<PAGE>

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


                                   FORM 10-Q


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


For the Quarterly Period Ended: March 26, 2000  Commission File Number: 33-93494
--------------------------------------------------------------------------------

                                CROWN PAPER CO.
--------------------------------------------------------------------------------
          (Exact name of registrant as specified in its charter)

                 Virginia                              54-1752385
--------------------------------------------------------------------------------
     (State or other jurisdiction of               (I.R.S. Employer
     incorporation or organization)               Identification No.)


     4445 Lake Forest Drive, Cincinnati, OH              45242
--------------------------------------------------------------------------------
     (Address of principal executive offices)         (Zip Code)


                  (513) 769-7555
--------------------------------------------------------------------------------
     (Registrant's telephone number, including area code)


                                 Not Applicable
-------------------------------------------------------------------------------
             (Former name, former address, and former fiscal year,
                         if changed since last report)

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
                                                  -----             -----

Number of shares of no par value common stock outstanding as of the close of
business on May 5, 2000:

              One (1) share, which is owned by Crown Vantage Inc.
              ---------------------------------------------------
<PAGE>

                                     INDEX
                                CROWN PAPER CO.



PART I:  Financial Information

         Item 1.    Financial Statements

         .  Condensed Consolidated Balance Sheets - March 26, 2000
            and December 26, 1999.

         .  Condensed Consolidated Statements of Operations - First
            quarter ended March 26, 2000 and March 28, 1999.

         .  Condensed Consolidated Statements of Cash Flows - Three
            months ended March 26, 2000 and March 28, 1999.

         .  Notes to Condensed Consolidated Financial Statements.

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

PART II:  Other Information

         Item 6.  Exhibits and Reports on Form 8-K

SIGNATURES

                                       2
<PAGE>

PART I  --  FINANCIAL INFORMATION
------

ITEM 1  --  FINANCIAL STATEMENTS
------

                                CROWN PAPER CO.
                             (Debtor-In-Possession)
                     CONDENSED CONSOLIDATED BALANCE SHEETS
                           (in thousands of dollars)

<TABLE>
<CAPTION>

ASSETS                                                     March 26, 2000   December 26, 1999
                                                           --------------   -----------------
                                                             (Unaudited)
                                                             -----------
<S>                                                       <C>                  <C>
Current Assets:
  Cash and cash equivalents                                    $   8,417           $   2,434
  Accounts receivable, net                                        49,836              36,871
  Inventories                                                     68,299              73,975
  Prepaid expenses and other current assets                       11,206              13,504
                                                               ---------           ---------
       Total current assets                                      137,758             126,784
                                                               =========           =========
Property, plant and equipment, net                               341,987             349,149
Other assets                                                      53,327              54,106
Due from Parent                                                   11,924              11,669
Intangibles, net                                                  26,446              26,727
                                                               ---------           ---------
      Total Assets                                             $ 571,442           $ 568,435
                                                               =========           =========
LIABILITIES AND DEFICIT

Current Liabilities:
  Accounts payable                                             $  15,306           $  45,113
  Accrued liabilities                                             36,605              57,161
  Current portion of long-term debt                              241,865             473,817
  Liabilities subject to compromise                              311,469                   -
                                                               ---------           ---------
     Total current liabilities                                   605,245             576,091
Long-term debt                                                    12,000                   -
Accrued postretirement benefits other than pensions               79,896              80,436
Other long-term liabilities                                       13,361              25,076
                                                               ---------           ---------
     Total Liabilities                                           710,502             681,603
                                                               =========           =========
Shareholder's Equity (Deficit):
  Preferred Stock, no par value;
     Authorized - 500,000 shares;
     Issued and outstanding - None
  Common Stock, no par value;
     Authorized - 5,000 shares;
     1 share outstanding at March 26, 2000
     and December 26, 1999                                       139,136             139,012
  Other comprehensive (loss):
  Minimum Pension Liability                                         <481>               <481>
  Cumulative foreign currency translation adjustment                 177                 658
  Retained deficit                                              <277,892>           <252,357>
                                                               ---------           ---------
                                                                <139,060>           <113,168>
                                                               ---------           ---------
Total Liabilities and Deficit                                  $ 571,442           $ 568,435
                                                               =========           =========
</TABLE>
See notes to condensed consolidated financial statements

