to acquire the Americana facility.

         Overall, we used cash to make capital expenditures for property, plant
and equipment of $28.4 million in fiscal 2003, $36.0 million in fiscal 2002 and
$153.0 million in fiscal 2001. In fiscal 2001 and fiscal 2002, we made these
expenditures primarily to construct, purchase, modernize and upgrade our
production equipment and facilities. A majority of our capital expenditures in
fiscal 2001 related to the construction of the large airlaid nonwovens machine
at the Gaston plant. We expect to make capital expenditures (including
environmental expenditures and capital costs associated with the scheduled
extended maintenance shutdown at our FoleyPlant) for fiscal 2004 of not more
than $40.0 million.

Net cash provided by (used in) financing activities

         In fiscal 2003, we used cash to repay $42.5 million in debt including a
$22.0 million note payment to UPM-Kymmene in connection with the purchase of
Walkisoft. In May 2002, we sold 2,150,000 shares of common stock at a price of
$10.00 per share. The net proceeds of the offering were $21.4 million. We also
used additional borrowings under our bank credit facilities along with the cash
provided by operating activities to make our 2002 and 2001 $22.0 million note
payments to UPM-Kymmene.

         Our board of directors has authorized the repurchase of up to 6.0
million shares of our common stock. Under this authorization, we will hold the
repurchased shares as treasury stock and such shares will be available for

                                       13


general corporate purposes, including the funding of employee benefit and
stock-related plans. In fiscal 2003, we repurchased no shares of our common
stock. Through June 30, 2003, we had repurchased a total of 5,009,300 shares
under the current board authority. At June 30, 2003, we were prohibited from
repurchasing our common stock under the terms of our revolving credit facility.

Contractual Obligations

         The following table summarizes our significant contractual cash
obligations as of June 30, 2003. Certain of these contractual obligations are
reflected in our balance sheet, while others are disclosed as future obligations
under accounting principles generally accepted in the United States.



(In thousands)
                                                      Less than                                   Greater than
Contractual Obligations                  Total          1 year      1-3 years      3-5 years         5 years
-----------------------                  -----        ---------     ---------      ---------      ------------

                                                                                   
Long-term obligations (1)              $ 661,192        $41,718     $ 362,316      $  99,688         $ 157,470
Capital lease obligations (2)              4,036            834         1,668          1,166               368
Operating leases (2)                       2,471          1,058           861            506                46
Timber commitments (3)                    99,000         13,000        39,000         26,000            21,000
Lint commitments                          15,634         15,634             -              -                 -
                                       -----------------------------------------------------------------------
Total contractual cash
   Obligations                         $ 782,333        $72,244     $ 403,845      $ 127,360          $178,884
                                       =======================================================================


(1) See Note 8 to the Consolidated Financial Statements.

(2) See Note 9 to the Consolidated Financial Statements.

(3) See Note 17 to the Consolidated Financial Statements.

Leverage/Capitalization

         Our total debt decreased to $664.5 million at June 30, 2003 from $701.2
million at June 30, 2002, a decrease of $36.7 million. From June 30, 2001 to
June 30, 2002, total debt increased by $42.7 million. Our total debt as a
percentage of our total capitalization was 71.6% at June 30, 2003 as compared to
73.4% at June 30, 2002 and 74.0% at June 30, 2001. The interest coverage ratio
was 2.1x in 2003, 1.8x in 2002, and 3.7x in 2001.

         We present net debt as an additional means by which investors can
evaluate our financial condition, liquidity and ability to satisfy rating agency
and creditor requirements. We calculate net debt as debt and capital lease
obligations less interest rate swap non-cash fair value adjustment to debt,
cash, cash equivalents, restricted cash and short-term investments. Our net debt
was $605.0 million at June 30, 2003. In the table below, net debt is reconciled
to long-term debt and capital lease obligations, the most directly comparable
GAAP measures.




(In millions)                                                         June 30,            June 30,
                                                                        2003                2002
                                                                      --------            --------
                                                                                    
Debt and capital lease obligations on balance sheet                    $ 664.5            $ 701.2
less: interest rate swap non-cash fair value adjustment to debt           (6.1)              (2.6)
less: cash, cash equivalents, restricted cash and short-term
      investments                                                        (53.4)             (68.2)
                                                                       -------            -------
Net debt                                                               $ 605.0            $ 630.4
                                                                       =======            =======



                                       14



Liquidity

         We have the following major sources of financing: revolving credit
facility, receivables-based credit facility and senior subordinated notes. Our
revolving credit facility and senior subordinated notes contain various
covenants. Based on our recent results of operations and the amendment to our
revolving credit facility in July 2003, which was effective as of June 30, 2003,
we were in compliance with these covenants as of June 30, 2003 and believe we
will remain in compliance through the maturity of the revolving credit facility
on March 31, 2005.

         Revolving Credit Facility. We amended our revolving credit facility on
July 28, 2003 to modify the financial covenants applicable for the period from
June 30, 2003 through March 31, 2005. In addition, the lenders under this
facility consented to an issuance of new senior notes, provided that we use at
least $40 million of the proceeds therefrom to permanently reduce amounts
outstanding under the revolving credit facility. These lenders also consented to
the prepayment of the $22.0 million note due October 1, 2003 to UPM-Kymmene. The
interest rate applicable to borrowings under this revolving credit facility is
the agent's prime rate plus 1.75% to 2.25% or at our option, a LIBOR-based rate
ranging from LIBOR plus 2.75% to LIBOR plus 3.75%. This facility is secured by
substantially all of our assets located in the United States. At June 30, 2003,
we had outstanding borrowings under this facility of $207.5 million. Letters of
credit issued through our revolving credit facility of $2.1 million were
outstanding at June 30, 2003. The amount available for borrowing under our
credit facility was $5.4 million at June 30, 2003.

         Receivables-Based Credit Facility. On September 3, 2002, we amended our
$30 million receivables-based credit facility. The amendment extended the
maturity of this facility from December 4, 2002 to December 4, 2003. The
interest rate applicable to borrowings under this facility is one week LIBOR
plus 0.75%, and the facility is secured by certain insured receivables. At June
30, 2003, we had outstanding borrowings under this facility of $5.0 million,
unused borrowing availability of $24.5 million, and restricted cash of $3.4
million.

         Senior Subordinated Notes. At March 31, 2002, our fixed charge coverage
ratio (as defined in the subordinated note indentures) fell below 2:1. Falling
below the 2:1 ratio does not breach any covenant and is not an event of default
under any of our debt agreements. However, as specified in those indentures,
until such time as this ratio again equals or exceeds 2:1, we can only incur
debt that falls within the definition of "Permitted Indebtedness" in the
indentures. As a result, if we elect to refinance any of our bank credit
facilities, unless we can then satisfy the 2:1 fixed charge coverage ratio, we
will be unable to refinance that portion of our credit facilities that exceed
$160 million.

         Under each such indenture, the ratio test is measured on a rolling
four-quarter basis. While we can offer no assurance in this regard, we believe
that our operating results will improve over the next several quarters and that
such improved results together with recent reductions in our outstanding debt,
will enable us to exceed the required 2:1 ratio necessary to incur ratio debt
under the senior subordinated note indentures.

          Interest Rate Swap. In May 2001, we entered into an interest rate swap
agreement in respect of $100 million of our 8% fixed rate senior subordinated
notes maturing in October 2010. The swap agreement converts interest payments
from a fixed rate to a floating rate of LIBOR plus 1.97%. The terms of the swap
agreement are consistent with the terms of our October 2010 notes; thus, this
arrangement qualifies as a fair value hedge under SFAS No. 133, Accounting for
Derivative Instruments and Hedging Activities. As such, we record the net effect
from the swap agreement as part of interest expense. The swap agreement settles
quarterly until its maturity in October 2010. During fiscal years 2003, 2002 and
2001, the swap agreement reduced our net interest expense by $4.5 million, $3.4
million and $0.3 million, respectively. Based upon interest rates then
applicable with respect to similar transactions, we recorded the fair value of
the swap agreement as an asset and recorded a corresponding increase in debt of
$6.1 million at June 30, 2003 and $2.6 million at June 30, 2002.

         Current Portion of Long-Term Debt. In fiscal 2003, we reclassified our
Canadian loan (maturing September 30, 2003), our final payment to UPM-Kymmene
(due October 1, 2003) and our receivables-based credit facility (maturing
December 4, 2003) from long-term debt to current liabilities. We reached
agreement in principle to renew our Canadian $20 million (U.S. $14.8 million
equivalent based on exchange rates in effect at June 30, 2003) loan. If we elect
to renew our Canadian loan, it will have a maturity date of November 30, 2004
and will require a 20% reduction of the principal to Canadian $16 million at
September 30, 2003 and all other terms and conditions will remain the same.

         Shelf Registration. On March 15, 2002, we filed a Form S-3 shelf
registration statement. The shelf registration statement allows us to issue
various types of securities, including common stock, preferred stock and debt
securities, from time to time, up to an aggregate of $300 million. We filed the

                                       15


registration statement to gain additional flexibility in accessing capital
markets for general corporate purposes. This S-3 registration statement became
effective on April 18, 2002. On May 16, 2002, we sold 2,150,000 shares of common
stock under this registration statement at a price of $10.00 per share. The net
proceeds of the offering were $21.4 million. We used these proceeds for general
corporate purposes.

     Refinancing of 2005 senior subordinated notes and revolving credit
facility. We announced on September 2, 2003 that we plan to offer $200 million
of senior notes due 2013 in a private offering. The notes will be guaranteed by
certain of our subsidiaries. We anticipate using a portion of the net proceeds
from the private placement to redeem our 8.5% senior subordinated notes due
2005, pay the related redemption premium and repay a portion of our existing
bank debt. We can make no assurance that this offering will be completed.

         We are also considering a new revolving credit facility in order to
refinance our existing revolving credit facility. We have received commitments
from three lending institutions, including affiliates of the initial purchasers
of the senior notes, to participate in a new credit facility, subject to
customary closing conditions. However, we have reached no decision to proceed
with this refinancing at this time.

         While we can offer no assurances, we believe that our cash flow from
operations, together with current cash, cash equivalents and short-term
investments on hand, will be sufficient to fund necessary capital expenditures
(expected not to exceed $40 million in fiscal 2004), meet operating expenses and
service our debt obligations for the foreseeable future.

Critical Accounting Policies

         This discussion and analysis is based upon our consolidated financial
statements. Our critical and significant accounting policies are more fully
described in Note 1, Accounting Policies, to our Consolidated Financial
Statements. Some of our accounting policies require us to make significant
estimates and assumptions about future events that affect the amounts reported
in our financial statements and the accompanying notes. Future events and their
effects cannot be determined with certainty. Therefore, the determination of
estimates underlying our financial statements requires the exercise of
management's judgment. Actual results could differ from those estimates, and any
such differences may be material to our financial statements. Our management
exercises critical judgment in the application of our accounting policies in the
following areas, which significantly affect our financial condition and results
of operation. Management has discussed the development and selection of these
critical accounting policies and estimates with the Audit Committee of our Board
of Directors and with our independent auditors.

         Inventories

         We state our inventories at the lower of cost or market. In assessing
the ultimate realization of inventories, we are required to make judgments as to
future demand requirements and estimated market values and compare that with the
current cost of inventory. If actual market conditions are less favorable than
those projected, we may be required to write down inventory.

         Depreciation

         We provide for depreciation on our production machinery and equipment
at our cotton cellulose and airlaid nonwovens plants using the
units-of-production depreciation method. Under this method, we calculate
depreciation based on the expected productive hours of the assets and, in any
case, subject to a minimum level of depreciation. If the estimated productive
hours of these assets change in the future, we may have to adjust depreciation
expense per unit of production accordingly. We use the straight-line method for
determining depreciation on our other capital assets.

         Long-Lived Assets

         Long-lived assets are reviewed for impairment when circumstances
indicate the carrying value of an asset may not be recoverable. For assets that
are to be held and used, an impairment is recognized when the estimated
undiscounted cash flows associated with the asset or group of assets is less
than their carrying value. If impairment exists, an adjustment is made to write
the asset down to its fair value, and a loss is recorded as the difference
between the carrying value and fair value. Fair values are determined based on
quoted market values, discounted cash flows or internal and external appraisals,
as applicable. Assets to be disposed of are carried at the lower of carrying
value or estimated net realizable value. See Note 4 of our Consolidated
Financial Statements for information concerning impairment charges.

                                       16


         We have made acquisitions in the past that included a significant
amount of goodwill and other intangible assets. On July 1, 2001, we adopted
Statement of Financial Accounting Standards No. 142, Goodwill and Other
Intangible Assets (SFAS No. 142), and, as a consequence, discontinued the
amortization of goodwill. Under the guidelines of SFAS No. 142, goodwill is
subject to an annual impairment test based on its estimated fair value. Unless
circumstances otherwise dictate, we perform our annual impairment testing in the
fourth quarter. We will continue to amortize other intangible assets that meet
certain criteria over their useful lives, and these assets will also be subject
to an impairment test based on estimated fair value. We typically base our
estimates of fair value on operating earnings and adjust these by a discount
factor in valuing future cash flows. The determination of an impairment loss is
complex and requires that we make many assumptions and estimates. If our
estimates of future cash flows or the underlying assumptions and estimates
change, we may need to record additional impairment losses in the future.

         Planned Maintenance Shutdowns

         We accrue the cost of periodic planned maintenance shutdowns over the
period between shutdowns, based on our estimates of incremental spending and
fixed overhead cost. If we revise our estimates of the costs of such shutdowns,
or if the period between shutdowns changes, then we may be required to adjust
the amount of such accruals.

