SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

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


                                    FORM 10-Q


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


           [X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

                  For the quarterly period ended June 30, 2001

                                       OR

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


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


                          Commission file number 1-8689

                            DIXON TICONDEROGA COMPANY
               Incorporated pursuant to the Laws of Delaware State


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


        Internal Revenue Service-- Employer Identification No. 23-0973760

                  195 International Parkway, Heathrow, FL 32746
                                 (407) 829-9000

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

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 total  number of shares of the  registrant's  Common  Stock,  $1 par  value,
outstanding on June 30, 2001, was 3,177,463.






                   DIXON TICONDEROGA COMPANY AND SUBSIDIARIES

                                      INDEX


                                                                      Page

PART  I.   FINANCIAL INFORMATION

Item 1.    Financial Information

           Consolidated Balance Sheets --
           June 30, 2001 and September 30, 2000                        3-4

           Consolidated Statements of Operations -- For The
           Three and Nine Months Ended June 30, 2001 and 2000           5

           Consolidated Statements of Comprehensive Income
           (Loss) -- For The Three and Nine Months Ended June           6
           30, 2001 and 2000

           Consolidated Statements of Cash Flows -- For The
           Nine Months Ended June 30, 2001 and 2000                     7

           Notes to Consolidated Financial Statements                  8-13

Item 2.    Management's Discussion and Analysis of
           Financial Condition and Results of Operations              14-17

Item 3.    Quantitative and Qualitative  Disclosures About Market      18
           Risk

PART II.   OTHER INFORMATION

Item 6.    Exhibits and Reports on Form 8-K                           19-20

           Signatures                                                  21







                         PART I - FINANCIAL INFORMATION

Item 1.
-------

                   DIXON TICONDEROGA COMPANY AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS


                                             June 30, 2001      September 30,
                                              (Unaudited)          2000
                                             --------------   --------------

CURRENT ASSETS:
  Cash and cash equivalents                  $    429,865     $    448,452
  Receivables,    less    allowance   for
   doubtful  accounts  of  $1,515,648  at
   June  30,  2001  and   $1,418,908   at
   September 30, 2000                          42,021,442       30,881,626
  Inventories                                  38,270,820       36,215,931
  Other current assets                          2,616,520        4,171,064
                                             --------------   --------------

    Total current assets                       83,338,647       71,717,073
                                             --------------   --------------
PROPERTY, PLANT AND EQUIPMENT:
  Land and buildings                            9,999,378       10,145,872
  Machinery and equipment                      16,657,068       16,054,327
  Furniture and fixtures                        1,727,903        1,654,404
                                             --------------   --------------
                                               28,384,349       27,854,603

  Less accumulated depreciation               (17,823,513)     (17,572,320)
                                             --------------   --------------
                                               10,560,836       10,282,283
                                             --------------   --------------
OTHER ASSETS                                    6,628,596        4,718,379
                                             --------------   --------------
                                             $100,528,079     $ 86,717,735
                                             ==============   ==============



                                             June 30, 2001      September 30,
                                              (Unaudited)          2000
                                             --------------   --------------
CURRENT LIABILITIES:
  Notes payable                              $ 10,567,952     $  3,574,929
  Current maturities of long-term debt         40,836,733        7,135,198
  Accounts payable                              9,848,273        8,068,133
  Accrued liabilities                           7,877,832       10,056,935
                                             --------------   --------------
   Total current liabilities                   69,130,790       28,835,195
                                             --------------   --------------
LONG-TERM DEBT                                  2,052,179       30,210,410
                                             --------------   --------------
DEFERRED INCOME TAXES AND OTHER                   873,937          177,248
                                             --------------   --------------
MINORITY INTEREST                                 612,109          552,215
                                             --------------   --------------

COMMITMENTS AND CONTINGENCIES

SHAREHOLDERS' EQUITY:
  Preferred stock, par $1, authorized 100,000
   shares, none issued                                --               --
  Common stock, par $1, authorized
   8,000,000 shares; issued 3,710,309 shares    3,710,309        3,710,309
  Capital in excess of par value                3,670,135        3,700,272
  Retained earnings                            26,573,431       26,147,547
  Accumulated comprehensive  income (loss)     (2,634,077)      (3,093,577)
                                             --------------   --------------
                                               31,319,798       30,464,551
  Less - treasury stock, at cost (532,846
   shares at June 30, 2001 and 542,262
   shares at September 30, 2000)               (3,460,734)      (3,521,884)
                                             --------------   --------------

                                               27,859,064       26,942,667
                                             --------------   --------------

                                             $100,528,079     $ 86,717,735
                                             ==============   ==============








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





                   DIXON TICONDEROGA COMPANY AND SUBSIDIARIES
                CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
             FOR THE THREE AND NINE MONTHS ENDED JUNE, 2001 AND 2000




                                         THREE MONTHS ENDED           NINE MONTHS ENDED
                                              JUNE 30,                     JUNE 30,
                                        2001           2000          2001           2000
                                        ----           ----          ----           ----
                                                               

REVENUES                             $31,409,776    $33,389,698   $72,086,777    $75,407,134
                                     ------------   ------------  ------------   ------------

COST AND EXPENSES:
 Cost of goods sold                   20,271,737     20,726,278    47,475,041     49,151,250
 Selling and administrative expenses   7,174,163      9,174,811    20,745,911     23,513,754
 Provision for restructuring
  and related costs                      440,553            --        762,988            --
                                     ------------   ------------  ------------   ------------
                                      27,886,453     29,901,089    68,983,940     72,665,004
                                     ------------   ------------  ------------   ------------

GAIN ON SALE OF ASSETS                       --             --      1,202,448            --
                                     ------------   ------------  ------------   ------------

OPERATING INCOME                       3,523,323      3,488,609     4,305,285      2,742,130

INTEREST EXPENSE                       1,280,950      1,168,266     3,578,667      3,089,811
                                     ------------   ------------  ------------   ------------

INCOME (LOSS) BEFORE INCOME
  TAXES (BENEFIT) AND MINORITY
  INTEREST                             2,242,373      2,320,343       726,618       (347,681)

INCOME TAXES (BENEFIT)                   795,228        761,978       267,639       (171,035)
                                     ------------   ------------  ------------   ------------
                                       1,447,145      1,558,365       458,979       (176,646)