                                       3
<PAGE>

                                CROWN PAPER CO.
                             (Debtor-In-Possession)
                CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                        For the First Quarter (13 weeks)
                    Ended March 26, 2000 and March 28, 1999
                  (in thousands of dollars, except per share)
<TABLE>
<CAPTION>


                                                                        First Quarter
                                                                 -------------------------
                                                                     2000          1999
                                                                 --------        ---------
<S>                                                             <C>               <C>
                                                                        (Unaudited )
Net sales                                                        $159,701        $201,165
Cost of goods sold                                                158,654         193,043
                                                                 --------        --------
Gross margin                                                        1,047           8,122
Selling and administrative expenses                               <12,452>        <15,424>
Other operating income, net                                         2,048               -
Property tax accrual reversal                                           -           8,957
Adjustment of assets held for sale to net realizable value              -         <16,175>
                                                                 --------        --------
     Operating Loss                                                <9,357>        <14,520>
Interest expense                                                  <13,578>        <12,426>
Other income, net                                                     249             375
Reorganization expense                                             <2,703>              -
                                                                 --------        --------
     Loss before income taxes                                     <25,389>        <26,571>
Provision for income taxes                                            146             432
                                                                 --------        --------
        NET LOSS                                                 $<25,535>       $<27,003>
                                                                 ========        ========
</TABLE>

See notes to condensed consolidated financial statements.

                                       4
<PAGE>

                                CROWN PAPER CO.
                             (Debtor-In-Possession)
                CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                        For the Three Months (13 weeks)
                    Ended March 26, 2000 and March 28, 1999
                           (in thousands of dollars)
<TABLE>
<CAPTION>


                                                                                  Three Months
                                                                           ------------------------
                                                                               2000         1999
                                                                           ----------     ---------
                                                                                   (Unaudited)
<S>                                                                     <C>            <C>
Cash Provided by (Used for) Operating Activities:
     Net loss                                                            $  <25,535>   $ <27,003>
     Items not affecting cash:
         Depreciation and cost of timber harvested                           13,930       16,236
         Amortization of goodwill and other intangibles                         281          281
         Non-cash interest and other                                            667          566
         Deferred income taxes                                                  221          534
         Property tax accrual reversal                                            -       <8,957>
         Adjustment of assets held for sale to net realizable value               -       16,175
     Changes in current assets and liabilities:
         Accounts receivable                                                <12,965>        <420>
         Inventories                                                          5,676          703
         Other current assets                                                  <120>         440
         Accounts payable                                                     7,063        1,481
         Accrued interest                                                     8,594       <7,828>
         Other current liabilities                                           <2,922>      <4,768>
     Other, net                                                              <9,178>      <3,219>
                                                                        -----------   ----------
         Cash Used for Operating Activities                                 <14,288>     <15,779>
                                                                         ==========    =========

Cash Provided by (Used for) Investing Activities:
     Expenditures for property, plant and equipment                          <6,764>      <7,341>
     Other, net                                                                  <4>         794
                                                                         ----------    ---------
         Cash Used for Investing Activities                                  <6,768>      <6,547>
                                                                         ==========    =========
Cash Provided by (Used for) Financing Activities:
     Proceeds from revolving line of credit                                  23,250       60,000
     Payments for revolving line of credit                                   <5,000>     <36,000>
     Proceeds from DIP Financing, net                                         8,685            -
     Other, net                                                                 104         <250>
                                                                         ----------   ----------
         Cash Provided by Financing Activities                               27,039       23,750
                                                                         ==========   ==========
Increase in cash and cash equivalents                                         5,983        1,424
Cash and cash equivalents at beginning of year                                2,434        9,806
                                                                        -----------   ----------
Cash and cash equivalents at end of period                              $     8,417   $   11,230
                                                                         ==========    =========

</TABLE>
See notes to condensed consolidated financial statements.