Recent accounting pronouncements

          In January 2003, the FASB issued FASB Interpretation No. 46,
"Consolidation of Variable Interest Entities, an Interpretation of ARB No. 51"
(FIN 46). FIN 46 requires certain variable interest entities to be consolidated
by the primary beneficiary of the variable interest entity. The primary
beneficiary is defined as the party which, as a result of holding its variable
interest, absorbs a majority of the entity's expected losses, receives a
majority of its expected residual returns, or both. FIN 46 is effective
immediately for all new variable interest entities created or acquired after
January 31, 2003. The provisions of FIN 46 must be applied to all other variable
interest entities for the first interim or annual period beginning after June
15, 2003. We do not expect the adoption of FIN 46 to have a significant impact
on our Consolidated Financial Statements.

Cumulative effect of change in accounting

         Effective July 1, 2001, we adopted SFAS No. 142, which established new
accounting and reporting requirements for goodwill and other intangible assets
as described in our critical accounting policies. Based on our assessment,
effective July 1, 2001 we reduced our goodwill by $11.5 million in the
converting business, which we had purchased in the Merfin acquisition in 1997.
We recorded no tax benefit as a result of the reduction in the carrying value of
goodwill.

Item 7a. Qualitative and Quantitative Disclosures About Market Risk

         We are exposed to market risk from changes in foreign exchange,
interest rates, raw material costs and the price of certain commodities used in
our production processes. To reduce such risks, we selectively use financial
instruments. All hedging transactions are authorized and executed pursuant to
clearly defined policies and procedures. Further, we do not enter into financial
instruments for trading purposes.

         The following risk management discussion and the estimated amounts
generated from the sensitivity analyses are forward-looking statements of market
risk, assuming that certain adverse market conditions occur. Actual results in
the future may differ materially from those projected results due to actual
developments in the global financial markets. The analysis methods used to
assess and mitigate risks discussed below should not be considered projections
of future events or losses.

         A discussion of our accounting policies for risk management is included
in Accounting Policies in the Notes to the Consolidated Financial Statements.

Interest Rates

         The fair value of our long-term public debt is based on an average of
the bid and offer prices at year-end. The fair value of the credit facility
approximates its carrying value due to its variable interest rate. The carrying
value of other long-term debt approximates fair value based on our current
incremental borrowing rates for similar types of borrowing instruments. The
carrying value and fair value of long-term debt at June 30, 2003 were $661.2

                                       17


million and $653.3 million, respectively, and at June 30, 2002 were $697.4
million and $656.9 million, respectively. Market risk is estimated as the
potential change in fair value resulting from a hypothetical 10% decrease in
interest rates and amounts to $0.9 million at June 30, 2003 and $2.2 million at
June 30, 2002.

         We had $228.3 million of variable rate long-term debt outstanding at
June 30, 2003. At this borrowing level, a hypothetical 10% increase in interest
rates would have a $1.1 million unfavorable impact on our pretax earnings and
cash flows. The primary interest rate exposures on floating rate debt are with
respect to U.S. prime rates and European interbank rates.

         At June 30, 2003, we had one interest rate swap agreement with a total
notional value of $100.0 million, terminating on October 15, 2010. We entered
into the interest rate swap agreement on May 7, 2001. The agreement involves the
exchange of fixed-rate interest payments at 8% for floating-rate interest
payments at three-month LIBOR plus 1.97% over the life of the agreement without
the exchange of any underlying principal amounts. The net amounts paid or
received under this interest rate swap agreement are recognized as an adjustment
to interest expense.

Foreign Currency Exchange Rates

         Foreign currency exposures arising from transactions include firm
commitments and anticipated transactions denominated in a currency other than an
entity's functional currency. Buckeye and our subsidiaries generally enter into
transactions denominated in their respective functional currencies. Our primary
foreign currency exposure arises from foreign-denominated revenues and costs and
their translation into U.S. dollars. The primary currencies to which we are
exposed include the European euro, Canadian dollar and the Brazilian real.

         We generally view as long-term our investments in foreign subsidiaries
with a functional currency other than the U.S. dollar. As a result, we do not
generally hedge these net investments. However, we use capital structuring
techniques to manage our net investment in foreign currencies as considered
necessary. The net investment in foreign subsidiaries translated into dollars
using the year-end exchange rates is $180.4 million and $158.1 million at June
30, 2003 and 2002, respectively. The potential loss in value of our net
investment in foreign subsidiaries resulting from a hypothetical 10% adverse
change in quoted foreign currency exchange rates amounts to $16.4 million at
June 30, 2003 and $14.4 million at June 30, 2002. This change would be reflected
in the equity section of our consolidated balance sheet.

Cost of Raw Materials

         Amounts paid by us for wood, cotton fiber and fluff pulp represent the
largest component of our variable costs of production. The availability and cost
of these materials are subject to market fluctuations caused by factors beyond
our control, including weather conditions. Significant decreases in availability
or increases in the cost of wood or cotton fiber, to the extent not reflected in
prices for our products, could materially and adversely affect our business,
results of operations and financial condition.

Commodities

         In order to minimize market exposure, we use forward contracts to
reduce price fluctuations in a desired percentage of forecasted purchases of
natural gas over a period of generally less than one year. There were no natural
gas contracts outstanding at June 30, 2003 requiring fair value treatment. At
June 30, 2002, the Company had natural gas contracts outstanding and included in
other assets with a fair value of $0.4 million. The fair value is based upon
exchange quoted market prices of comparable instruments. While the contract
outstanding as of June 30, 2002 did not qualify for hedge accounting, neither
its effect on the results of operations nor the year-end position was material
to our overall results.

         Exposure to commodity products also creates volatility in pricing. If
our research and development efforts do not result in the commercialization of
new, proprietary products, we will continue to have significant exposure to
fluff pulp and other commodity products, which could result in volatility in
sales prices and profits.

Industry Cyclicality

         The demand and pricing of our products, particularly fluff pulp, are
influenced by the much larger market for papermaking pulps which is highly
cyclical. The markets for most cellulose and absorbent products are sensitive to
both changes in general global economic conditions and to changes in industry
capacity. Both of these factors are beyond our control. The price of these
products can fluctuate significantly when supply and demand become imbalanced

                                       18



for any reason. Financial performance can be heavily influenced by these pricing
fluctuations and the general cyclicality of the industries in which we compete.
It is not certain that current prices will be maintained, that any price
increases will be achieved, or that industry capacity utilization will reach
favorable levels. The demand, cost and prices for our products may thus
fluctuate substantially in the future and downturns in market conditions could
have a material adverse effect on our business, results of operations and
financial condition.

Contingencies

         Our operations are subject to extensive general and industry-specific
federal, state, local and foreign environmental laws and regulations. We devote
significant resources to maintaining compliance with such requirements. We
expect that, due to the nature of our operations, we will be subject to
increasingly stringent environmental requirements (including standards
applicable to wastewater discharges and air emissions) and will continue to
incur substantial costs to comply with such requirements. Given the
uncertainties associated with predicting the scope of future requirements, there
can be no assurance that we will not in the future incur material environmental
compliance costs or liabilities. For additional information on environmental
matters, see Note 18 to the Consolidated Financial Statements.

Forward-Looking Statements

         Except for the historical information contained herein, the matters
discussed in this Annual Report are forward-looking statements that involve
risks and uncertainties, including, but not limited to, economic, competitive,
governmental, and technological factors affecting our operations, markets,
products, services and prices, and other factors. We undertake no obligation to
publicly release the result of any revisions to these forward-looking statements
to reflect events or circumstances after the date hereof or to reflect the
occurrence of unanticipated events.

Item 8.  Financial Statements and Supplementary Data

         See Index to Financial Statements on page F-1.

Item 9.  Changes in and Disagreements with Accountants on Accounting and
         Financial Disclosure

         We had no changes in or disagreements with our independent auditors.

Item 9a. Controls and Procedures

         Under the supervision and with the participation of our management,
including our principal executive officer and principal financial officer, we
conducted an evaluation as of June 30, 2003 of our disclosure controls and
procedures, as such term is defined under Rule 13-a14(c) promulgated under the
Securities Exchange Act of 1934, as amended (the "Exchange Act"). Based on their
evaluation, our principal executive officer and our principal financial officer
concluded that our disclosure controls and procedures are effective.

         There have been no significant changes (including corrective actions
with regards to significant deficiencies or material weaknesses) in our internal
controls or in other factors that could significantly affect these controls
subsequent to the date of the evaluation.


                                       19




 PART III

Item 10.   Directors and Executive Officers of the Registrant

     The names, ages and positions held by our executive officers on September
2, 2003 are:



                                                                                                Elected to
         Name                 Age                         Position                          Present Position
---------------------         ---     --------------------------------------------------    ----------------
                                                                                                
 David B. Ferraro              65     Chairman of the Board, Chief Executive Officer and        April 2003
                                      Director

 John B. Crowe                 56     President and Chief Operating Officer                     April 2003

 Gayle L. Powelson             44     Sr. Vice President and Chief Financial Officer            October 2000

 Charles S. Aiken              53     Sr. Vice President, Nonwovens Manufacturing               April 2000

 R. Howard Cannon              41     Sr. Vice President, Wood Cellulose and Director           April 2003

 Sheila Jordan Cunningham      51     Sr. Vice President, General Counsel and Secretary         April 2000

 George B. Ellis               63     Sr. Vice President, Cotton Cellulose                      January 2001

 William M. Handel             57     Sr. Vice President, Human Resources                       April 2000

 Paul N. Horne                 48     Sr. Vice President, Cotton Cellulose                      January 2001

 Kristopher J. Matula          41     Sr. Vice President, Nonwovens and Corporate Strategy      April 2003

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


David B. Ferraro
Chairman of the Board, Chief Executive Officer and Director
         Mr. Ferraro has served as Chairman of the Board and Chief Executive
Officer since April 1, 2003. From March 1993 until he was named Chairman and
CEO, he served as President and Chief Operating Officer. He has been a director
of Buckeye since March 1993. He was Manager of Strategic Planning of The Procter
& Gamble Company from 1991 through 1992. He served as President of Buckeye
Cellulose Corporation, then a subsidiary of Procter & Gamble, from 1989 through
1991, as its Executive Vice President and Manager of Commercial Operations from
1987 through 1989, and as its Comptroller from 1973 through 1986.

John B. Crowe
President and Chief Operating Officer
         Mr. Crowe has served as President and Chief Operating Officer since
April 1, 2003. He served as Senior Vice President, Wood Cellulose from January
2001 to April 2003. He served as Vice President, Wood Cellulose Manufacturing
from December 1997 to January 2001. Prior to joining the Company, he served as
Executive Vice President/General Manager of Alabama River Pulp and Alabama Pine
Pulp Operations, a division of Parsons and Whittemore, Inc. and as Vice
President and Site Manager of Flint River Operations, a subsidiary of
Weyerhauser Company. From 1979 to 1992, he was an employee of Procter & Gamble.

                                       20



Gayle L. Powelson
Senior Vice President and Chief Financial Officer
         Ms. Powelson has served as Senior Vice President and Chief Financial
Officer since October 2000. She served as Senior Vice President, Finance and
Accounting, from April 2000 to October 2000, Vice President Finance and
Accounting from April 1999 to April 2000 and as International Operations
Controller from February 1998 to April 1999. Prior to joining the Company she
served as Vice President and Controller of TruGreen-ChemLawn, L.P. and as Chief
Financial Officer and Vice President of ACI America Holdings Inc., a subsidiary
of BTR Nylex Ltd.

Charles S. Aiken
Senior Vice President, Nonwovens Manufacturing
         Mr. Aiken has served as Senior Vice President, Nonwovens Manufacturing
since April 2000. He served as Vice President, Business Systems from April 1998
to April 2000 and as Vice President, Foley Plant from June 1995 to April 1998.
He was an employee of Procter & Gamble from 1977 to March 1993.

R. Howard Cannon
Senior Vice President, Wood Cellulose and Director
         Mr. Cannon has served as Senior Vice President, Wood Cellulose since
April 1, 2003. Previously, he was Vice President, Nonwovens Sales from August
2000 to April 2003 and was Manager, Corporate Strategy from November 1999 to
August 2000. He has served as a director of Buckeye since 1996. Before assuming
a position with Buckeye, he was President of Dryve, Inc., a company consisting
of 33 dry cleaning operations, a position he had held since 1987. He is
co-trustee of the Cannon Family Trust. R. Howard Cannon is the son of Robert E.
Cannon.

Sheila Jordan Cunningham
Senior Vice President, General Counsel and Secretary
         Ms. Cunningham has served as Senior Vice President, General Counsel and
Secretary since April 2000. She served as Vice President, General Counsel and
Secretary from April 1998 to April 2000. She served as Assistant General Counsel
from March 1997 and as Secretary from July 1997 to April 1998. Prior to joining
the Company, she was a partner in the law firm of Baker, Donelson, Bearman &
Caldwell from 1988 to March 1997.

George B. Ellis
Senior Vice President, Cotton Cellulose
         Mr. Ellis has served as Senior Vice President, Cotton Cellulose since
January 2001. Mr. Ellis served as Senior Vice President, Manufacturing-Specialty
Cellulose from July 1997 to January 2001 and as Vice President, Manufacturing
from March 1993 to July 1997. He was an employee of Procter & Gamble from 1962
to March 1993.

William M. Handel
Senior Vice President, Human Resources
         Mr. Handel has served as Senior Vice President, Human Resources since
April 2000. He served as Vice President, Human Resources from November 1995 to
April 2000 and as Human Resources Manager from March 1993 to November 1995. He
was an employee of Procter & Gamble from 1974 to March 1993.