MINORITY INTEREST                         30,733         43,656        33,095         55,171
                                     ------------   ------------  ------------   ------------

NET INCOME (LOSS)                    $ 1,416,412    $ 1,514,709   $   425,884    $  (231,817)
                                     ============   ============  ============   ============

EARNINGS (LOSS) PER COMMON SHARE:
    BASIC                            $       .45    $       .48   $       .13    $      (.07)
                                     ============   ============  ============   ============

    DILUTED                          $       .45    $       .48   $       .13    $      (.07)
                                     ============   ============  ============   ============

SHARES OUTSTANDING:
    BASIC                              3,174,324      3,164,461     3,169,616      3,213,458
                                     ============   ============  ============   ============

    DILUTED                            3,178,999      3,164,461     3,171,120      3,213,458
                                     ============   ============  ============   ============




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






                   DIXON TICONDEROGA COMPANY AND SUBSIDIARIES
                           CONSOLIDATED STATEMENTS OF
                     COMPREHENSIVE INCOME (LOSS) (UNAUDITED)
           FOR THE THREE AND NINE MONTHS ENDED JUNE 30, 2001 AND 2000



                                               THREE MONTHS ENDED          NINE MONTHS ENDED
                                                   JUNE 30,                    JUNE 30,
                                          -------------------------   ---------------------------
                                            2001           2000           2001           2000
                                          -----------   -----------   -------------  ------------
                                                                       

NET INCOME (LOSS)                         $ 1,416,412   $ 1,514,709   $   425,884    $  (231,817)

OTHER COMPREHENSIVE INCOME (LOSS):

Cumulative effect adjustment to
 recognize fair value of cash flow hedges         --            --        (54,205)           --

Current period adjustment to recognize
 fair value of cash flow hedges                43,863           --       (233,085)           --

Foreign currency translation adjustments    1,098,103    (1,040,009)      746,790       (926,156)
                                          -----------   -----------   -------------  ------------

COMPREHENSIVE INCOME (LOSS)               $ 2,558,378   $   474,700   $   885,384    $(1,157,973)
                                          ===========   ===========   =============  ============























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






                   DIXON TICONDEROGA COMPANY AND SUBSIDIARIES
                CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
                FOR THE NINE MONTHS ENDED JUNE 30, 2001 AND 2000


                                                        2001              2000
                                                   ----------------  ---------------
                                                                  
CASH FLOWS FROM OPERATING ACTIVITIES:

Net income (loss)                                   $   425,884       $  (231,817)
Adjustment to reconcile net loss to net cash
 provided by (used in) operating activities:
 Depreciation and amortization                        1,849,141         1,929,921
 Deferred taxes                                          49,681            89,451
 Provision for doubtful accounts receivable             154,048           205,811
 Gain on sale of assets                              (1,202,448)              --
 (Gain) loss attributable to foreign currency
  exchange                                             (231,909)          210,251
 Income attributable to minority interest                33,095            55,171
 Changes in assets and liabilities:
  Receivables                                       (10,595,201)      (11,342,051)
  Inventories                                        (1,507,486)        1,347,758
  Other current assets                                 (262,095)         (198,813)
  Accounts payable and accrued liabilities              591,220         1,379,791
  Other assets                                         (205,671)         (567,191)
                                                   ----------------  ---------------
Net cash used in operations                         (10,901,741)       (7,121,718)
                                                   ----------------  ---------------

CASH FLOWS FROM INVESTING ACTIVITIES:

Purchases of property, plant and equipment, net      (2,639,342)       (1,053,037)
Proceeds on sale of assets, net                       1,034,028               --
                                                   ----------------  ---------------
Net cash used in investing activities                (1,605,314)       (1,053,037)
                                                   ----------------  ---------------
CASH FLOWS FROM FINANCING ACTIVITIES:
Net proceeds from notes payable                       6,517,076         4,209,351
Net proceeds from long-term debt                      5,696,430         6,025,643
Exercise of stock options                                   --            168,844
Sales (purchases) of treasury stock                      31,013        (1,979,936)
Other non-current liabilities                           (22,036)          (31,803)
                                                   ----------------  ---------------
Net cash provided by financing activities            12,222,483         8,392,099
                                                   ----------------  ---------------
Effect of exchange rate changes on cash                 265,985           (87,256)
                                                   ----------------  ---------------
Net increase (decrease) in cash and cash
 equivalents                                            (18,587)          130,088

Cash and cash equivalents, beginning of period          448,452           935,413
                                                   ----------------  ---------------
Cash and cash equivalents, end of period            $   429,865       $ 1,065,501
                                                   ================  ===============
Supplemental Disclosures:
  Cash paid during the period:
   Interest                                         $ 3,893,169       $ 2,488,238
   Income taxes                                       1,872,223         1,149,155


      During the nine months  ended June 30, 2001,  the Company  accepted a note
receivable  of  $1,640,000  as  partial  consideration  for the sale of  certain
assets.

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



                   DIXON TICONDEROGA COMPANY AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.    BASIS OF PRESENTATION:

      The condensed  consolidated financial statements included herein have been
      prepared  by  the  Company,  without  audit,  pursuant  to the  rules  and
      regulations of the Securities and Exchange Commission. Certain information
      and  footnote   disclosures  normally  included  in  financial  statements
      prepared in accordance with generally accepted accounting  principles have
      been condensed or omitted pursuant to such rules and regulations, although
      the  Company  believes  that  the  disclosures  are  adequate  to make the
      information presented not misleading. It is suggested that these financial
      statements be read in  conjunction  with the financial  statements and the
      notes thereto included in the Company's latest annual report on Form 10-K.
      In the  opinion  of the  Company,  all  adjustments  (solely  of a  normal
      recurring  nature)  necessary for the fair  presentation  of the financial
      position  of Dixon  Ticonderoga  Company and  subsidiaries  as of June 30,
      2001,  and the  results  of their  operations  and cash flows for the nine
      months ended June 30, 2001 and 2000,  have been  included.  The results of
      operations for such interim periods are not necessarily  indicative of the
      results for the entire year.

2.    INVENTORIES:

      Since  amounts for  inventories  under the LIFO method are based on annual
      determinations  of quantities  and costs as of the end of the fiscal year,
      the  inventories at June 30, 2001 (for which the LIFO method of accounting
      are used) are based on certain estimates  relating to quantities and costs
      as of year end.