                                       5
<PAGE>

                                CROWN PAPER CO.
                             (Debtor-in-Possession)
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                  (Unaudited)



NOTE 1  --  ORGANIZATION AND BASIS OF PRESENTATION
------

The accompanying unaudited condensed consolidated financial statements include
the consolidated operations, assets and liabilities of Crown Paper Co., and
Crown Paper Co.'s consolidated subsidiaries (The "Company").  The Company is a
wholly owned subsidiary of Crown Vantage Inc. ("Crown Vantage" or the "Parent").

The sustained losses in recent years resulted in the violation of a tangible net
worth covenant of the senior secured credit facility (the "Credit Agreement")
that occurred upon closing the accounting records for October 1999.  The Company
obtained a waiver for this violation and renegotiated a series of amendments to
the Credit Agreement to provide sufficient liquidity for operations through
early March 2000.  The amount of liquidity available under these new amendments
was significantly reduced from the levels of liquidity available prior to the
tangible net worth covenant violation.  The amendments did not provide for
sufficient liquidity for the Company to pay its interest payment on the 11%
Senior Subordinated Notes due March 1, 2000.  As a result of filing for
bankruptcy and not making the March interest payments, the Company is in default
of all debt agreements.  On March 15, 2000, the Company, except for its
operating subsidiary in the United Kingdom, filed a voluntary petition seeking
reorganization under Chapter 11 of Title 11 ("Chapter 11") of the United States
Bankruptcy Code (the "Bankruptcy Code") in the United States Bankruptcy Court
for the Northern District of California, Oakland Division (the "Bankruptcy
Court").  An Official Committee of Unsecured Creditors (the "Committee"), which
represents the interests of all unsecured creditors of the Debtors, has been
appointed.  Also, the receivable securitization agreement between Crown Paper,
various lenders and Crown Paper Funding Corp. (a bankruptcy remote and wholly
owned subsidiary of Crown Paper) has been terminated due to the filing of
Chapter 11.  All receivables sold through this agreement are being settled as
collected and no new receivables will be sold as of the petition date and
beyond.  As of March 26, 2000, $13.0 million of the receivables sold had been
settled and the remaining amount of $18.6 million is expected to be settled
during the second quarter of 2000.

As a result of the filing, liabilities in the amount of $311.5 million are
subject to compromise under a plan of reorganization.  The composition of the
liabilities subject to compromise is outlined below:

<TABLE>
<CAPTION>

                                                                       Liabilities Subject to
                                                                            Compromise
                                                                   -------------------------------
                                                                           (thousands)
        <S>                                                                <C>
         Accounts payable                                                    $ 36,870
         Senior subordinated notes, net                                       245,950
         Accrued interest                                                      15,693
         Other liabilities                                                     12,956
                                                                             --------

                    Total liabilities subject to compromise                  $311,469
                                                                             --------

</TABLE>



To provide the Company with operating capital during the restructuring process,
the Company obtained a commitment of $100 million in debtor-in-possession
("DIP") financing from two lenders under the prepetition