Paul N. Horne
Senior Vice President, Cotton Cellulose
         Mr. Horne has served as Senior Vice President, Cotton Cellulose since
January 2001. He served as Senior Vice President, Commercial - Specialty
Cellulose from July 1997 to January 2001 and as Vice President, North and South
American Sales from October 1995 to July 1997. He was an employee of Procter &
Gamble from 1982 to March 1993.

Kristopher J. Matula
Senior Vice President, Nonwovens and Corporate Strategy
         Mr. Matula has served as Senior Vice President, Nonwovens and Corporate
Strategy since April 1, 2003. He served as Senior Vice President, Nonwovens from
January 2001 to April 2003. He served as Senior Vice President, Commercial -
Absorbent Products from July 1997 to January 2001 and as Vice President,
Corporate Strategy from April 1996 to July 1997. Prior to joining Buckeye in
1994, he held various positions with Procter & Gamble and General Electric.

         Additional information relating to Directors and Executive Officers is
incorporated herein by reference to our 2003 Annual Proxy Statement.

                                       21


Item 11. Executive Compensation

         Information relating to this item is set forth in our 2003 Annual Proxy
Statement and is incorporated herein by reference.

Item 12. Security Ownership of Certain Beneficial Owners and Management

         Information relating to this item is set forth under the caption
"Buckeye Stock Ownership" and "Executive Compensation" in our 2003 Annual Proxy
Statement and is incorporated herein by reference.

Item 13. Certain Relationships and Related Transactions

         Information relating to this item is set forth in our 2003 Annual Proxy
Statement and is incorporated herein by reference.

Item 14. Principal Accountant Fees and Services
         Information regarding principal accountant fees and services is
included in our 2003 Annual Proxy Statement and is incorporated by reference
herein.


                                       22



                                     PART IV

Item 15.   Exhibits, Financial Statement Schedules, and Reports on Form 8-K
    (a)    (1)  Financial Statements and Financial Statement Schedules
                o      See Index to Consolidated Financial Statements and
                       Schedule on page F-1. 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.
           (2)  Listing of Exhibits
                 3.1   Second Amended and Restated Certificate of Incorporation
                       (6)
             3.1 (a)   Articles of Amendment to the Second Amended and Restated
                       Certificate of Incorporation of Registrant (7)
                 3.2   Amended and Restated By-laws of the Registrant. (11)
                 4.1   First Amendment to the Rights Agreement.  (The Rights
                       Agreement was filed on Form 8-A, November 20, 1995). (3)
                 4.2   Indenture for 8 1/2% Senior Subordinated Notes due 2005,
                       dated November 28, 1995(1) 4.3 Indenture for 9 1/4%
                       Senior Subordinated Notes due 2008, dated July 2, 1996
                       (2)
                 4.4   Indenture for 8% Senior Subordinated Notes due 2010,
                       dated June11, 1998(7)
                10.1   Amended and Restated 1995 Management Stock Option Plan of
                       the Registrant(8)
                10.2   Second Amended and Restated 1995 Incentive and
                       Nonqualified Stock Option Plan for Management Employees
                       of the Registrant.(12)
                10.3   Form of Management Stock Option Subscription Agreement(8)
                10.4   Form of Stock Option Subscription Agreement(8)
                10.5   Amended and Restated Formula Plan for Non-Employee
                       Directors(4)
                10.6   Amendment No. 1 to Timberlands Agreement dated January 1,
                       1999 by and between Buckeye Florida, Limited Partnership
                       and Foley Timber and Land Company.  Certain portions of
                       the Agreement have been omitted pursuant to an
                       Application for  Confidential  Treatment dated
                       October 30, 1995.(9)
                10.7   Asset Purchase Agreement, dated October 1, 1999, between
                       Buckeye Technologies Inc., BKI Holdings  Corporation,
                       Buckeye Mt. Holly LLC, Buckeye Finland Oy, BKI
                       International Inc.and UPM-Kymmene Corporation, Walkisoft
                       Finland Oy,  Walkisoft  USA,  Inc.,  Walkisoft
                       Denmark A/S(10)
                10.8   German Purchase Agreement between Buckeye Technologies
                       Inc., Buckeye Steinfurt GmbH, Buckeye Holdings GmbH,
                       Walkisoft GmbH and UPM-Kymmene Ojy(10)
                10.9   Credit Agreement dated April 16, 2001 among the
                       Registrant,  Fleet National Bank; Toronto Dominion
                       (Texas),  Inc.; Bank of America, N. A.; First Union
                       National Bank; and the other lenders party thereto
                       (Credit Agreement). (5)
                10.10  Amendment No. 1 to the Credit Agreement dated September
                       7, 2001.(12)
                10.11  Amendment of German Purchase Agreement Between Buckeye
                       Technologies Inc., Buckeye Steinfurt GmbH, Buckeye
                       Holdings GmbH AND Walkisoft GmbH, UPM-Kymmene Ojy dated
                       September 20, 2001.(12)
                10.12  Amendment No. 2 to the Credit Agreement dated October 16,
                       2001.(13)
                10.13  Credit and Security Agreement dated December 5, 2001 by
                       and among  Wachovia Bank,  N.A. and Buckeye Receivables
                       (Credit and Security Agreement).(14)
                10.14  Amendment No. 3 to the Credit Agreement dated March 18,
                       2002.(15)
                10.15  Consent Under Credit Agreement dated August 20, 2002.(16)
                10.16  Amendment to the Credit and Security Agreement dated
                       September 3, 2002. (16)

                                       23


                10.17  Amendment No. 4 to the Credit Agreement dated July 28,
                       2003.
                12.1   Computation of Interest Coverage Ratio.
                21.1   Subsidiaries of the Registrant.
                23.1   Consent of Ernst & Young LLP.
                31.1   Certification of Chief Executive Officer, as Adopted
                       Pursuant  to Section 302 of the Sarbanes-Oxley Act of
                       2002, signed by David B. Ferraro, the Chief Executive
                       Officer of Buckeye Technologies Inc. on September 2,
                       2003.
                31.2   Certification of Chief Financial Officer, as Adopted
                       Pursuant  to Section 302 of the Sarbanes-Oxley Act of
                       2002, signed by Gayle L. Powelson, the Chief Financial
                       Officer of Buckeye Technologies Inc. on September 2,
                       2003.
                32.1   Certification Pursuant to 18 U.S.C. Section 1350, as
                       Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act
                       of 2002, signed by David B. Ferraro, the Chief Executive
                       Officer of Buckeye Technologies Inc. on September 2,
                       2003.
                32.2   Certification Pursuant to 18 U.S.C. Section 1350, as
                       Adopted Pursuant to Section 906 ofthe Sarbanes-Oxley Act
                       of 2002, signed by Gayle L. Powelson, the Chief Financial
                       Officer of Buckeye Technologies Inc. on September 2,
                       2003.
----------------------

        (1) 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.
        (2) Incorporated by reference to the Registrant's Registration Statement
            on Form S-3 File No. 33-05139, as filed with the Securities and
            Exchange Commission on June 4, 1996 and as amended on June 11, 1996
            and June 27, 1996.
        (3) Incorporated by reference to the Registrant's Annual Report on Form
            10-K dated June 30, 1997 (4) Incorporated by reference to the
            Registrant's Quarterly Report on Form 10-Q for quarterly
            period ended December 31, 2000.
        (5) Incorporated by reference to the Registrant's Quarterly Report on
            Form 10-Q for quarterly period ended March 31, 2001.
        (6) Incorporated by reference to the Registrant's Quarterly Report on
            Form 10-Q for quarterly period ended December 31, 1997.
        (7) Incorporated by reference to the Registrant's Registration Statement
            on Form S-4, file No. 333-59267, as filed with the Securities and
            Exchange Commission on July 16, 1998.
        (8) Incorporated by reference to the Registrant's Annual Report on Form
            10-K dated June 30, 1998. (9) Incorporated by reference to the
            Registrant's Quarterly Report on Form 10-Q/A for quarterly
            period ended March 31, 1999.
       (10) Incorporated by reference to the Registrant's Current Report on Form
            8-K dated October 13, 1999.
       (11) Incorporated by reference to the Registrant's Annual Report on Form
            10-K for the year ended June 30, 2000.
       (12) Incorporated by reference to the Registrant's Annual Report on Form
            10-K dated June 30, 2001.
       (13) Incorporated by reference to the Registrant's Quarterly Report on
            Form 10-Q for quarterly period ended September 30, 2001.
       (14) Incorporated by reference to the Registrant's Quarterly Report on
            Form 10-Q for quarterly period ended December 31, 2001.
       (15) Incorporated by reference to the Registrant's Quarterly Report on
            Form 10-Q for the quarterly period ended March 31, 2002.
       (16) Incorporated by reference to the Registrant's Annual Report on Form
            10-K dated June 30, 2002.

                                       24



(b) Reports on Form 8-K
    During the quarter ended June 30, 2003, the following reports were
    filed on Form 8-K or 8-K/A
    -   Report dated April 3, 2003, announcing the partial shutdown of the
        Lumberton, North Carolina plant.
    -   Report dated April 9, 2003, announcing the scheduling of the
        conference call regarding operating results for the quarter ended March
        31, 2003.
    -   Report dated April 22, 2003 announcing January - March 2003
        operating results.
    -   Report dated April 22, 2003, amending the January - March 2003
        operating results.


                                       25



         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 Technologies Inc.


By:/S/ DAVID B. FERRARO
-------------------------------------------------------------------------------
David B. Ferraro, Director, Chairman of the Board and Chief Executive Officer
Date: September 2, 2003


         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/ DAVID B. FERRARO
-------------------------------------------------------------------------------
David B. Ferraro, Director, Chairman of the Board and Chief Executive Officer
Date: September 2, 2003




By:/S/ SAMUEL M. MENCOFF
-------------------------------------------------------------------------------
Samuel M. Mencoff, Director
Date: September 2, 2003



By:/S/ HENRY F. FRIGON
-------------------------------------------------------------------------------
Henry F. Frigon, Director
Date: September 2, 2003


By:/S/ RED CAVANEY
-------------------------------------------------------------------------------
Red Cavaney, Director
Date: September 2, 2003



By:/S/ GAYLE L. POWELSON
-------------------------------------------------------------------------------
Gayle L. Powelson, Senior Vice President and Chief Financial Officer
Date: September 2, 2003






                                       27





                            BUCKEYE TECHNOLOGIES INC.
             INDEX TO CONSOLIDATED FINANCIAL STATEMENTS AND SCHEDULE




                                                                                              PAGE

                                                                                           
Report of Management................................................................          F-2
Report of Independent Auditors......................................................          F-3
Financial Statements as of June 30, 2003, June 30, 2002 and for the three years
   ended June 30, 2003:
Consolidated Statements of Operations...............................................          F-4
Consolidated Balance Sheets.........................................................          F-5
Consolidated Statements of Stockholders' Equity.....................................          F-6
Consolidated Statements of Cash Flows...............................................          F-7
Notes to Consolidated Financial Statements..........................................          F-8
Schedule:
       Schedule II - Valuation and Qualifying Accounts..............................          F-26



                                      F-1





Report of Management

         The management of Buckeye Technologies Inc. is committed to providing
financial reports that are complete, accurate, and easily understood.

         The consolidated financial statements and financial information
included in this report have been prepared in accordance with accounting
principles generally accepted in the United States and in the opinion of
management fairly and completely present the Company's financial results. Our
auditor, Ernst & Young LLP, has examined our financial statements and expressed
an unqualified opinion.

         Ensuring the accuracy of financial statements starts at the top of the
Company. Our Board of Directors provides oversight as the representative of the
stockholders. Our Audit Committee, consisting entirely of independent Directors,
meets regularly with management and the auditors to review our financial
reports.

         The Company's senior management, our Corporate Leadership Team, is
actively involved in all aspects of the business. This group understands key
strategies and monitors financial results. We maintain a system of internal
controls which provides reasonable assurance that transactions are accurately
recorded and assets are safeguarded. All of the Company's officers and financial
executives adhere to the Company's Code of Ethics and provide written
confirmation of their compliance annually.

         Buckeye was built on a foundation of integrity and honesty. We take
responsibility for the quality and accuracy of our financial reporting.




/S/ DAVID B. FERRARO       /S/ JOHN B. CROWE             /S/ GAYLE L. POWELSON
David B. Ferraro           John B. Crowe                 Gayle L. Powelson
Chairman of the Board      President and                 Senior Vice President
and Chief Executive        Chief Operating Officer       and Chief Financial
Officer                                                  Officer


                                      F-2

Report of Independent Auditors

To the Board of Directors and Stockholders of Buckeye Technologies Inc.

         We have audited the accompanying consolidated balance sheets of Buckeye
Technologies Inc. as of June 30, 2003 and 2002 and the related consolidated
statements of operations, stockholders' equity, and cash flows for each of the
three years in the period ended June 30, 2003. Our audits also included the
financial statement schedule listed in the index at Item 15(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 auditing standards generally
accepted in the United States. Those standards require that we plan and perform
the audit to obtain reasonable assurance about whether the financial statements
are free of material misstatement. An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the financial statements. An
audit also includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial
statement presentation. We believe that our 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
Technologies Inc. at June 30, 2003 and 2002, and the consolidated results of its
operations and its cash flows for each of the three years in the period ended
June 30, 2003 in conformity with accounting principles generally accepted in the
United States. 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.

         As discussed in Note 2 to the consolidated financial statements, in
2001, the Company changed its method of depreciation for certain equipment, and
in 2002, the Company adopted Statement of Financial Accounting Standards No.
142.