      Inventories consist of (in thousands):

                                              June 30,    September 30,
                                               2001           2000
                                           ------------   -------------
      Raw materials                         $ 13,480        $ 12,839
      Work in process                          4,953           3,656
      Finished goods                          19,838          19,721
                                           ------------   -------------
                                            $ 38,271        $ 36,216
                                           ============   =============

3.    EFFECT OF CERTAIN NEW ACCOUNTING PRONOUNCEMENTS:

      On October 1, 2000, the Company adopted Statement of Financial  Accounting
      Standards  (SFAS)  No.133,  "Accounting  for  Derivative  Instruments  and
      Hedging  Activities".  The  Company now records the fair value of interest
      rate swaps  designated as cash flow hedges in other  liabilities  with the
      offset to the other comprehensive income (loss) component of shareholders'
      equity.  At  adoption,  the  Company  recorded  its  interest  rate  swaps
      designated  as cash flow  hedges  with a fair  value of  $86,314  in other
      liabilities.  Other  comprehensive  loss was increased $54,205 (net of tax
      benefit of $32,109) as a cumulative  effect  adjustment  for an accounting
      change. During the period ended June 30, 2001, the Company also recognized
      an  adjustment  to the fair value of these cash flow hedges of $371,156 in
      other liabilities. Other comprehensive loss was increased $233,085 (net of
      tax benefit of $138,071) during this period.

      The Company utilizes  interest rate swap agreements to provide an exchange
      of interest  payments  computed on notional  amounts  that will offset any
      undesirable  change in cash flows or fair value resulting from market rate
      changes on  designated  hedged bank  borrowings.  The  Company  limits the
      credit  risks  of  the  interest  rate   agreements   by  initiating   the
      transactions with  counterparties  with significant  financial  positions,
      such as major financial institutions.

      SFAS  No.  133  requires  companies  to  recognize  all of its  derivative
      instruments  as either assets or  liabilities in the balance sheet at fair
      value.  The  accounting  for  changes  in the fair value  (i.e.,  gains or
      losses)  of a  derivative  instrument  depends  on  whether  it  has  been
      designated and qualifies as part of a hedging relationship and further, on
      the type of hedging  relationship.  For those derivative  instruments that
      are  designated  and  qualify  as  hedging  instruments,  a  company  must
      designate the hedging instrument, based upon the exposure being hedged, as
      either a fair value hedge,  cash flow hedge or a hedge of a net investment
      in a foreign operation. For derivative instruments that are designated and
      qualify as a cash flow hedge  (such as the  Company's  interest  rate swap
      agreements),  the effective  portion of the gain or loss on the derivative
      instrument is reported as a component of other comprehensive income (loss)
      and reclassified  into earnings in the same period or periods during which
      the hedged transaction affects earnings. The remaining gain or loss on the
      derivative  instrument in excess of the  cumulative  change in the present
      value of future cash flows of the hedged item,  if any, is  recognized  in
      current  earnings  during  the period of the  change in fair  values.  For
      derivative instruments not designated as hedging instruments,  the gain or
      loss is recognized in current  earnings during the period of the change in
      fair values.

      The  Company  has  entered  into  interest  rate  swap   agreements   that
      effectively  convert $8 million of its floating-rate  debt to a fixed-rate
      basis,  thus  reducing  the  impact  of  interest-rate  changes  on future
      interest  expense.  The fair  values  of  interest  rate  instruments  are
      estimated by obtaining  quotes from brokers and are the estimated  amounts
      that the Company would  receive or pay to terminate the  agreements at the
      reporting  date,  taking into  account  current  interest  rates and other
      relevant factors.

      In July 2001, the Financial Accounting Standards Board issued SFAS No. 141
      Business  Combinations  and SFAS No.  142  Goodwill  and Other  Intangible
      Assets. SFAS No. 141 requires business  combinations  initiated after June
      30, 2001 to be accounted for using the purchase  method of accounting  and
      broadens  the criteria  for  recording  intangible  assets  separate  from
      goodwill.  SFAS No. 142 requires the use of a nonamortization  approach to
      account  for  purchased   goodwill  and  certain   intangibles.   Under  a
      nonamortization  approach,  goodwill and certain  intangibles  will not be
      amortized  into results of  operations,  but instead would be reviewed for
      impairment  and written down and charged to results of operations  only in
      the  periods  in  which  the  recorded   value  of  goodwill  and  certain
      intangibles is more than its fair value.  The provisions of each statement
      which apply to goodwill and intangible  assets  acquired prior to June 30,
      2001 will be effective for the Company in fiscal 2003. Management does not
      expect these standards, when implemented, to have a material effect on its
      future results of operations or financial position.

4.    CONTINGENCIES:

      The  Company,  in the  normal  course of  business,  is a party in certain
      litigation.  In April  1996,  the  Superior  Court of New Jersey in Hudson
      County found the Company  responsible  for $1.94 million plus  prejudgment
      interest.  All Company  appeals were denied and in 1998,  the Company paid
      $3.6  million  to  satisfy  this  claim in  full,  including  all  accrued
      interest.  The Company continued to pursue other  responsible  parties for
      indemnification   and/or   contribution  to  the  payment  of  this  claim
      (including its insurance  carriers) and a legal malpractice action against
      its former  attorney.  In 2000, the Company reached  settlements  with its
      insurers  and all  amounts  recovered  were  reflected  in the fiscal 2000
      financial statements as a reduction in selling and administrative expenses
      ($564,000  through June 30,  2000).  In June 2001,  the Company  reached a
      settlement in the malpractice suit for an additional $575,000 reflected as
      a reduction in selling and administrative expenses.

      The Company has  evaluated  the merits of other  litigation  and  believes
      their  outcome will not have a further  material  effect on the  Company's
      future results of operations or financial position.