                                       6
<PAGE>

Credit Agreement including the agent bank. The Company is in the process of
developing a restructuring program to reduce costs, improve operating
efficiencies and increase financial flexibility. A plan of reorganization is
being developed. The Company is in possession of its properties and assets and
continues to operate with its existing directors and officers as a debtor-in-
possession. As a debtor-in-possession, the Company is authorized to operate its
business, but may not engage in transactions outside of the normal course of
business without approval, after notice and hearing, of the Bankruptcy Court.
Pursuant to the provisions of the Bankruptcy Code, as of the petition date,
actions to collect prepetition indebtedness owed by the Company are stayed and
other prepetition contractual obligations may not be enforced against the
Company. In addition, as a debtor-in-possession, the Company has the right,
subject to the Bankruptcy Court's approval and certain other conditions, to
assume or reject any prepetition executory contracts and unexpired leases. As of
March 26, 2000, no action has occurred regarding executory contracts and
unexpired leases. Parties affected by these rejections may file claims with the
Bankruptcy Court in accordance with the reorganization process. The Company
cannot presently determine or reasonably estimate the ultimate liability that
may result from rejecting such contracts or leases or from the filing of claims,
and no provisions have been made for these items. Differences between amounts
reflected in such schedules and claims filed by creditors will be investigated
and amicably resolved or adjudicated before the Bankruptcy Court. The ultimate
amount and settlement terms for such liabilities are subject to a plan of
reorganization, and accordingly, are not presently determinable. The Bankruptcy
Court has approved payment of certain prepetition liabilities such as employee
wages and benefits. Furthermore, we expect the Bankruptcy Court to allow for the
retention of legal and financial professionals to advise in the bankruptcy
proceedings. The Company intends to present a plan of reorganization to the
Bankruptcy Court to reorganize the Company's business and to restructure the
Company's obligations.

The accompanying condensed consolidated financial statements have been prepared
in accordance with generally accepted accounting principles for interim
financial information and with the instructions to Form 10-Q and Article 10 of
Regulation S-X.  Accordingly, they do not include all of the information and
footnotes required by generally accepted accounting principles for annual
financial statements.  The condensed consolidated balance sheet as of December
26, 1999 was derived from audited financial statements, but does not include all
disclosures required by generally accepted accounting principles for annual
financial statements.  In the opinion of management, all adjustments (consisting
of normal recurring accruals) considered necessary for a fair presentation have
been included.  Operating results for the three months ended March 26, 2000 are
not necessarily indicative of the results that may be expected for the year
ended December 31, 2000.  For further information, refer to the consolidated
financial statements and footnotes thereto included in Crown Paper Co.'s Form
10-K for the year ended December 26, 1999.

NOTE 2  -- INCOME TAX
------

The tax provisions for March 26, 2000 and March 28, 1999 are for certain non-
income based state taxes and foreign income taxes.  During the first quarters of
2000 and 1999 the Company recorded a $10.0 million and a $9.7 million valuation
allowance, respectively, against the deferred tax assets reducing the tax
benefit of the net operating loss to $0.

                                       7
<PAGE>

NOTE 3  -- DEBT
------

<TABLE>
<CAPTION>

Consolidated debt consists of the following:

                                                  March 26   December 26
                                                    2000          1999
                                                 ---------  ------------
                                                (in thousands of dollars)
<S>                                              <C>        <C>
 Credit Facility:
  Revolving line of credit                        $122,750      $104,500
  Term Loan B                                       80,007        80,216
                                                  --------      --------
                                                   202,757       184,716
 11% Senior Subordinated Notes*                    250,000       250,000
 Industrial Revenue Bonds                           39,108        39,101
 Debtor-in-Possession financing                     12,000             0
                                                  --------      --------
                                                   503,865       473,817
  Less current portion                             491,865       473,817
                                                  --------      --------
 Long-term debt                                   $ 12,000      $      0
                                                  ========      ========
</TABLE>
     *  Liability subject to compromise


On March 15, 2000, the Company filed a voluntary petition seeking reorganization
under Chapter 11 of Title 11 of the United States Bankruptcy Code in the United
States Bankruptcy Court for the Northern District of California, Oakland
Division. As a result of the Company's review of its debt covenants, the
bankruptcy filing and cross acceleration provisions of various debt covenants,
all debt, except for the DIP financing, is considered current.