                                   /s/ Ernst & Young LLP


Memphis, Tennessee
July 30, 2003
except for Note 21, as to which
  the date is September 2, 2003

                                      F-3




Consolidated Statements of Operations
(In thousands, except per share data)


                                                                              Year Ended June 30
                                                                       2003            2002           2001
                                                                --------------------------------------------
                                                                                          
Net sales                                                          $ 641,082       $ 635,218       $ 731,528
Cost of goods sold                                                   558,221         557,963         574,055
                                                                     -------         -------         -------
Gross margin                                                          82,861          77,255         157,473
Selling, research and administrative expenses                         37,896          37,101          46,326
Impairment of long-lived assets                                       36,503           9,984               -
Restructuring costs                                                    1,636           1,605
                                                                     -------         -------         -------
                                                                                                           -
Operating income                                                       6,826          28,565         111,147
Other income (expense):
     Interest income                                                   1,062             535           1,097
     Interest expense and amortization of debt costs                 (47,526)        (48,586)        (45,853)
     Foreign exchange, amortization of intangibles and
       other                                                          (2,378)         (3,438)         (2,062)
                                                                     -------         -------         -------

Income (loss) before income taxes and cumulative effect of
       change in accounting                                           (42,016)        (22,924)        64,329

Income tax expense (benefit)                                          (17,122)        ( 8,420)        21,055
                                                                      --------        --------       -------
Income (loss) before cumulative effect of change in
      accounting                                                      (24,894)        (14,504)        43,274
Cumulative  effect of change in  accounting  (net of tax of $0
and $1,286, respectively)                                                   -         (11,500)         3,249
                                                                    ----------      ---------       --------
Net income (loss)                                                   $ (24,894)      $ (26,004)      $ 46,523
                                                                    ==========      =========       ========

Earnings (loss) per share before cumulative effect of
      change in accounting
             Basic earnings (loss) per share                          $ (0.67)        $ (0.42)      $  1.25
             Diluted earnings (loss) per share                        $ (0.67)        $ (0.42)      $  1.23

Cumulative effect of change in accounting
              Basic earnings (loss) per share                         $    -          $ (0.33)       $  0.09
              Diluted earnings (loss) per share                       $    -          $ (0.33)       $  0.09

Earnings (loss) per share
              Basic earnings (loss) per share                         $ (0.67)        $ (0.74)       $  1.35
              Diluted earnings (loss) per share                       $ (0.67)        $ (0.74)       $  1.32

Weighted average shares for basic earnings per share                   36,965          34,906         34,534
Effect of dilutive stock options                                            -               -            786
                                                                     --------        --------        -------
Adjusted weighted average shares for diluted earnings
     per share                                                         36,965          34,906         35,320
                                                                     ========        ========        =======


See accompanying notes.

                                      F-4



Consolidated Balance Sheets
(In thousands, except share data)


                                                                                          June 30
                                                                                 2003                 2002
                                                                            ---------------------------------
                                                                                           
Assets
Current assets:
     Cash and cash equivalents                                               $   49,977          $   56,006
     Cash, restricted                                                             3,375               3,375
     Short-term investments                                                           -               8,863
     Accounts receivable - trade, net of allowance for doubtful accounts
       of $721 in 2003 and $1,947 in 2002                                       123,303              93,898
     Accounts receivable - other                                                  2,980               3,618
     Inventories                                                                136,705             145,103
     Deferred income taxes                                                       18,613               7,421
     Prepaid expenses and other                                                   7,694              22,232
                                                                              ---------           ---------
Total current assets                                                            342,647             340,516

Property, plant and equipment, net                                              594,138             627,752
Goodwill, net                                                                   129,631             120,399
Intellectual property and other, net                                             44,239              46,070
                                                                              ---------           ---------
Total assets                                                                 $1,110,655          $1,134,737
                                                                              =========           =========

Liabilities and stockholders' equity
Current liabilities:
     Trade accounts payable                                                  $   37,007          $   33,789
     Accrued expenses                                                            48,360              47,196
       Current portion of capital lease obligation                                  583                 793
     Current portion of long-term debt                                           41,718              22,000
                                                                              ---------           ---------
Total current liabilities                                                       127,668             103,778

Long-term debt                                                                  619,474             675,396
Accrued postretirement benefits                                                  18,882              19,163
Deferred income taxes                                                            79,498              79,295
Capital lease obligation                                                          2,700               3,029
Other liabilities                                                                   549                 416

Commitments and contingencies (Notes 8, 9, 12, 17, and 18)

Stockholders' equity:
Preferred stock, $.01 par value; 10,000,000 shares authorized; none
     issued or outstanding                                                             -                   -
Common stock, $.01 par value; 100,000,000 shares authorized; 43,142,770
     shares issued and 36,973,478 and 36,948,900 shares outstanding at
     June 30, 2003 and 2002, respectively                                            431                 431
Additional paid-in capital                                                        55,517              55,517
Deferred stock compensation                                                         (282)               (282)
Accumulated other comprehensive loss                                              (3,410)            (36,381)
Retained earnings                                                                293,739             318,633
Treasury shares, 6,169,292 and 6,193,870 shares at                                                                   -
     June 30, 2003 and 2002, respectively                                        (84,111)           ( 84,258)
                                                                              ----------          ----------
Total stockholders' equity                                                       261,884             253,660
                                                                              ----------          ----------      ----   -------
Total liabilities and stockholders' equity                                   $ 1,110,655         $ 1,134,737
                                                                              ==========          ==========


See accompanying notes.

                                      F-5




Consolidated Statements of Stockholders' Equity
(In thousands, except share data)


                                                                                  Accumulated
                                                     Additional      Deferred        other
                                          Common      paid-in         stock     comprehensive    Retained      Treasury
                                          stock       capital     compensation       loss        earnings       Shares      Total
                                      ----------------------------------------------------------------------------------------------
                                                                                                      
Balance at June 30, 2000                  $431       $ 65,306        $(626)      $ (34,376)     $ 298,114     $(114,870)   $213,979
Comprehensive income:
     Net income                              -              -            -               -         46,523             -      46,523
     Other comprehensive income:
         Foreign currency translation        -              -            -         (23,913)             -             -     (23,913)
         adjustment                                                                                                        --------
Comprehensive income                                                                                                         22,610
Purchase of 769,300 shares                   -              -            -               -              -         (9,827)    (9,827)
Issuance of 214,126 shares of
     common stock                            -           (199)           -               -              -          3,017      2,818
Termination of stock options                 -             18          (18)              -              -              -          -
Amortization of deferred
     stock compensation                      -              -          442               -              -              -        442
                                          -----      --------         -----        -------       --------      ---------    -------
Balance at June 30, 2001                   $431      $ 65,125         $(202)     $ (58,289)     $ 344,637     $(121,680)  $ 230,022
                                          =====      ========         =====        =======       ========      =========   ========
Comprehensive income (loss):
     Net  loss                                -             -             -              -        (26,004)            -     (26,004)
     Other comprehensive income:
         Foreign currency translation
         adjustment                           -             -             -         21,908              -             -      21,908
                                                                                                                             ------
Comprehensive loss                                                                                                           (4,096)
Issuance of 2,756,859 shares of
     common stock                             -       (11,054)            -              -              -        37,482      26,428
Tax benefit on option exercise                -         1,356             -              -              -                     1,356
Termination of restricted stock               -             -             -              -              -           (60)        (60)
Deferred stock compensation                   -            90           (90)             -              -             -           -
Amortization of deferred
     stock compensation                       -             -            10              -              -             -          10
                                          -----       -------          ----         ------        --------       ------      ------
Balance at June 30, 2002                   $431      $ 55,517         $(282)     $ (36,381)      $ 318,633     $(84,258)   $253,660
                                          =====       =======          ====         ======        ========      ========    =======
Comprehensive income:
     Net loss                                 -             -             -              -         (24,894)           -     (24,894)
     Other comprehensive income:
         Foreign currency translation
            adjustment                        -             -             -         32,971               -            -      32,971
                                                                                                                             ------
Comprehensive income                          -             -             -              -               -            -       8,077
Issuance of 24,578 shares of common stock     -             -             -              -               -          147         147
                                          -----       ------          -----         ------         -------       -------     ------
Balance at June 30, 2003                   $431     $ 55,517          $(282)       $(3,410)      $ 293,739      $(84,111)  $261,884
                                          =====       ======          =====         ======         =======       =======    =======




See accompanying notes.

                                      F-6




Consolidated Statements of Cash Flows
(In thousands)


                                                                                   Year Ended June 30
                                                                           2003               2002           2001
--------------------------------------------------------------------------------------------------------------------
                                                                                                   
Operating activities
Net income (loss)                                                     $ (24,894)         $ (26,004)         $46,523
Adjustments to reconcile net income (loss) to net cash
   provided by operating activities:
     Cumulative effect of change in accounting                                -             11,500           (3,249)
     Impairment charge on idle equipment                                 36,503              9,984                -
     Depreciation and depletion                                          46,500             45,096           43,798
     Amortization                                                         5,588              5,525            9,028
     Deferred income taxes                                              (13,489)             9,142            9,575
     Other                                                                  585              1,701            4,371
     Changes in operating assets and liabilities:
         Accounts receivable                                            (25,267)            10,688            2,921
         Inventories                                                     14,284             (3,411)         (32,692)
         Prepaid expenses and other assets                               13,827            (10,807)          (8,358)
         Accounts payable and other current liabilities                   1,569            (25,489)          (3,333)
                                                                       --------            -------          -------
Net cash provided by operating activities                                55,206             27,925           68,584

Investing activities
Acquisitions of businesses                                                    -                  -          (36,588)
Purchases of property, plant and equipment                              (28,424)           (35,972)        (153,033)
Redemptions (purchases) of short term investments                         8,863             (8,863)               -
Other                                                                      (872)            (1,292)          (1,637)
                                                                       --------            -------          -------
Net cash used in investing activities                                   (20,433)           (46,127)        (191,258)

Financing activities
Net proceeds from sale of equity interests                                    -             26,233            2,604
Purchase of treasury shares                                                   -                  -           (9,827)
Net borrowings (payments) under revolving line of credit                (19,923)            54,040          160,819
Payments for debt issuance costs                                           (671)            (2,157)          (1,354)
Principal payments on long-term debt and other                          (22,539)           (18,459)         (35,521)
                                                                       --------           --------         --------
Net cash provided by (used in) financing activities                     (43,133)            59,657          116,721
Effect of foreign currency rate fluctuations                              2,331              1,619           (2,060)
                                                                       --------           --------         --------
Increase (decrease) in cash and cash equivalents                         (6,029)            43,074           (8,013)
Cash and cash equivalents at beginning of year                           56,006             12,932           20,945
                                                                       --------           --------         --------
Cash and cash equivalents at end of year                              $  49,977          $  56,006        $  12,932
                                                                       ========           ========         ========



See accompanying notes.

                                      F-7



Notes to Consolidated Financial Statements
(In thousands, except share data)

1. Accounting Policies

Business Description and Basis of Presentation

         The financial statements are consolidated financial statements of
Buckeye Technologies Inc. and its subsidiaries (the Company). All significant
intercompany accounts and transactions have been eliminated in consolidation.

         The Company manufactures and distributes value-added cellulose-based
specialty products used in numerous applications including disposable diapers,
personal hygiene products, engine air and oil filters, food casings, rayon
filament, acetate plastics, thickeners, and papers.

Cash and Cash Equivalents

         The Company considers cash equivalents to be temporary cash investments
with maturity of three months or less when purchased.

Short-term Investments

         The Company's short-term investments, consisting primarily of
high-grade debt securities, are recorded at fair value and are classified as
available-for-sale. Maturities of these investments are one year or less.

Inventories

         Inventories are stated at the lower of cost (determined on average cost
or first-in, first-out methods) or market.

Allowance for Doubtful Accounts

         The Company provides an allowance for receivables it believes it may
not collect in full. It evaluates the collectibility of its accounts based on a
combination of factors. In circumstances where it is aware of a specific
customer's inability to meet its financial obligations (i.e., bankruptcy filings
or substantial down-grading of credit ratings), it records a specific reserve.
For all other customers, the Company recognizes reserves for bad debts based on
its historical collection experience. If circumstances change (i.e., higher than
expected defaults or an unexpected material adverse change in a major customer's
ability to meet its financial obligations), the Company's estimates of the
recoverability of amounts due could be reduced by a material amount.

Property, Plant and Equipment

         Property, plant and equipment are recorded at cost. Cost includes the
interest cost associated with significant capital additions. Interest
capitalized for the years ended June 30, 2003, 2002, and 2001 was $70, $1,772
and $4,824, respectively. Depreciation on production machinery and equipment at
the cotton cellulose and airlaid nonwovens plants is determined by the
units-of-production method which is based on the expected productive hours of
the assets, subject to a minimum level of depreciation. Other capital assets use
the straight-line method for determining depreciation. Depreciation under the
straight-line method is computed over the following estimated useful lives:
buildings--30 to 40 years; machinery and equipment--3 to 16 years. Depreciation
and amortization expense includes the amortization of assets under capital
lease.

         The Company accrues the cost of periodic planned maintenance shutdowns,
based on its best estimate of incremental spending and the fixed overhead cost,
over the period between shutdowns.

Long-Lived Assets

         Long-lived assets are reviewed for impairment when circumstances
indicate the carrying value of an asset may not be recoverable. For assets that
are to be held and used, an impairment is recognized when the estimated
undiscounted cash flows associated with the asset or group of assets is less
than their carrying value. If impairment exists, an adjustment is made to write
the asset down to its fair value, and a loss is recorded as the difference
between the carrying value and fair value. Fair values are determined based on

                                      F-8



quoted market values, discounted cash flows or internal and external appraisals,
as applicable. Assets to be disposed of are carried at the lower of carrying
value or estimated net realizable value. See Note 4 for information concerning
impairment charges.