5.    RESTRUCTURING AND RELATED COSTS:

      During  the  fourth   quarter  of  fiscal  2000,   the  Company   provided
      approximately  $1,435,000 of impairment and restructuring related costs in
      connection with Phase 2 of its Restructuring  and Cost Reduction  Program,
      which  includes  further  consolidation  of  certain  U.S.   manufacturing
      processes,  the  consolidation of its Mexico  operations into a new leased
      facility and personnel reductions in manufacturing,  sales,  marketing and
      corporate  activities.  An  additional  170 employees  (principally  plant
      workers) are  affected by the second  phase of the  program.  The carrying
      amount of property held for disposal under Phase 2 of the program was $1.1
      million and this  additional  property  was  disposed  of in 2001  without
      material gain or loss.

      The Phase 2  restructuring  and impairment  related charges and subsequent
      utilization through June 30, 2001 are summarized below (in thousands):



                                                    Accrued    Utilized     Accrued
                               2000                Liability  Fiscal 2001  Liability
                          Restructuring  Utilized  Balance at   Through    Balance at
                           and Related  In Fiscal September 30, June 30,    June 30,
                             Charges       2000       2000        2001        2001
                           ------------  ---------  ---------  -----------  ---------
                                                 
        Employee severance
          and related costs  $  967       $ (161)   $  806      $  (286)     $ 520

        Anticipated losses
         from the sale or
         abandonment of
         property and
         equipment              468         (156)      312         (215)        97
                           ------------  ---------  ---------  -----------  ---------
                             $1,435       $ (317)   $1,118      $  (501)     $ 617
                           ============  =========  =========  ===========  =========

      In addition, the Company incurred $64,000 and $386,000 in costs associated
      with  the  disposal  of  property   remaining  from  its  prior  phase  of
      restructuring  in the  quarter  and  nine  months  ended  June  30,  2001,
      respectively. Moreover, in the June 30, 2001 quarter, the Company incurred
      $377,000  in  Mexico  for  the  consolidation  of  operations  into  a new
      facility.

6.    STOCK REPURCHASE PROGRAM:

      In  March  1999,  the  Company's  Board  of  Directors  approved  a  Stock
      Repurchase  Program,  authorizing  the  acquisition of up to $3 million in
      Dixon  Ticonderoga  Company stock.  In the period ended June 30, 2000, the
      Company repurchased 260,000 shares at a cost of approximately $2 million.

7.    LINE OF BUSINESS REPORTING:

      The Company  reports  information  about its operating  segments under the
      "management  approach".  The management approach is based on the manner in
      which management reports segment information within the Company for making
      operating decisions and assessments.

      The Company has two principal  business  segments - its Consumer Group and
      Industrial  Group.  The  following  information  sets forth  certain  data
      pertaining to each line of business as of June 30, 2001 and 2000,  and for
      the three months and nine months then ended (in thousands):



                                          Consumer      Industrial
                                            Group         Group         Total
                                        ------------  ------------  ------------
        Net revenues:

        Three months ended:
        June 30, 2001                      $28,996        $2,414       $31,410
        June 30, 2000                       30,619         2,771        33,390

        Nine months ended:
        June 30, 2001                      $64,965        $7,122       $72,087
        June 30, 2000                       66,364         9,043        75,407

        Income before interest, taxes and minority interest:

        Three months ended:
        June 30, 2001                       $3,655         $(116)       $3,539
        June 30, 2000                        3,923           222         4,145

        Nine months ended:
        June 30, 2001                       $5,104         $(589)       $4,515
        June 30, 2000                        4,594            73         4,667


      A  reconciliation  of income  (loss) before  interest,  taxes and minority
      interest to net income follows (in thousands):

                                         Three Months Ended June 30, 2001
                                    --------------------------------------------
                                    Consumer    Industrial               Total
                                      Group       Group     Corporate   Company
                                    ----------- ---------- ---------- ----------
         Income (loss) before
          interest, taxes and
          minority interest            $3,655     $ (116)    $  (16)    $3,523
         Interest expense              (1,001)      (108)      (172)    (1,281)
         Income tax benefit
          (expense)                      (909)        62         52       (795)

         Minority interest                (31)        --         --        (31)
                                    ----------- ---------- ---------- ----------

         Net income (loss)             $1,714    $ (162)     $ (136)    $1,416
                                    =========== ========== ========== ==========

                                         Nine Months Ended June 30, 2001
                                    --------------------------------------------
                                    Consumer    Industrial               Total
                                      Group       Group     Corporate   Company
                                    ----------- ---------- ---------- ----------
         Income (loss) before
          interest, taxes and
          minority interest            $5,104     $ (589)  $   (210)    $4,305
         Interest expense              (2,690)      (326)      (562)    (3,578)
         Income tax benefit
          (expense)                      (848)       314        266       (268)

         Minority interest                (33)       --         --         (33)
                                    ----------- ---------- ---------- ----------

         Net income (loss)             $1,533     $ (601)    $ (506)     $ 426
                                    =========== ========== ========== ==========


                                         Three Months Ended June 30, 2000
                                    --------------------------------------------
                                    Consumer    Industrial               Total
                                      Group       Group     Corporate   Company
                                    ----------- ---------- ---------- ----------
         Income (loss) before
          interest, taxes and
          minority interest            $3,734      $ 222     $ (467)    $3,489
         Interest expense                (879)       (97)      (192)    (1,168)
         Income tax benefit
          (expense)                      (939)       (68)       245       (762)

         Minority interest                (44)       --         --         (44)
                                    ----------- ---------- ---------- ----------

         Net income (loss)             $1,872      $  57     $ (414)    $1,515
                                    =========== ========== ========== ==========

                                         Nine Months Ended June 30, 2000
                                    --------------------------------------------
                                    Consumer    Industrial               Total
                                      Group       Group     Corporate   Company
                                    ----------- ---------- ---------- ----------
         Income (loss) before
          interest, taxes and
          minority interest            $4,252      $  73    $(1,583)    $2,742
         Interest expense              (2,273)      (275)      (542)    (3,090)
         Income tax benefit
          (expense)                      (626)         6        791        171

         Minority interest                (55)       --         --         (55)
                                    ----------- ---------- ---------- ----------

         Net income (loss)             $1,298     $ (196)   $(1,334)    $ (232)
                                    =========== ========== ========== ==========

      Consumer Group income (loss) before interest,  taxes and minority interest
      includes  restructuring  costs  of  $377 in the  June  30,  2001  periods.
      Corporate  income  (loss)  before  interest,  taxes and minority  interest
      includes  a pre-tax  gain on sale of  assets of $1,202 in the nine  months
      ended June 30, 2001 and restructuring costs of $64 and $386 in the quarter
      and nine  months  ended June 30,  2001,  respectively.  Certain  corporate
      expenses have been allocated based upon respective segment sales. Interest
      expense (where not specifically  identified) has been allocated based upon
      identifiable assets by segment. Income taxes are determined based upon the
      respective  tax rates  effective  during the  periods.  Certain  corporate
      expense  allocations  in the June 2000 periods have been  reclassified  to
      conform to the current period's presentation.