            Goodwill is recognized for the excess of the purchase price over the
fair value of tangible and identifiable intangible net assets of businesses
acquired. Prior to the adoption of Statement of Financial Accounting Standards
No. (SFAS) 142, Goodwill and Other Intangible Assets, goodwill was amortized
over the estimated period of benefit on a straight-line basis over periods
ranging from 30 to 40 years, and was reviewed for impairment under the policy
for other long-lived assets. Since adoption of SFAS 142 in July 2001,
amortization of goodwill was discontinued and goodwill is reviewed at least
annually for impairment. Unless circumstances otherwise dictate, the Company
performs its annual impairment testing in the fourth quarter. Accumulated
amortization was $19,108 and $17,950 at June 30, 2003 and 2002, respectively. No
impairment was recorded during the year ending June 30, 2003. The change in
accumulated amortization resulted from changes in foreign currency exchange
rates during the period. A corresponding amount is recorded as a translation
adjustment in stockholders' equity.

Intellectual Property and Other

         At June 30, 2003 and 2002, the Company had intellectual property
totaling $30,690 and $31,903, respectively, which includes patents (including
application and defense costs), licenses, trademarks, and tradenames the
majority of which were obtained in the acquisition of airlaid businesses.
Intellectual property is amortized by the straight-line method over 5 to 20
years and is net of accumulated amortization of $7,852 and $5,562 at June 30,
2003 and 2002, respectively. Intellectual property amortization expense of
$2,329, $2,136 and $2,073 was recorded during the years June 30, 2003, 2002 and
2001, respectively. Estimated amortization expense for the five succeeding
fiscal years follows: $2,220 in 2004, $2,227 in 2005, $2,188 in 2006, $2,086 in
2007 and $2,053 in 2008.

         Deferred debt costs of $6,399 and $8,225 at June 30, 2003 and 2002,
respectively are amortized by the interest method over the life of the related
debt and are net of accumulated amortization of $9,601 and $7,088 at June 30,
2003 and 2002, respectively.

Income Taxes

         The Company has provided for income taxes under the liability method.
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. No provision is
made for U.S. income taxes applicable to undistributed earnings of foreign
subsidiaries that are indefinitely reinvested in foreign operations.

Risk Management

         Effective at the beginning of fiscal 2001, the Company adopted SFAS
133, Accounting for Derivative Instruments and Hedging Activities (SFAS 133), as
amended by SFAS 137 and 138. These statements require that every derivative
instrument be recorded in the balance sheet as either an asset or liability
measured by its fair value. These statements also establish new accounting rules
for hedge transactions, which depend on the nature and effectiveness of the
hedge relationship.

         The Company periodically uses derivatives and other financial
instruments to hedge exposures to natural gas, interest rates and currency
risks. For hedges which meet the SFAS 133 criteria, the Company formally
designates and documents the instrument as a hedge of a specific underlying
exposure, as well as the risk management objective and strategy for undertaking
each hedge transaction. Because of the high degree of effectiveness between the
hedging instrument and the underlying exposure being hedged, fluctuations in the
value of the derivative instruments are generally offset by changes in the value
or cash flows of the underlying exposures being hedged. Derivatives are recorded
in the consolidated balance sheet at fair value.

Credit Risk

         The Company has established credit limits for each customer. The
Company generally requires the customer to provide a letter of credit for export
sales in high-risk countries. Credit limits are monitored routinely.

                                      F-9




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 are composed of sales reduced by sales allowances.

Shipping and Handling Costs

         Amounts related to shipping and handling and billed to a customer in a
sale transaction have been classified as revenue. Costs incurred for shipping
and handling have been classified as costs of goods sold.

Foreign Currency Translation

         Company management has determined that the local currency of its
German, Irish, Canadian, and Brazilian subsidiaries is the functional currency,
and accordingly European euro, Canadian dollar, and Brazilian real 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.

         Transaction gains and losses that arise from exchange rate fluctuations
on transactions denominated in a currency other than the local functional
currency are included in "Other income (expense)" in the results of operations.
Transaction gains and (losses) of $1,095, $(1,974) and $2,133 were recorded
during the years ended June 30, 2003, 2002 and 2001, respectively.

Use of Estimates

         The preparation of the consolidated financial statements in conformity
with accounting principles generally accepted in the United States 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.

         Changes in estimates are recognized in accordance with the accounting
rules for the estimate, which is typically in the period when new information
becomes available to management. Areas where the nature of the estimate makes it
reasonably possible that actual results could materially differ from amounts
estimated include: impairment assessments on long-lived assets (including
goodwill), allowance for doubtful accounts, inventory reserves, income tax
liabilities, accruals for planned maintenance shutdowns, and contingent
liabilities.

         During 2002 and 2001, the Company changed its estimate of its accrual
for planned maintenance shutdowns based on a change in the estimated timing of
the shutdown. The effect of the change was to decrease cost of goods sold $1,181
and $2,207 for the years ended June 30, 2002 and 2001, respectively.

Earnings Per Share

         Basic earnings per share has been computed based on the average number
of common shares outstanding. Diluted earnings per share reflects the increase
in average common shares outstanding that would result from the assumed exercise
of outstanding stock options calculated using the treasury stock method. Diluted
loss per share amounts for 2003 and 2002 have been calculated using the same
denominator as used in the basic loss per share calculation as the inclusion of
dilutive securities in the denominator would have been an anti-dilutive effect.

Stock-Based Compensation

         The Company accounts for stock-based compensation using the intrinsic
value method prescribed in Accounting Principles Board Opinion No. 25,
Accounting for Stock Issued to Employees (APB 25) and related interpretations as
permitted by SFAS 123, Accounting for Stock-Based Compensation (SFAS 123). No
employee compensation cost is reflected in income for stock option grants, as
all options granted under the plans have an exercise price equal to the fair
market value of the underlying common stock on the date of grant. See Note 10

                                      F-10


for a description of the plans and our disclosure of the assumptions underlying
the pro forma calculations below.

         The following pro forma information has been prepared as if the Company
had accounted for its employee stock options using the fair value based method
of accounting established by SFAS 123:

                                                   Year Ended June 30
                                               2003        2002       2001
                                           ----------------------------------

Net income (loss):
     As reported                           $ (24,894)   $ (26,004)  $ 46,523
     Pro forma                               (27,983)     (28,792)    42,792
Basic earnings (loss) per share:
     As reported                           $   (0.67)   $   (0.74)  $   1.35
     Pro forma                                 (0.76)       (0.82)      1.24
Diluted earnings (loss) per share:
     As reported                           $   (0.67)   $   (0.74)  $   1.32
     Pro forma                                 (0.76)       (0.82)      1.21

Recently Issued Accounting Standards

         In June 2002, the Financial Accounting Standards Board (FASB) issued
SFAS 146, Accounting for Costs Associated with Exit or Disposal Activities (SFAS
146). SFAS 146 nullifies Emerging Issues Task Force Issues No. 94-3, Liability
Recognition for Certain Employee Termination Benefits and Other Costs to Exit an
Activity (including Certain Costs Incurred in a Restructuring) and requires that
a liability for the costs associated with an exit or disposal activity be
recognized when the liability is incurred, as opposed to the date of an entity's
commitment to an exit plan. During the year ending June 30, 2003, the Company
entered into a restructuring program and accounted for it under SFAS 146. This
program is discussed further in Note 4, Impairment and Restructuring Costs, of
these Consolidated Financial Statements.

         On December 31, 2002, the FASB issued SFAS 148, Accounting for
Stock-Based Compensation - Transition and Disclosure (SFAS 148). SFAS 148 amends
SFAS 123, Accounting for Stock-Based Compensation, to provide alternative
methods of transition to SFAS 123's fair value method of accounting for
stock-based employee compensation. SFAS 148 also amends the disclosure
provisions of SFAS 123 and APB Opinion No. 28, Interim Financial Reporting, to
require disclosure in the summary of significant accounting policies of the
effects of an entity's accounting policy with respect to stock-based employee
compensation on reported net income and earnings per share in annual and interim
financial statements. The adoption of SFAS 148 disclosure requirements did not
have an effect on the Company's Consolidated Financial Statements. As permitted,
the Company does not intend to adopt the fair value method of accounting for
stock-based employee compensation.

         In November 2002, the FASB issued Interpretation No. 45, Guarantor's
Accounting and Disclosure Requirements for Guarantees, Including Indirect
Guarantees of Indebtedness of Others (FIN 45). It significantly changes practice
in the accounting for, and disclosure of, guarantees. It requires certain
guarantees to be recorded at fair value as those terms are defined in SFAS 5,
Accounting for Contingencies. The adoption of FIN 45 did not have a significant
financial impact on the Consolidated Financial Statements.

         In January 2003, the FASB issued Interpretation No. 46, "Consolidation
of Variable Interest Entities, an Interpretation of ARB No. 51" (FIN 46). FIN 46
requires certain variable interest entities to be consolidated by the primary
beneficiary of the variable interest entity. The primary beneficiary is defined
as the party which, as a result of holding its variable interest, absorbs a
majority of the entity's expected losses, receives a majority of its expected
residual returns, or both. FIN 46 is effective immediately for all new variable
interest entities created or acquired after January 31, 2003. The provisions of
FIN 46 must be applied to all other variable interest entities for the first
interim or annual period beginning after June 15, 2003. The Company does not
expect the adoption of FIN 46 to have a significant impact on its Consolidated
Financial Statements.

Reclassifications

         Certain prior year amounts have been reclassified to conform to current
year classifications. In 2003, the Company began classifying sales claims and
allowances as allowance for doubtful accounts. Previously these balances were
reported in accrued expenses. Total sales claims and allowances at June 30, 2003
and 2002 were $164 and $636, respectively.

                                      F-11




2. Changes in Accounting

Depreciation

         Through June 30, 2000, property, plant and equipment had been
depreciated on the straight-line method over the estimated useful lives of the
assets, which range from 5 to 40 years. Effective July 1, 2000, depreciation on
the Company's production machinery and equipment at cotton cellulose and airlaid
nonwovens plants was computed using the units-of-production method, which is
based upon the expected productive hours of the assets, subject to a minimum
level of depreciation. The Company believes the units-of-production method is
preferable to the method previously used because the new method recognizes that
depreciation of this machinery and equipment is related substantially to
physical wear due to usage rather than the passage of time. This method,
therefore, more appropriately matches production costs over the lives of the
production machinery and equipment of the cotton cellulose and airlaid nonwovens
plants with the revenues of those plants and results in a more accurate
allocation of the cost of the physical assets to the periods over their useful
lives. The cumulative effect of applying the new method for years prior to 2001
is an increase to income of $3,249 net-of-tax ($4,535 pretax) reported as a
cumulative effect of accounting change in the consolidated statement of
operations for the year ended June 30, 2001. In addition, the net income of the
Company, excluding the cumulative effect of accounting change, for the year
ended June 30, 2001 is $440 or $.01 per share more than it would have been if
the Company had continued to follow the straight-line method of depreciation of
the production machinery and equipment of the cotton cellulose and airlaid
nonwovens plants.

Goodwill

         In June 2001, the FASB issued SFAS 141, Business Combinations (SFAS
141) and No. 142, Goodwill and Other Intangible Assets (SFAS 142). The Company
adopted SFAS 142 on July 1, 2001 and discontinued the amortization of goodwill.
The following schedule adjusts reported net income (loss) and related earnings
(loss) per share to exclude amortization expense related to goodwill, including
any related tax effects, for all periods presented:



                                                                     Years Ended June 30
                                                              2003              2002            2001
                                                      ---------------------------------------------------
                                                                                      
      Adjusted income (loss) before cumulative
            effect of change in accounting for
            goodwill...............................         $(24,894)         $(14,504)        $46,523
      Net income (loss):
            Originally reported net income (loss)..          (24,894)          (26,004)         46,523
             Add back: Goodwill Amortization
                           (net of taxes)..........                -                 -           3,881
                                                      ---------------------------------------------------
             Adjusted net income (loss)............         $(24,894)         $(26,004)        $50,404
                                                      ===================================================
      Adjusted earnings (loss) per share:
             Basic.................................         $  (0.67)          $ (0.74)         $ 1.46
             Diluted...............................         $  (0.67)          $ (0.74)         $ 1.43


         Under the guidelines of SFAS 142, the Company has completed its
impairment assessments of the carrying value of goodwill. In the assessment of
the carrying value of goodwill, the Company developed its best estimate of
operating cash flows over the period approximating the remaining life of the
business' long-lived assets.

         Based on this assessment, effective July 1, 2001, the Company reduced
its goodwill by $11,500 in its converting business, which was purchased as part
of the Merfin acquisition in 1997. There was no tax benefit recorded as a result
of the reduction in the carrying value of the goodwill. The low growth rate in
the converting business did not support its previous carrying value of goodwill
on a discounted basis. Under SFAS 142, the impairment adjustment recognized at
adoption of the new rules was reflected as a cumulative effect of accounting
change in the 2002 consolidated statement of operations. Impairment adjustments
recognized after adoption, if any, are required to be recognized as operating
expenses.


                                      F-12




3. Business Combinations

         On August 1, 2000, the Company acquired the cotton cellulose business
of Fibra, S.A. (Americana), located in Americana, Brazil for $36,588, including
acquisition costs. The Americana acquisition was funded using borrowings from
the Company's bank credit facility. This 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.

Purchase Price Allocation

         Working capital, net of cash       $    67
         Property, plant and equipment        9,332
         Intangible assets                   21,500
         Other assets                         5,689
                                             ------
                                            $36,588
                                             ======

         The consolidated operating results of Americana have been included in
the consolidated statement of operations from the date of acquisition. The
following pro forma results of operations assume that the acquisition occurred
at the beginning of the year of acquisition. The information for the year ended
June 30, 2001 is after the cumulative effect of the change in accounting.

         Pro forma results of operations                  Year Ended
                                                         June 30, 2001
                                                      -------------------

         Net sales                                       $ 732,158
         Net income                                         46,481
         Basic earnings per share                             1.35
         Diluted earnings per share                           1.32

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

4. Impairment and Restructuring Costs

         Impairment of Long-lived Assets

         In April 2003, the Company announced the discontinuation of production
of cotton linter pulp at its specialty fibers Lumberton, North Carolina facility
due to the decline in demand for cotton content paper over the last five years.
The Company will continue to produce cosmetic cotton products at the Lumberton
site. Accordingly, the Company evaluated the ongoing value of the property,
plant and equipment associated with the Lumberton facility. Using the guidance
issued under SFAS 144 Accounting for the Impairment or Disposal of Long-Lived
Assets (SFAS 144), the Company determined that long-lived assets (property,
plant and equipment) with a carrying amount of $36,462 were impaired and wrote
them down to their estimated fair value of $7,866. The resulting impairment
charge of $28,596 is reflected in the statement of operations during 2003. Fair
value was based on the present value method of estimating future cash flows and
incorporated assumptions that marketplace participants would likely use in
estimating fair value for the Lumberton facility, using a discount rate
incorporating time value of money, expectations about timing and amount of
future cash flows, and an appropriate risk premium.

         Additionally, the Company impaired certain engineering drawings
prepared for use at the Florida specialty fibers plant during the fourth quarter
of the year ending June 30, 2003. The carrying value of these drawings was $385.
Since the Company abandoned the portion of a project that relied on these
drawings, the asset had no remaining value and was fully impaired.

         During the third and fourth quarter of the year ending June 30, 2003,
the Company decided to abandon certain waste removal equipment at airlaid
nonwovens facilities, which had a carrying value of $2,859. The Company has
determined that the estimated fair value of the abandoned equipment, which did
not operate as intended, was $104. The resulting impairment charge of $2,755 is
reflected in the statement of operations during 2003. The Company decided to
impair an idled airlaid nonwovens machine after determining the additional
capacity will not be needed in the foreseeable future. Therefore, the Company
fully impaired the asset with a carrying value of $4,767.

                                      F-13



        During the year ended June 30, 2002, the Company recorded impairment
costs of $9,984.  These impairments are primarily related to of obsolete airlaid
nonwovens packaging equipment that was replaced with more efficient
StacPac(TM)packaging lines.

         Restructuring Costs

         During the fourth quarter of the year ended June 30, 2003, the Company
entered into a restructuring program designed to deliver cost reductions through
reduced overhead expenses. The cost recorded during the fourth quarter was
$1,636 for severance and employee benefit costs. Involuntary termination
benefits of $24 were paid and $1,524 were accrued as of June 30, 2003.
Additionally, $5 was paid and $83 was accrued for miscellaneous costs. Payments
related to the 2003 restructuring program are expected to continue throughout
fiscal year 2004. As part of the restructuring, approximately 100 positions will
be eliminated. All costs of the program are reported in the statements of
operations under restructuring costs. The specialty fibers segment recorded
costs of $1,466 of which $29 has been paid and $1,437 has been accrued as of
June 30, 2003. The nonwoven materials segment recorded costs of $170 of which $0
has been paid and $170 accrued as of June 30, 2003.

         During the year ended June 30, 2002, the Company entered into a
restructuring program designed to deliver cost reductions through reduced
overhead expenses. The cost recorded during the year ended June 30, 2002,
comprised mainly of severance and employee benefit costs, was $1,605.
Involuntary termination benefits of $1,588 have been paid leaving an accrual of
$17 as of June 30, 2003 related to this 2002 program. Payments related to the
2002 restructuring program are expected to continue into fiscal year 2004. As a
result of the restructuring, approximately 200 positions were eliminated. As
part of this restructuring, the Company closed engineering offices located in
Finland. The specialty fibers segment recorded costs of $608 and paid $232
during the year ended June 30, 2002. The remaining accrued amount of $376 was
paid during the year ended June 30, 2003. The nonwoven materials segment
recorded costs of $997 of which $208 and $772 had been paid as of June 30, 2003
and 2002, respectively.

5. Inventories

Components of inventories
                                                      June 30
                                              2003            2002
                                         -----------------------------

Raw materials                               $ 36,827       $ 36,902
Finished goods                                75,394         84,906
Storeroom and other supplies                  24,484         23,295
                                         -----------------------------
                                           $ 136,705      $ 145,103
                                         =============================

6. Property, plant and equipment

Components of property, plant and equipment
                                                    June 30
                                             2003               2002
                                         -----------------------------

Land and land improvements                 $ 17,025          $ 15,618
Buildings                                   144,444           140,476
Machinery and equipment                     727,620           718,356
Construction in progress                     20,644            31,095
                                         -----------------------------
                                            909,733           905,545
Accumulated depreciation                   (315,595)         (277,793)
                                         -----------------------------
                                          $ 594,138         $ 627,752
                                         =============================

                                      F-14




7. Accrued expenses

Components of accrued expenses
                                               June 30
                                          2003          2002
                                   -------------------------------

Retirement plans                        $ 6,848        $ 5,899
Vacation pay                              4,757          4,392
Maintenance shutdown                      9,881          7,699
Customer incentive program                5,194          3,184
Interest                                  7,416          8,324
Property taxes                            3,060          3,259
Salaries                                  2,575          1,766
Other                                     8,629         12,673
                                    ------------------------------
                                       $ 48,360       $ 47,196
                                    ==============================

8. Debt

Components of long-term debt
                                                    June 30
                                            2003           2002
                                    ------------------------------
Senior Subordinated Notes due:
   2005                                  $ 149,816      $ 149,751
   2008                                     99,688         99,644
   2010                                    155,470        151,900
Credit Facilities                          227,315        245,698
Notes payable                               21,903         43,403
Other                                        7,000          7,000
                                    ------------------------------
                                           661,192        697,396
Less current portion                        41,718         22,000
                                    ------------------------------
                                         $ 619,474      $ 675,396
                                    ==============================

         The Company completed a public offering of $150,000 principal amount of
8.5% unsecured Senior Subordinated Notes due December 15, 2005 (the 2005 Notes)
during November 1995. The 2005 Notes are redeemable at the option of the
Company, in whole or in part, at any time at a redemption price of 101.41% of
principal amount, decreasing to 100% of principal amount on or after December
15, 2003, together with accrued and unpaid interest to the date of redemption.

         The Company completed a public offering of $100,000 principal amount of
9.25% unsecured Senior Subordinated Notes due September 15, 2008 (the 2008
Notes) during July 1996. The 2008 Notes are redeemable at the option of the
Company, in whole or in part, at any time after September 15, 2002, at
redemption prices varying from 103.08% of principal amount to 100% of principal
amount on or after September 15, 2004, together with accrued and unpaid interest
to the date of redemption.

         The Company completed a private placement of $150,000 principal amount
of 8% unsecured Senior Subordinated Notes due October 15, 2010 during June 1998.
In fiscal 1999, the Company exchanged these outstanding notes for public notes
(the 2010 Notes) with the same terms. The 2010 Notes are redeemable at the
option of the Company, in whole or in part, at any time on or after October 15,
2003, at redemption prices varying from 104.00% of principal amount to 100% of
principal amount on or after October 15, 2006, together with accrued and unpaid
interest to the date of redemption. These notes have been hedged by an interest
rate swap (see Note 12).

         The Company has a secured credit facility (the Credit Facility)
providing for borrowings up to $215,000 of which $207,500 is outstanding at June
30, 2003. The Credit Facility matures on March 31, 2005. The Company amended its
Credit Facility on July 28, 2003 to modify the financial covenants from June 30,
2003 through March 31, 2005. The interest rate applicable to borrowings under
the Credit Facility is the agent's prime rate plus 1.75% to 2.25% or a LIBOR
based rate ranging from LIBOR plus 2.75% to LIBOR plus 3.75%. The Credit
Facility is secured by substantially all of the Company's assets located in the
United States. The Senior Subordinated Notes are subordinate to the Credit
Facility. Borrowings under the Credit Facility at June 30, 2003 were at a
weighted average rate of 4.98%. Letters of credit issued through the Credit
Facility of $2,124 are outstanding at June 30, 2003. The amount available for
borrowing under the Credit Facility is $5,376 at June 30, 2003.

                                      F-15



         The Company has a secured credit facility in Canada providing for
borrowings of approximately $14,815. This facility matures on September 30, 2003
and is secured by substantially all of the Company's assets in Canada. The
interest rate applicable to borrowings under the facility is a Bankers
Acceptance (BA) based rate ranging from BA plus 0.75% to BA plus 1.75%. At June
30, 2003, there was no available borrowing under this facility. In addition, the
Company has a credit facility in Germany providing for borrowings of $7,008.
Letters of credit issued through this credit facility of $2,116 are outstanding
at June 30, 2003. The amount available for borrowing under the German credit
facility is $4,892 at June 30, 2003.

         In connection with the purchase of the nonwovens assets of UPM-Kymmene
(Walkisoft) as of October 1, 1999, the Company entered into four promissory
notes with the seller. The principal amount of each note is $22,000 and bears
interest at a rate of 5%. The total principal amount outstanding at June 30,
2003 is $22,000 less the unamortized discount of $97 which is based on an
imputed interest rate of 7.1%. The final note in the principal amount of $22,000
plus accrued interest is due on October 1, 2003. The note is secured by the
stock of the German subsidiary formed to operate the Walkisoft nonwovens
business.

         On March 1, 2000, the Company purchased certain technology from
Stac-Pac Technologies Inc. In connection with the purchase, the Company entered
into two unsecured promissory notes with Stac-Pac Technologies Inc. The
principal amount of each note is $5,000 and bears interest at a rate of 7%. The
principal amount of the first note plus accrued interest has been paid. In
accordance with the purchase agreement, the Company is entitled to withhold the
final installment of the purchase price until final resolution of a patent
opposition legal proceeding. Therefore, the principal amount of the second note
has been classified as long-term debt.

         On December 5, 2001, the Company entered into a receivables based
credit facility with a commercial bank providing for borrowings up to $30,000,
of which $5,000 was outstanding at June 30, 2003. In accordance with the terms
of the agreement, $3,375 of the loan proceeds are held as restricted cash. The
credit facility was amended on September 3, 2002. It matures on December 4, 2003
and the interest rate applicable to borrowings under the credit facility is
one-week LIBOR plus 0.75%. The credit facility is secured by certain insured
receivables of the Company. At June 30, 2003, the Company had unused borrowing
availability of approximately $24,500 on its receivables based credit facility.

         At March 31, 2002, the Company's fixed charge coverage ratio (as
defined in the senior subordinated notes) fell below 2:1. Falling below the 2:1
ratio does not breach any covenant and is not an event of default under any of
the Company's debt agreements. However, as specified in those indentures, until
such time as this ratio again equals or exceeds 2:1, the Company can only incur
debt that falls within the definition of "Permitted Indebtedness" in the
indentures. The Company incurred a portion of the Credit Facility using
indebtedness permitted to be incurred under this "ratio debt" provision. As a
result, if the Company elects to refinance any of the bank credit facilities,
unless the Company can then satisfy the 2:1 fixed charge coverage ratio, it will
be unable to refinance that portion of the credit facilities that exceed
$160,000.

         Under each such indentures, the ratio test is measured on a rolling
four-quarter basis. While the Company can offer no assurance in this regard, it
believes that the Company's operating results will improve over the next several
fiscal quarters and that such improved results together with recent reductions
in its outstanding debt, will enable it to exceed the required 2:1 ratio
necessary to incur ratio debt under the senior subordinated indentures.

         Aggregate maturities of long-term debt are as follows: 2004-$41,718,
2005-$207,500, 2006-$154,816, 2007-$0, 2008-$99,688 and thereafter $157,470.
Terms of long-term debt agreements require compliance with certain covenants
including minimum net worth, interest coverage ratios, and limitations on
restricted payments and levels of indebtedness. At June 30, 2003, the amount
available for the payment of dividends and/or the acquisition of treasury stock
was zero under the most restrictive of these agreements.

         Total interest paid by the Company for the years ended June 30, 2003,
2002, and 2001 was $49,225, $49,046, and $48,859, respectively.

         The Company has no off-balance sheet financing except for operating
leases as disclosed in Note 9.

                                      F-16




9. Leases

         In October 2001, the Company entered into capital lease agreements for
certain airlaid nonwovens plant equipment. The total cost of the assets covered
by these agreements was $4,284. At June 30, 2003, the Company's future minimum
lease payments for these assets were as follows: 2004--$834; 2005--$834;
2006--$834; 2007--$717; 2008--$449 and thereafter--$368.

         The Company leases office and warehouse facilities and equipment under
various operating leases. Operating lease expense was $4,463, $4,554 and $3,676
during the years ended June 30, 2003, 2002 and 2001, respectively. The following
shows the Company's commitments under its operating leases at June 30, 2003:
2004--$1,058; 2005--$531; 2006--$330; 2007--$260; 2008--$246 and thereafter
--$46.