8.    GAIN ON SALE OF ASSETS:

      In January  2001,  the  Company  sold  certain  idle real estate in Burnet
      County,  Texas.  Under the terms of the sales contract,  the buyer assumed
      certain related obligations retained by the Company under its 1999 sale of
      its graphite  and  lubricants  business.  The  transaction  resulted in an
      aggregate net pre-tax gain of approximately $1.2 million.

      In May  2001,  the  Company  also  sold an  idle  building  in Deer  Lake,
      Pennsylvania  for  approximately  $1.8  million  (net  of  closing  costs)
      including a note receivable in the amount of $1.64 million. The note bears
      interest at 10% and is due in May 2006. The transaction resulted in no net
      gain or loss.

      In  addition,  in  June  2001,  the  Company  finalized  a sale of an idle
      building in Mexico for approximately  $1.1 million in cash resulting in no
      material gain or loss.






9.    LONG-TERM DEBT:

      In May 2001,  the Company's  loan and security  agreement with its primary
      lenders  was  amended to revise the  leverage  ratio  requirement  through
      September 30, 2001 to be less  restrictive  and to provide for an increase
      in the facility fees by $5,000 per month. As of June 30, 2001, the Company
      was not in compliance with the amended  leverage ratio  requirement and in
      August 2001, this financial covenant was waived through September 15, 2001
      by the  lenders.  The Company is presently  in  compliance  with all other
      provisions of the loan agreement, as amended.  However, the Company cannot
      assure that it will be in  compliance  with the  aforementioned  financial
      covenant  after  September  15, 2001,  or that it will continue to receive
      waivers or amendments of this or any other covenants and, accordingly, has
      classified  the debt with its  primary  lenders as current  maturities  of
      long-term debt in the accompanying  consolidated  balance sheet as of June
      30, 2001.

      In addition,  should the Company not obtain a waiver beyond  September 15,
      2001,  its primary  lenders may  prohibit  the payment of $5.5  million in
      principal due to  subordinated  noteholders  on September 27, 2001. If the
      Company is precluded by its primary lenders from making this payment,  the
      Company would become in default under the subordinated note agreement. The
      Company  cannot  assure that it will be in  compliance  with the financial
      covenants  of its  subordinated  note  agreement  or that  it will  not be
      prohibited  from  making  the  September  payment  and,  accordingly,  has
      classified its subordinated  notes as current maturities of long-term debt
      in the accompanying consolidated balance sheet as of June 30, 2001.




Item 2.
-------

                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS


RESULTS OF OPERATIONS
---------------------

      REVENUES for the quarter ended June 30, 2001,  decreased  $1,980,000  from
the same quarter last year. The changes by segment are as follows:

                               Increase           % Increase (Decrease)
                              (Decrease)        --------------------------
                            (in thousands)      Total    Volume  Price/Mix
                            --------------      -----    ------  ---------
         U.S. Consumer        $ (863)            (5)       (4)      (1)
         Foreign Consumer       (760)            (6)      (16)      10
         Industrial             (357)           (12)      (14)       2


      U.S.  Consumer  decreased  principally  in the mass market  channels where
competitive  pressures  from large  suppliers  are the  greatest.  These  volume
decreases  were  partially  offset by increases in the  traditional  educational
market.  Foreign Consumer revenue decreased in Mexico and Canada,  primarily due
to lower  demand from large  retail  customers.  These  volume  decreases  were,
however,  partially  offset  by  Mexico  price  increases  during  the  quarter.
Industrial  revenue  decreased  due to continued  weakness in the  manufacturing
industries  served by the  Refractories  division.  Revenues for the nine months
ended June 30, 2001,  decreased  $3,320,000  from the same period last year. The
changes by segment are as follows:

                               Increase           % Increase (Decrease)
                              (Decrease)        --------------------------
                            (in thousands)      Total    Volume  Price/Mix
                            --------------      -----    ------  ---------
         U.S. Consumer        $ (921)            (3)       (3)       -
         Foreign Consumer       (478)            (2)      (11)       9
         Industrial           (1,921)           (21)      (22)       1

      The  decrease  in revenues  is due to many of the same  factors  discussed
above. U.S. Consumer  principally  decreased in the mass and commercial markets,
partially offset by strong increases in the educational market. Foreign Consumer
revenue  principally  decreased in the Canada retail market.  Industrial Revenue
decreased due to ongoing weak demand in the industries  that utilize  refractory
products.
      While  the  Company  has  operations  in  Canada,  Mexico  and  the  U.K.,
historically only the operating results in Mexico have been materially  impacted
by  currency  fluctuations.  There  has been a  significant  devaluation  of the
Mexican peso at least once in each of the last three decades, the last one being
in August, 1998. In the short term after such a devaluation, consumer confidence
has been  shaken,  leading to an  immediate  reduction in revenues in the months
following the  devaluation.  Then,  after the immediate  shock,  and as the peso
stabilizes,  revenues  tend to grow.  Selling  prices tend to rise over the long
term to offset any  inflationary  increases in costs.  The peso,  as well as any
currency value, depends on many factors including  international trade, investor
confidence,  and government  policy, to name a few. These factors are impossible
for the Company to predict, and thus, an estimate of potential effect on results
of  operations  for the future  cannot be made.  This currency risk in Mexico is
also managed  through local  currency  financing and by export sales to the U.S.
denominated in U.S. dollars.