10. Stockholders' Equity

         During the quarter ended June 30, 2002, the Company sold 2,150,000
shares of its common stock, held as treasury shares, from its universal shelf
registration initially filed with the Securities and Exchange Commission (SEC)
on March 15, 2002 and declared effective by the SEC on April 18, 2002. These
direct sales were at a price of $10.00 per share and the net proceeds were
approximately $21,364.

         The Company's stock option plans provide for the granting of either
incentive or nonqualified stock options to employees and nonemployee directors.
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
                                                Average       Average
                                                Exercise        Fair
                                   Options       Price         Value
                                ----------------------------------------
Outstanding at June 30, 2000      4,509,950     $ 13.61
Granted at market                   150,000       19.02       $ 9.90
Exercised                          (205,000)      12.70
Terminated                          (40,000)      16.46
                                ----------------------------------------
Outstanding at June 30, 2001      4,414,950       13.81
                                ----------------------------------------
Granted at market                 1,152,000       11.17         6.28
Granted below market                 80,000        7.60         7.46
Exercised                          (591,000)       8.24
Terminated                         (213,000)      16.32
                                ----------------------------------------
Outstanding at June 30, 2002      4,842,950       13.65
                                ----------------------------------------
Granted at market                    40,000        6.64         3.13
Terminated                          (49,000)      12.53
                                ----------------------------------------
Outstanding at June 30, 2003      4,833,950       13.60
                                ----------------------------------------


Options Exercisable at June 30:
     2001                                  3,095,450          $ 12.60
     2002                                  2,916,950            14.03
     2003                                  3,744,617            13.91

         There were 839,400, 830,400 and 1,849,400 shares reserved for grants of
options at June 30, 2003, 2002, 2001, respectively. The following summary
provides information about stock options outstanding and exercisable at June 30,
2003:



                                               Outstanding                             Exercisable
                           --------------------------------------------------    ------------------------
                                               Average          Average                          Average
                                               Exercise     Remaining Life                      Exercise
Exercise Price                 Options          Price           (Years)          Options          Price
----------------------------------------------------------------------------------------------------------
                                                                                                  
$ 6.50-$12.00                   2,263,950        $ 9.75           6.0           1,508,617         $ 9.28
$12.50-$18.00                   2,332,792         16.48           5.0           2,054,792          16.60
$18.50-$24.00                     237,208         22.00           5.7             181,208          21.89
----------------------------------------------------------------------------------------------------------
Total                           4,833,950       $ 13.60           5.5           3,744,617        $ 13.91
----------------------------------------------------------------------------------------------------------


                                      F-17


         The Company has estimated the fair value of each option grant using the
Black-Scholes option pricing model. The fair value was estimated with the
following weighted average assumptions: expected life of the stock options
granted in 2003 of five years, in 2002 and 2001 of eight years; volatility of
the expected market price of common stock of .49 for 2003, .43 for 2002 and .41
for 2001; a risk free interest rate range of 3.9% for 2003, 4.5% to 5.1% for
2002 and 5.1% to 5.9% for 2001 and no dividends. Option pricing models, such as
the Black-Scholes model, require the input of highly subjective assumptions,
including the expected stock price volatility that are subject to change from
time to time. Pro forma amounts reflect total compensation expense from the
awards made in 1996 through 2003. Since compensation expense from stock options
is recognized over the future years' vesting period, and additional awards
generally are made every one to two years, pro forma amounts may not be
representative of future years' amounts.

         In August 1997, the Board of Directors authorized a restricted stock
plan and set aside 800,000 of the Company's treasury shares to fund this plan.
At June 30, 2003, 82,333 restricted shares had been awarded.

         Stock options that could potentially dilute basic earnings per share in
the future, which were not included in the fully diluted computation because
they would have been antidilutive, were 4,833,950, 4,842,950 and 1,522,000 for
the years ended June 30, 2003, 2002 and 2001, respectively.

         The Board of Directors has authorized the repurchase of 6,000,000
shares of common stock. Repurchased shares will be held as treasury stock and
will be available for general corporate purposes, including the funding of
employee benefit and stock-related plans. During the year ended June 30, 2003,
no shares were repurchased. A total of 5,009,300 shares have been repurchased
through June 30, 2003.

11. Income Taxes

Provision (benefit) for income taxes

                                           Year Ended June 30
                                 2003               2002                2001
                            ----------------------------------------------------
Current:
     Federal                 $   (6,630)       $ (16,564)          $   5,664
     Foreign                      2,958              470               6,005
     State and other                 39           (1,468)               (189)
                            ----------------------------------------------------
                                 (3,633)         (17,562)             11,480

Deferred:
     Federal                    (14,952)           6,281               9,312
     Foreign                      1,972            2,649                (100)
     State and other               (869)             212                 363
                            ----------------------------------------------------
                                (13,489)           9,142               9,575
                            ----------------------------------------------------
                              $ (17,122)       $  (8,420)           $ 21,055
                            ====================================================

         The provision (benefit) for income taxes differs from the amount
computed by applying the statutory federal income tax rate of 35% to income
(loss) before income taxes and the cumulative effect of the change in
accounting, due to the following:

Rate analysis
                                                     Year Ended June 30
                                           2003           2002          2001
                                       --------------------------------------

Expected tax expense (benefit)          $ (14,706)     $ (8,026)     $ 22,515
State taxes                                    (4)         (816)          111
Foreign sales corporation/
    extraterritorial income                (1,171)         (685)       (2,986)
Effect of foreign operations               (1,046)        2,517         1,280
Effect of rate change in
    Germany                                     -             -          (450)
Effect of rate change in
    Canada                                      -          (585)            -
Nondeductible items                            54            90           638
Other                                        (249)         (915)          (53)
                                       --------------------------------------
                                        $ (17,122)     $ (8,420)     $ 21,055
                                       ======================================

                                      F-18


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

                                                    June 30
                                              2003             2002
                                          ----------------------------
Deferred tax liabilities:
   Depreciation                           $ (87,075)       $ (87,159)
   Inventory                                 (1,863)            (690)
   Other                                     (9,389)          (2,576)
                                          ----------------------------
                                            (98,327)         (90,425)
Deferred tax assets:
   Postretirement benefits                    7,164            7,505
   Inventory costs                            1,617              128
   Net operating losses                      14,997            8,764
   Nondeductible reserves                     5,704            4,291
   Credit carryforwards                       8,783                -
   Other                                      7,126            4,145
                                          -----------------------------
                                             45,391           24,833
Valuation allowances                         (7,949)          (6,282)
                                          -----------------------------
                                             37,442           18,551
                                          -----------------------------
                                            $ (60,885)       $ (71,874)
                                          =============================

         The valuation allowances at June 30, 2003 and 2002 relate specifically
to net operating losses in certain foreign and state operations of the Company.
Based on the future reversal of deferred tax liabilities and the actions the
Company has taken and will continue to take to improve financial performance,
management believes it is more likely than not that the net deferred tax assets
recorded at June 30, 2003 will be fully utilized after consideration of the
valuation allowance recorded. During fiscal year 2003, the Company was able to
utilize the valuation allowance of $1,098 through the profitable operation of
its Brazilian subsidiary.

         The Company had a net refund of income taxes of $18,872 during the year
ended June 30, 2003, and paid income taxes of $3,520 and $10,640 during 2002 and
2001, respectively.

         For the year ended June 30, 2003, loss before income taxes consisted of
$54,343 of domestic loss and $12,327 of foreign income. For the year ended June
30, 2002, loss before income taxes and the cumulative effect of change in
accounting consisted of $20,692 of domestic loss and $2,232 of foreign loss. For
the year ended June 30, 2001, income before income taxes and the cumulative
effect of change in accounting consisted of $49,193 of domestic income and
$15,136 of foreign income. At June 30, 2003, the Company has foreign net
operating loss carryforwards of approximately $48,724, which have no expiration
date and federal and state net operating loss carryforwards of approximately
$37,258 and $42,575, respectively which expire between 2017 and 2023.
Additionally, the Company has a minimum tax carryforward of $6,351 at June 30,
2003 which has an indefinite life.

12. Derivatives

         The Company is exposed to certain market risks as a part of its ongoing
business operations and uses derivative financial instruments, where
appropriate, to manage these risks. Derivatives are financial instruments whose
value is derived from one or more underlying financial instruments. Examples of
underlying instruments are currencies, commodities and interest rates.

         With the adoption of SFAS No. 133, "Accounting for Derivative
Instruments and Hedging Activities," in 2001, the Company records the fair value
of all outstanding derivatives in other assets or other liabilities. Gains and
losses related to non-designated instruments or the ineffective portion of any
hedge are recorded in various costs and expenses, depending on the nature of the
derivative.

         The Company does not utilize derivatives for speculative purposes.
Derivatives are transaction specific so that a specific debt instrument,
contract or invoice determines the amount, maturity and other specifics of the
hedge. The Company formally documents all relations between hedging instruments
and the hedged items, as well as its risk-management objectives and strategy for
undertaking various hedge transactions. The Company formally assesses, both at
the hedge's inception and on an ongoing basis, whether the derivatives that are
used in hedging transactions are highly effective in offsetting changes in the
hedged items.

                                      F-19




         The Company periodically uses derivative instruments to reduce
financial risk in three areas: interest rates, foreign currency and commodities.
The notional amounts of derivatives do not represent actual amounts exchanged by
the parties and, thus, are not a measure of the Company's exposure through its
use of derivatives.

         At June 30, 2003, the Company has one interest rate swap agreement
outstanding that effectively converts $100,000 of a fixed rate obligation with
an interest rate of 8% to a floating rate obligation with a rate of LIBOR plus
1.97%. The arrangement is considered a hedge of a specific borrowing, and
differences paid and received under the arrangement are recognized as
adjustments to interest expense. This agreement, which is accounted for as a
fair value hedge, decreased interest expense by $4,462 and $3,451 for the years
ended June 30, 2003 and 2002, respectively. The agreement terminates on October
15, 2010. The fair market value of this agreement at June 30, 2003 and 2002 was
$6,067 and $2,555, respectively, and is included in other assets and long-term
debt. The fair value is based upon the estimated cost to terminate the
agreement, taking into account current interest rates and creditworthiness of
counterparties.

         In order to minimize market exposure, the Company uses forward
contracts to reduce price fluctuations in a desired percentage of forecasted
purchases of natural gas over a period of generally less than one year. There
were no natural gas contracts outstanding at June 30, 2003 requiring fair value
treatment. At June 30, 2002, the Company had natural gas contracts outstanding
and included in other assets with a fair value of $424. The fair value is based
upon exchange quoted market prices of comparable instruments. While the contract
outstanding as of June 30, 2002 did not qualify for hedge accounting, neither
its effect on the results of operations nor the year-end position was material
to the Company's overall results.

         The Company may be exposed to losses in the event of nonperformance of
counterparties but does not anticipate such nonperformance.

13. Employee Benefit Plans

         The Company has defined contribution retirement plans covering U.S.
employees. The Company contributes 1% of the employee's gross compensation plus
1/2% for each year of service up to a maximum of 11% of the employee's gross
compensation. The plan also provides for additional contributions by the Company
contingent upon the Company's results of operations. Contribution expense for
the retirement plans for the years ended June 30, 2003, 2002 and 2001 was
$5,824, $5,656 and $6,204, respectively.

         The Company also provides medical, dental, and life insurance
postretirement plans covering certain 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 their previous employer and are
not covered by these plans. The Company's current policy is to fund the cost of
these benefits as payments to participants are required. The Company has
established cost maximums to more effectively control future medical costs.
Effective July 1, 2002 the Company amended its postretirement medical plan to
among other things reduce the level of cost maximums per eligible employee.

The components of net periodic benefit costs are as follows:

Effect on operations



                                                                Year Ended June 30
                                                     2003              2002               2001
                                                  -----------------------------------------------

                                                                             
Service cost for benefits earned                  $   660          $    725           $    805
Interest cost on benefit obligation                 1,132             1,250              1,169
Amortization of unrecognized prior service cost    (1,125)             (600)              (600)
(Gain)/loss                                            96                 -                  -
                                                  -----------------------------------------------
Total cost                                        $   763           $ 1,375            $ 1,374
                                                  ===============================================



                                      F-20



         The following table provides a reconciliation of the changes in the
plans' benefit obligations over the two-year period ending June 30, 2003, and a
statement of the plans' funded status as of June 30, 2003 and 2002:



                                                                                June 30
                                                                        2003              2002
                                                                  -------------------------------
                                                                                  
  Change in benefit obligation:
       Obligation at beginning of year                                $ 15,845          $ 15,585
       Service cost                                                        660               725
       Interest cost                                                     1,132             1,250
       Participant contributions                                           179               113
       Actuarial loss                                                    3,736             3,280
       Benefits paid                                                    (1,191)             (973)
       Amendments                                                            -            (4,135)
                                                                  -------------------------------
       Underfunded status at end of year                                20,361            15,845
       Unrecognized prior service cost                                   4,766             5,891
       Unrecognized loss                                                (6,510)           (2,870)
       Other                                                               911               755
                                                                  -------------------------------
  Net amount recognized in the consolidated balance sheet             $ 19,528          $ 19,621
                                                                  ===============================


         The amount recognized in the consolidated balance sheets as of June 30,
2003 and 2002 includes $646 and $458, respectively which is classified in
accrued expenses as the amount of benefits expected to be paid in fiscal year
2004 and 2003, respectively.

         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 12.0% for 2004 and is assumed to decrease gradually to 5.0% in 2011 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.

         The weighted average discount rate used in determining the accumulated
postretirement benefit obligation was 6.25% at June 30, 2003 and 7.25% at June
30, 2002.

14. Significant Customer

         Net sales to The Procter & Gamble Company and its affiliates for the
years ended June 30, 2003, 2002 and 2001 were 20%, 20% and 26%, respectively, of
total net sales.