      OPERATING INCOME increased  $35,000 over the same quarter last year, after
reflecting a decrease from $441,000 in charges for  restructuring,  primarily in
Mexico for the consolidation of its operations. The effect of the aforementioned
revenue  decreases  as well as lower U.S.  gross  profit  margins were more than
offset by increased manufacturing  efficiencies and lower selling,  distribution
and corporate  costs.  Lower gross margins on certain U.S. mass market  business
and low profit margins in the Refractories  division  contributed to higher cost
of sales  during the June 2001  quarter  (64.5% of sales as compared to 62.0% in
the prior year  quarter).  However,  lower selling,  distribution  and corporate
administrative  expenses  (salaries,   fringes,  legal  and  professional  fees)
contributed to  significantly  lower total selling and  administrative  expenses
during the June 2001  quarter  (22.8% of sales as compared to 27.5% in the prior
year quarter).
      Operating  income  for the  nine  months  ended  June 30,  2001  increased
$1,563,000  over the  prior  period  including  a net gain on sale of  assets of
$1,202,000 and after deducting  restructuring  costs of $763,000.  U.S. Consumer
increased  $1,510,000  primarily due to lower costs from  consolidation and cost
reduction  efforts,  as well as lower sales and distribution  expenses.  Foreign
Consumer decreased $281,000, primarily due to start-up costs associated with the
Mexico  consolidation and lower Canada operating profits.  Industrial  decreased
$662,000  on  the   aforementioned   lower   revenue  and  profit   margins  and
significantly  higher energy costs. Net corporate and other administrative costs
decreased  $557,000  principally  reflecting cost reduction efforts resulting in
lower salaries, fringes and other costs.
      INTEREST EXPENSE  increased  $113,000 and $489,000 in the quarter and nine
months ended June 30, 2001, respectively,  primarily due to higher borrowings in
Mexico to finance the consolidation of manufacturing facilities.
      INCOME TAX  increased  $33,000 and $439,000 from the same quarter and nine
months  last year,  respectively,  due to the  improvement  in before tax income
(loss).
      MINORITY  INTEREST  represents   approximately  3%  of  the  results  from
operations of the Company's Mexico subsidiary.

LIQUIDITY AND CAPITAL RESOURCES
-------------------------------

      The  Company's  cash flows used in operating  activities in the first nine
months of fiscal  2001  were  approximately  $10.9  million.  Seasonal  accounts
receivable  increases  represent  $10.6  million  of  the  cash  flows  used  in
operations ($11.3 million in the prior year period). Revolving credit facilities
described below are utilized to finance these peak mid-year  receivable  levels.
Additionally,   a  decrease  in  cash  flows  of  $1.5  million  is  principally
attributable   to  inventories   which   increased  due  to  the   manufacturing
consolidation efforts and as the Company prepares for the transfer of additional
manufacturing  processes to Mexico. In the prior year period, cash flows related
to inventories increased $1.3 million due to the strict 2000 inventory reduction
efforts.
      The   Company's   cash  flows  used  in  investing   activities   included
approximately $1.6 million in net effects from the purchase and sale of property
and equipment in the current period, compared to $1.1 million in the prior year.
This reflects a higher level of purchases as compared with recent years,  due to
the Company's  expansion of its Mexico  manufacturing and consolidation into its
new leased 300,000  square-foot  facility,  partially offset by approximately $1
million in net proceeds on the sale of an idled  Mexico plant and other  assets.
Generally,  all major capital  projects are  discretionary in nature and thus no
material purchase  commitments exist.  Capital  expenditures will continue to be
funded from operations and existing financing or new leasing arrangements.
      The  Company's  primary  financing  arrangements  are with a consortium of
lenders, providing a total of up to $42.5 million in financing through September
2004.  The  underlying  loan and  security  agreements,  as  amended,  include a
revolving  line of credit  facility  in the amount of $35  million  which  bears
interest at the prime rate plus 0.75% or the  prevailing  LIBOR rate plus 2.25%.
Borrowings under the revolving credit facility are based upon eligible  accounts
receivable  and  inventories  of the Company's  U.S. and Canada  operations,  as
defined.  The Company has  previously  executed an interest rate swap  agreement
that  effectively  fixes the rate of interest on $8 million of the revolver debt
at 8.98%  through  August  2005.  The Company  entered  into the  aforementioned
interest  rate swap  agreement  to balance  and  manage  overall  interest  rate
exposure.  The swaps are not  presently  expected  to have a material  effect on
total  interest  expense over the term of the underlying  agreements.  (Also see
Note 3 to Consolidated Financial Statements.)

      The loan and security  agreements  also include a term loan in the initial
amount of $7.5  million.  The term loan is payable in  monthly  installments  of
$125,000,  plus interest,  through September 2004. The loan bears interest based
upon the same  prevailing  rate described above in connection with the revolving
credit facility.
      These  financing  arrangements  are  collateralized  by the  tangible  and
intangible  assets  of  the  U.S.  and  Canada  operations  (including  accounts
receivable,  inventories, property, plant and equipment, patents and trademarks)
and a pledge of the capital  stock of the Company's  subsidiaries.  The loan and
security agreement contains provisions  pertaining to the maintenance of certain
financial ratios and annual capital  expenditure levels, as well as restrictions
as to payment of cash  dividends.  In May 2001,  the  agreement  was  amended to
revise the leverage  ratio  requirement  through  September  30, 2001 to be less
restrictive  and to provide for the increase in the facility  fees by $5,000 per
month.  As of June 30, 2001, the Company was not in compliance  with the amended
leverage  ratio  requirement  and in August 2001,  this  financial  covenant was
waived  through  September 15, 2001 by the lenders.  The Company is presently in
compliance with all other provisions,  as amended.  However,  the Company cannot
assure that it will be in compliance with the aforementioned  financial covenant
after  September  15,  2001 or  that it will  continue  to  receive  waivers  or
amendments of this or any other covenants,  and accordingly,  has classified the
debt under its primary financing arrangements as current maturities of long-term
debt in the accompanying  consolidated  balance sheet as of June 30, 2001. As of
June 30,  2001,  the Company had  approximately  $15 million of unused  lines of
credit available under the revolving credit facility. In addition, the Company's
Mexico subsidiary has $16 million in lines of credit with four banks expiring in
varying  amounts from  September  2001 through May 2002 ($5 million unused as of
June 30, 2001).  This debt bears interest at a rate based upon either a floating
U.S. bank rate or the rate of certain Mexican government securities.  Management
expects to have  sufficient  liquidity and available lines of credit to make the
payment  of  $5.5  million  in  principal  due to  subordinated  noteholders  on
September 27, 2001 (see below).  However, should the Company not obtain a waiver
beyond  September  15, 2001,  the primary  lenders may  prohibit  the  September
subordinated notes payment.
      The Company  also has  outstanding  $16.5  million of Senior  Subordinated
Notes valued at their face amount,  due 2003.  The notes bear  interest at 13.5%
through June 2002 and 12.25% through maturity in 2003. The Company has issued to
noteholders  warrants to purchase  300,000  shares of Company stock at $4.28 per
share.  The note  agreement,  as  amended,  contains  provisions  that limit the
payment of dividends and require the maintenance of certain financial  covenants
and ratios. The Company is presently in compliance with all such provisions,  as
amended.  However,  the Company cannot assure that it will be in compliance with
the interest  coverage ratio or other  requirements of its note agreement in all
future  quarters and cannot assure that it will receive waivers or amendments of
any such  provisions  should that  occur.  If the  Company is  precluded  by its
primary  lenders  from  making  the  September  27,  2001  payment  due  to  the
subordinated  noteholders,  the Company  would become in default  under the note
agreement.  However,  the Company's primary lenders have the right under certain
provisions  of  the  relevant  debt  agreements  to  preclude  the  subordinated
noteholders  from  exercising   certain  of  their  remedies  for  a  period  of
approximately six months.  During that time (should all these events occur), the
Company  expects that it would  negotiate with its  subordinated  noteholders to
amend the note agreement to the  satisfaction of its primary  lenders.  However,
management cannot assure that the negotiations will be successful.  Accordingly,
the Company has  classified  its  subordinated  notes as current  maturities  of
long-term  debt in the  accompanying  consolidated  balance sheet as of June 30,
2001.
      In  March  1999,  the  Company's  Board  of  Directors  approved  a  Stock
Repurchase  Program  authorizing  the  acquisition  of up to $3 million in Dixon
Ticonderoga  Company stock. The Company  repurchased 260,000 shares at a cost of
$2 million in the period ended June 30, 2000.  These  repurchases  were financed
through  the   aforementioned   and  previous  U.S.  revolving  line  of  credit
facilities.
      The existing  sources of financing and cash expected to be generated  from
future  operations  and / or asset sales should,  in  management's  opinion,  be
sufficient to fulfill all current and anticipated  requirements of the Company's
ongoing business and to meet all of it obligations.  However, if future covenant
violations occur with respect to its current financing arrangements, the Company
may need to pursue other  sources of financing  to satisfy  certain  obligations
before their due date.
      In September 2000, First Union Securities was engaged to advise and assist
the Company in evaluating  certain  strategic  alternatives,  including  capital
restructuring,  mergers  and  acquisitions  and/or  other  measures  designed to
maximize shareholder value. These activities are ongoing.


FORWARD-LOOKING STATEMENTS
--------------------------

      The statements in this  Quarterly  Report on Form 10-Q that are not purely
historical are "forward-looking statements" within the meaning of section 27A of
the  Securities  Act of 1933 and section 21E of the  Securities  Exchange Act of
1934, including statements about the Company's expectations, beliefs, intentions
or  strategies   regarding  the  future.   Forward-looking   statements  include
statements regarding,  among other things, the effects of the devaluation of the
Mexican peso; the Company's ability to meet its loan covenants in the future and
its current and anticipated obligations,  including its expectation as to having
sufficient liquidity to make the scheduled September 27, 2001 subordinated notes
payment or to be able to negotiate amendments to the note agreement; the effects
of interest rate swap agreements;  management's expectation for savings from the
restructuring  and cost  reduction  program;  the Company's  ability to increase
sales  in  its  core  businesses;  its  expectations  as to  the  effect  of new
accounting   pronouncements;   and  its  expectations   with  regards  to  legal
proceedings  and  environmental  matters.  Readers are  cautioned  that any such
forward-looking  statements are not guarantees of future performance and involve
known and unknown  risks,  uncertainties  and other factors that could cause the
actual  results to differ  materially  from those  expressed  or implied by such
forward-looking  statements.  Such risks and uncertainties  include (but are not
limited to) the risk that the Company will not be able to successfully negotiate
amendments to its note  agreement;  the risk that the Company's  primary lenders
will not extend their waiver beyond  September  15,2001 and continue to fund the
Company  in the  future as they have  done in the past  when  covenant  defaults
existed;  manufacturing  inefficiencies  as a  result  of  inventory  management
efforts;  difficulties  encountered  with the  consolidation  and cost reduction
program; increased competition; U.S. and foreign economic factors; environmental
risks;  foreign currency exchange risk and interest rate fluctuation risk, among
others.



Item 3.
-------


           QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
           ----------------------------------------------------------

      As discussed  elsewhere  in this Form 10-Q,  the Company is exposed to the
following  principal  market  risks (i.e.  risks of loss  arising  from  adverse
changes in market rates): foreign exchange rates and interest rates on debt.
      The  Company's  exposure  to foreign  currency  exchange  rate risk in its
international  operations  is  principally  limited to Mexico  and,  to a lesser
degree, Canada.  Approximately 33% of the Company's year-to-date fiscal 2001 net
revenues were derived in Mexico and Canada,  combined (exclusive of intercompany
activities).  Foreign exchange  transaction gains and losses arise from monetary
assets and liabilities  denominated in currencies other than the business unit's
functional local currency. It is estimated that a 10% change in both the Mexican
peso and Canadian  dollar  would  impact  annual  reported  operating  profit by
$500,000. This quantitative measure has inherent limitations because it does not
take into account the changes in customer  purchasing patterns or any adjustment
to the Company's financing or operating  strategies in response to such a change
in rates. Moreover, this measure does not take into account the possibility that
these currency rates can move in opposite  directions,  such that gains from one
may offset losses from another.
      In addition,  the Company's cash flows and earnings are subject to changes
in  interest  rates.  As of June 30,  2001,  approximately  47% of total debt is
fixed,  at rates  between  7.2% and 13.5%.  The balance of the  Company  debt is
variable,  principally  based upon the prevailing  U.S. bank prime rate or LIBOR
rate.  Certain interest rate swaps,  which expire in 2001 and 2005, fix the rate
of interest on $8 million of this debt at approximately 9%. It is estimated that
a change in the average  prevailing  interest  rates of the remaining debt of 1%
would  impact  annual  reported  pretax  income by $200,000.  This  quantitative
measure does not take into account the  possibility  that the  prevailing  rates
(U.S. bank prime and LIBOR) can move in opposite directions and that the Company
has,  in most  cases,  the option to elect  either as the  determining  variable
interest rate factor.