15. Segment Information

         Historically, the Company has reported results in one segment. Although
nonwoven materials, processes, customers, distribution methods and regulatory
environment are very similar to specialty fibers, management believes it is now
appropriate for nonwoven materials to be disclosed as a separate reporting
segment from specialty fibers. The specialty fiber segment is an aggregation of
cellulosic fibers based on both wood and cotton. The Company's management makes
financial decisions and allocates resources based on the sales and operating
income of each segment. The Company allocates selling, research, and
administration expenses to each segment and management uses the resulting
operating income to measure the performance of the segments. The financial
information attributed to these segments is included in the following table:

                                      F-21








                                                 Specialty       Nonwoven
                                                  Fibers        Materials        Corporate        Total
------------------------------------------------------------------------------------------------------------
                                                                                   
Net sales                             2003          $466,524        $195,860       $ (21,302)     $ 641,082
                                      2002           471,057         184,134         (19,973)       635,218
                                      2001           551,456         204,328         (24,256)       731,528
------------------------------------------------------------------------------------------------------------
Operating income (loss)               2003            41,935           3,978         (39,087)         6,826
                                      2002            39,518         (2,130)          (8,823)        28,565
                                      2001           107,462           4,711          (1,026)       111,147
------------------------------------------------------------------------------------------------------------
Depreciation and amortization         2003            29,344          16,096            3,589        49,029
    of intangibles                    2002            29,462          14,735            3,212        47,409
                                      2001            29,339          13,163            7,661        50,163
------------------------------------------------------------------------------------------------------------
Total assets                          2003           516,118         360,574          233,963     1,110,655
                                      2002           515,041         354,645          265,051     1,134,737
                                      2001           524,704         338,902          211,944     1,075,550
------------------------------------------------------------------------------------------------------------
Capital expenditures                  2003            24,670           3,194              560        28,424
                                      2002            19,677          14,986            1,309        35,972
                                      2001            43,364         107,271            2,398       153,033
------------------------------------------------------------------------------------------------------------


         The accounting policies of the segments are the same as those described
in the summary of significant accounting policies. The corporate segment
includes operating elements such as segment eliminations and charges related to
restructuring and asset impairment. Corporate net sales represents the
elimination of intersegment sales included in the specialty fibers reporting
segment. The Company accounts for intersegment sales as if the sales were to
third parties, that is, at current market prices. Certain partially impaired
assets are included in the total assets for the reporting segments, but the
associated asset impairment charges are included in the corporate category.
These asset impairment charges and the segments they relate to are discussed
further in Note 4, Restructuring and Impairment Costs, to these Consolidated
Financial Statements. Corporate assets primarily include cash, goodwill and
intellectual property.

         The Company's identifiable product lines are chemical cellulose,
customized fibers, fluff pulp and nonwoven materials. Chemical cellulose is used
to impart purity, strength and viscosity in the manufacture of diverse products
such as food casings, rayon filament, acetate fibers, thickeners for consumer
products, cosmetics and pharmaceuticals. Customized fibers are used to provide
porosity, color permanence, strength and tear resistance in filters, premium
letterhead, currency paper and personal stationery as well as absorbency and
softness in cotton balls and cotton swabs. Fluff pulp and nonwoven materials are
used to increase absorbency and fluid transport in products such as disposable
diapers, feminine hygiene products and adult incontinence products.
Additionally, nonwoven materials are used to enhance fluid management and
strength in wipes, tabletop items, food pads, household wipes and mops.

         The following provides relative net sales to unaffiliated customers by
product line:

                                            Year Ended June 30
                                 2003         2002              2001
                           ------------------------------------------------
Chemical cellulose               30%          32%               30%
Customized fibers                17%          18%               17%
Fluff pulp                       22%          21%               25%
Nonwoven materials               31%          29%               28%
                           ------------------------------------------------
                                 100%          100%              100%
                           ================================================

                                      F-22




         The Company has manufacturing operations in the United States, Canada,
Germany, Ireland and Brazil. The following provides a summary of net sales to
unaffiliated customers, based on point of origin, and long-lived assets by
geographic areas:

                                            Year Ended June 30
                                 2003          2002          2001
                           --------------------------------------------
Net sales:
      United States            $442,643      $452,521       $510,557
      Germany                   116,828       108,454        119,193
      Other                      81,611        74,243        101,778
                           --------------------------------------------
Total net sales                $641,082      $635,218       $731,528
                           ============================================

Long-lived assets:
       United States           $465,967      $505,814       $525,850
       Canada                   123,349       114,885        118,837
       Germany                   76,754        76,606         68,787
       Other                     87,645        82,316         80,508
                           --------------------------------------------
Total long-lived assets        $753,715      $779,621       $793,982
                          =============================================

         For the year ended June 30, 2003, the Company's net sales by
destination were concentrated in the following geographic markets: North America
- 36%, Europe - 38%, Asia - 13%, South America - 6% and Other - 7%.

16. Research and Development Expenses

         Research and development costs of $9,291, $9,041 and $12,958 were
charged to expense as incurred for the years ended June 30, 2003, 2002 and 2001,
respectively.

17. Commitments

         Under two separate agreements expiring at various dates through
December 31, 2010, the Company is required to purchase certain timber from
specified tracts of land that is available for harvest. 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. At June 30, 2003, estimated annual
purchase obligations were as follows: 2004--$13,000; 2005--$13,000;
2006--$13,000; 2007--$13,000; 2008--$13,000 and thereafter--$34,000. Purchases
under these agreements for the years ended June 30, 2003, 2002 and 2001 were
$15,839, $22,365 and $21,962, respectively.

18. Contingencies

         The Company's 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 these laws and regulations. The Company expects that, due to the nature of
its operations, it will be subject to increasingly stringent environmental
requirements (including standards applicable to wastewater discharges and air
emissions) and will continue to incur substantial costs to comply with these
requirements. Because it is difficult to predict the scope of future
requirements, there can be no assurance that the Company will not incur material
environmental compliance costs or liabilities in the future.

         The Foley Plant discharges treated wastewater into the Fenholloway
River. Under the terms of an agreement with the Florida Department of
Environmental Protection ("FDEP"), approved by the U. S. Environmental
Protection Agency ("EPA") in 1995, the Company agreed to a comprehensive plan to
attain Class III ("fishable/swimmable") status for the Fenholloway River under
applicable Florida law (the "Fenholloway Agreement"). The Fenholloway Agreement
requires the Company, among other things, to (i) make process changes within the
Foley Plant to reduce the coloration of its wastewater discharge, (ii) restore
certain wetlands areas, (iii) relocate the wastewater discharge point into the
Fenholloway River to a point closer to the mouth of the river, and (iv) provide
oxygen enrichment to the treated wastewater prior to discharge at the new
location. The Company has already made significant expenditures to make the
in-plant process changes required by the Fenholloway Agreement, and the Company
estimates, based on 1997 projections, it may incur additional capital
expenditures of approximately $40 million over several years to comply with the
remaining obligations under the Fenholloway Agreement.

                                      F-23




         The EPA requested additional environmental studies to identify possible
alternatives to the relocation of the discharge point to determine if more cost
effective technologies are available to address both Class III water quality
standards for the Fenholloway River and anticipated EPA "cluster rules"
applicable to wastewater discharges from dissolving kraft pulp mills, like the
Foley Plant. The Company completed the process changes within the Foley Plant as
required by the Fenholloway Agreement. The other requirements of the Fenholloway
Agreement have been deferred until the EPA objections to the renewal permit are
satisfactorily resolved. Consequently, the capital expenditures may be delayed,
and the total capital expenditures for the Foley Plant may increase if costs
increase or the Company is required by the "cluster rules" or other regulations
to implement other technologies.

         While the EPA has not yet finalized the wastewater standards under the
"cluster rules" applicable to dissolving kraft pulp mills like the Foley Plant,
the EPA has issued air emission standards applicable to the Foley Plant. In
addition, the EPA has proposed boiler air emission standards that could be
applicable to the Foley Plant. It is not possible to accurately estimate the
cost of future compliance, but substantial capital expenditures could be
required in fiscal year 2005 and thereafter. These possible expenditures could
have a material adverse effect on the Company's business, results of operations
or financial condition.

         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 a materially adverse effect on
the Company's financial position or results of operations.

19. Fair Values of Financial Instruments

         For certain of the Company's financial instruments, including cash and
cash equivalents, short-term investments, accounts receivable and accounts
payable, the carrying amounts approximate fair value due to their short
maturities. The fair value of the Company's long-term public debt is based on an
average of the bid and offer prices at short maturities. The fair value of the
credit facilities approximates its carrying value due to its variable interest
rate. The carrying value of other long-term debt approximates fair value based
on the Company's current incremental borrowing rates for similar types of
borrowing instruments. The carrying value and fair value of long-term debt at
June 30, 2003 were $661,192 and $653,285, respectively and at June 30, 2002 were
$697,396 and $656,948, respectively.

20. Quarterly Results of Operations (Unaudited)



                                           First Quarter       Second Quarter        Third Quarter       Fourth Quarter
Year ended June 30, 2003

                                                                                              
Net sales                                    $ 156,425           $ 153,146           $ 163,497            $ 168,014
Gross margin                                    20,381              21,795              20,273               20,412
Operating income (loss)                         11,438              12,958             (19,046)               1,476
Income (loss)                                     (778)                347             (31,642)              (9,943)
Net income (loss) (1)                             (519)                540             (19,754)              (5,161)
Earnings (loss) per share
    Basic                                        (0.01)               0.01               (0.53)               (0.14)
    Diluted                                      (0.01)               0.01               (0.53)               (0.14)

Year ended June 30, 2002

Net sales                                    $ 155,157           $ 155,708           $ 164,225            $ 160,128
Gross margin                                    20,045              18,936              17,946               20,328
Operating income (loss)                         11,424              10,456               7,430                 (745)
Income (loss) before cumulative
  effect of change in accounting                    12                (848)             (4,169)              (9,499)
Net loss (2)                                   (11,488)               (848)             (4,169)              (9,499)
Earnings (loss) per share before
    cumulative effect of change in
    accounting:
    Basic (3)                                     0.00               (0.02)               (0.12)               (0.27)
    Diluted (3)                                   0.00               (0.02)               (0.12)               (0.27)
Earnings (loss) per share
     Basic                                       (0.33)              (0.02)               (0.12)               (0.27)
     Diluted                                     (0.33)              (0.02)               (0.12)               (0.27)


                                      F-24


         (1) Third quarter of 2003 includes a pretax $29,746 charge ($19,327
after tax) for impairment costs and fourth quarter of 2003 includes a pretax
$8,393 charge ($5,351 after tax) for restructuring and impairment costs which
are further described in Note 4.

         (2) Fourth quarter of 2002 includes a pretax $11,589 charge ($7,596
after tax) for restructuring and impairment costs which is further described in
Note 4.

         (3) The sums of the quarterly earnings per share do not equal annual
amounts due to differences in the weighted-average number of shares outstanding
during the respective periods.

21. Subsequent Event

         The Company announced on September 2, 2003 that it plans to offer $200
million of senior notes due 2013 in a private offering. The notes will be
guaranteed by certain of the Company's subsidiaries. The Company anticipates
using a portion of the net proceeds from the private placement to redeem its
8.5% senior subordinated notes due 2005, pay the related redemption premium and
repay a portion of its existing bank debt. The Company can make no assurance
that this offering will be completed.




                                      F-25




                                   SCHEDULE II
                        VALUATION AND QUALIFYING ACCOUNTS




                                                        Column B       Column C         Column D          Column E
                                                     --------------- -------------- ------------------ ---------------

                                                        Balance                                           Balance
                                                           at          Additions                             at
                                                       Beginning        Charged                             End
                                                           of             to                                 of
                    Description                          Period        Expenses        Deductions          Period
---------------------------------------------------- --------------- -------------- ------------------ ---------------

                                                                                               
Allowance for doubtful accounts
Year ended June 30, 2003                                  $ 1,947       $    296     $  (1,522) (a)         $   721
                                                           ======        =======       =======               ======

Year ended June 30, 2002                                  $   984        $ 1,355     $    (392) (a)         $ 1,947
                                                           ======         ======      ========               ======

Year ended June 30, 2001                                  $ 1,219        $ 1,032     $  (1,267) (a)         $   984
                                                           ======         ======       =======               ======


Reserve for maintenance shutdowns
Year ended June 30, 2003                                  $ 7,699        $ 4,234      $ (2,052) (b)         $ 9,881
                                                            =====         ======       =======               ======

Year ended June 30, 2002                                  $ 8,008        $ 2,782      $ (3,091) (b)         $ 7,699
                                                            =====         ======       =======               ======

Year ended June 30, 2001                                  $ 8,624        $ 4,874      $ (5,490) (b)         $ 8,008
                                                            =====         ======       =======               ======


Provision for Restructuring
Year ended June 30, 2003                                  $   601        $ 1,636      $   (696) (c)         $ 1,541
                                                           ======         ======      ========               ======

Year ended June 30, 2002                                  $     0        $ 1,605      $ (1,004) (c)         $   601
                                                           ======         ======       =======               ======



(a)    Uncollectible accounts written off, net of recoveries.
(b)    Payments made during plant shutdowns were $732 in 2003, $1,910 in 2002
       and $3,283 in 2001. During 2002 and 2001 the estimate was changed based
       on a change in the estimated timing of shutdown. Adjustments of $53,
       $1,981 and $2,207 were made in 2003, 2002 and 2001, respectively.
(c)    Severance payments, lease cancellations, relocation expenses, and
       miscellaneous other expenses.


                                      F-26