                           PART II. OTHER INFORMATION


Item 6.   Exhibits and Reports on Form 8-K
------------------------------------------

(a)     Exhibits
---     --------

        The  following  exhibits  are  required  to be  filed  as  part  of this
        Quarterly Report on Form 10-Q:

            (2)  a.  Share Purchase  Agreement by and among Dixon  Ticonderoga
                     de Mexico,  S.A.  de C.V.,  and by Grupo  Ifam,  S.A.  de
                     C.V.,  and  Guillermo  Almazan  Cueto with respect to the
                     capital stock of Vinci de Mexico,  S.A. de C.V., (English
                     translation). 4

            (2)  b.  Asset Purchase  Agreement  dated February 9, 1999, by and
                     between Dixon Ticonderoga  Company,  as Seller and Asbury
                     Carbons, Inc., as Buyer. 6

            (3)  (i) Restated Certificate of Incorporation 2

            (3) (ii) Amended and Restated Bylaws 1

            (4)  a.  Specimen Certificate of Company Common Stock 2

            (4)  b.  Amended and Restated Stock Option Plan 3

            (10) a.  First  Modification  of Amended  and  Restated  Revolving
                     Credit  Loan and  Security  Agreement  by and among Dixon
                     Ticonderoga  Company,  Dixon  Ticonderoga,   Inc.,  First
                     Union  Commercial  Corporation,  First  National  Bank of
                      Boston and National Bank of Canada 1

            (10) b.  12.00%  Senior  Subordinated  Notes,  Due 2003,  Note and
                     Warrant Purchase Agreement 1

            (10) c.  12.00% Senior  Subordinated Notes, Due 2003, Common Stock
                     Purchase Warrant Agreement 1

            (10) d.  License and Technological  Agreement between  Carborundum
                     Corporation  and  New  Castle  Refractories   Company,  a
                     division of Dixon Ticonderoga Company 1

            (10) e.  Equipment   Option   and   Purchase   Agreement   between
                     Carborundum   Corporation  and  New  Castle  Refractories
                     Company, a division of Dixon Ticonderoga Company 1

            (10) f.  Product   Purchase    Agreement    between    Carborundum
                     Corporation  and  New  Castle  Refractories   Company,  a
                     division of Dixon Ticonderoga Company 1

            (10) g.  Second  Modification  of Amended and  Restated  Revolving
                     Credit  Loan and  Security  Agreement  by and among Dixon
                     Ticonderoga  Company,  Dixon  Ticonderoga,   Inc.,  First
                     Union  Commercial  Corporation,  First  National  Bank of
                      Boston and National Bank of Canada 5

            (10) h.  Third  Modification  of Amended  and  Restated  Revolving
                     Credit Loan and  Security  Agreement,  Amendment  to Loan
                     Documents and  Assignment by and among Dixon  Ticonderoga
                     Company, Dixon Ticonderoga,  Inc., First Union Commercial
                     Corporation,  BankBoston,  N.A.,  National Bank of Canada
                     and LaSalle Bank. 7

            (10) i.  First  Modification  of Amended  and  Restated  Term Loan
                     Agreement and  Assignment by and among Dixon  Ticonderoga
                     Company, Dixon Ticonderoga,  Inc., First Union Commercial
                     Corporation,  BankBoston,  N.A.,  National Bank of Canada
                     and LaSalle Bank. 7

            (10) j.  Amendment No. 1 to 12.00% Senior Subordinated Notes, Due
                     2003, Note and Warrant Purchase Agreement.7

            (10) k.  Fourth  Modification  of Amended and Restated  Revolving
                      Credit Loan and Security Agreement. 8

            (10) l.  Second  Modification  of Amended and Restated  Term Loan
                     Agreement. 8

            (10) m.  Amendment No. 2 to Note and Warrant Purchase Agreement. 8

1Incorporated  by reference to the Company's  Annual Report on Form 10-K for the
year ended September 30, 1996, file number 0-2655, filed in Washington, D.C.

2Incorporated  by reference to the Company's  quarterly  report on Form 10-Q for
the period ended March 31, 1997, file number 0-2655, filed in Washington, D.C.

3Incorporated  by reference to Appendix 3 to the Company's Proxy Statement dated
January 27, 1997, filed in Washington, D.C.

4Incorporated  by reference to the  Company's  current  report on Form 8-K dated
December 12, 1997, filed in Washington D.C.

5Incorporated  by reference to the Company's  Annual Report on Form 10-K for the
year ended September 30, 1998, file number 0-2655, filed in Washington, D.C.

6Incorporated  by reference to the  Company's  current  report on Form 8-K dated
March 2, 1999, filed in Washington D.C.

7Incorporated  by reference to the Company's  Annual Report on Form 10-K for the
year ended September 30, 1999, file number 0-2655 filed in Washington, D.C.

8Incorporated  by reference to the Company's  Annual Report on Form 10-K for the
year ended September 30, 2000, file number 1-8689, filed in Washington, D.C.

(b)     Reports on Form 8-K:

        None.



                                   SIGNATURES
                                   ----------

      Pursuant to the  requirements  of the Securities and Exchange Act of 1934,
the  registrant  has duly  caused  this report to be signed on its behalf by the
undersigned thereunto duly authorized.



                            DIXON TICONDEROGA COMPANY


                             Dated:     August 14, 2001
                                        -------------------------------

                             By:        /s/  Gino N. Pala
                                        -------------------------------
                                        Gino N. Pala
                                        Chairman of Board and
                                        Co-Chief Executive Officer


                             Dated:     August 14, 2001
                                        -------------------------------

                             By:        /s/  Richard A. Asta
                                        -------------------------------
                                        Richard A. Asta
                                        Executive Vice President of Finance
                                        Chief Financial Officer


                             Dated:     August 14, 2001
                                        ---------------------------------

                             By:        /s/ John Adornetto
                                        ---------------------------------
                                        John Adornetto
                                        Vice President/Corporate Controller and
                                        Chief Accounting Officer