<TABLE>
<CAPTION>

NOTE 4  -- INVENTORIES
------
                                                                   March 26, 2000    December 26, 1999
                                                                   --------------    -----------------
                                                                         (in thousands of dollars)
<S>                                                                 <C>              <C>
Raw materials                                                        $ 19,934             $21,992
Work in process                                                         4,601               5,163
Finished goods                                                         33,436              35,977
Stores and supplies                                                    20,750              20,418
                                                                     --------            --------
                                                                       78,721              83,550
Reduction to state inventories at last-in, first-out cost             <10,422>            <9,575>
                                                                     --------            --------
                                                                     $ 68,299             $73,975
                                                                     ========            ========
</TABLE>

NOTE 6  -- LITIGATION AND ENVIRONMENTAL MATTERS
------

The Company is a party to various legal proceedings generally incidental to its
business and is subject to a variety of environmental protection statutes and
regulations.  As is the case with other companies in similar industries, the
Company faces exposure from actual or potential claims and legal proceedings
involving environmental matters.  Although the ultimate disposition of legal
proceedings cannot be predicted with certainty, it is the present opinion of the
Company's management that the outcome of any claim that is pending or
threatened, either individually or on a combined basis, will not have a
materially adverse effect on the consolidated financial position of the Company
but could materially affect consolidated results of operations in a given year.

The Company has accrued $10.1 million at March 26, 2000 and $10.8 million
December 26, 1999 primarily for estimated landfill site restoration, post-
closure and monitoring costs.  The Company anticipates to accrue on average less
than $.2 million per year over the approximately 2 to 47 year useful life of the
landfills with slightly higher accruals expected in the next two years. Balances
will be paid out over an extended period of

                                       8
<PAGE>

time ranging from 2000 through 2040 and beyond with no material payments
estimated for any given year. In addition, the Company has been identified as a
potentially responsible party ("PRP"), along with others, under the
Comprehensive Environmental Response, Compensation and Liability Act or similar
federal and state laws regarding the past disposal of wastes at 19 sites in the
United States. The Company has previously settled its remediation obligations at
13 of those sites. At 5 other sites, the Company is one of many potentially
responsible parties and its alleged contribution to the site and remediation
obligation is not considered significant. At one other site, remedial
investigation is under way and a loss estimate for the potential remediation
effort costs is not yet possible. However, the Company's accrual for the
remediation investigation effort was $1.0 million at March 26, 2000 and $1.1
million at December 26, 1999. The liabilities can change substantially due to
such factors as the solvency of other potentially responsible parties, the
Company's share of responsibility, additional information on the nature or
extent of contamination, methods and associated costs of remediation required,
and other actions by governmental agencies or private parties. While it is not
feasible to predict the outcome of all environmental liabilities, based on its
most recent review, management estimates the Company's share of the costs of
investigation and remediation of the known sites will not have a material
adverse effect upon the consolidated financial condition of the Company.

Due to uncertainties associated with remediation activities, regulations,
technologies, and the allocation of costs among various other parties, actual
costs to be incurred at identified sites may vary from estimates.  Therefore,
management is unable to determine if the ultimate disposition of all known
environmental liabilities will have a material adverse effect on the Company's
consolidated results of operations in a given year.  As with most manufacturing
and many other entities, there can be no assurance that the Company will not be
named as a PRP or incur liabilities through other means at additional sites in
the future or that the costs associated with such additional sites would not be
material.

The Environmental Protection Agency signed final rules affecting pulp and paper
industry discharges of wastewater and gaseous emissions ("Cluster Rules") which
became effective on April 15, 1998.  These Cluster Rules require changes in the
pulping, bleaching and/or wastewater treatment processes presently used in some
U.S. pulp and paper mills, including some of the Company's mills.  Based on
management's understanding of the rules, the Company estimates that
approximately $22 million of capital expenditures may be required to comply with
the rules with compliance dates beginning in 1999 and extending over the next
two to five years. The Company has incurred $.5 million in the first quarter of
2000 and anticipates capital expenditures of approximately $8 million during
2000 for compliance with the Cluster Rules.  Total capital spending since
inception for compliance with the Cluster Rules is $7.3 million.  There are
risks and uncertainties associated with the Company's estimate that could cause
total capital expenditures and timing of such expenditures to be materially
different from current estimates, including changes in technology,
interpretation of the rules by governmental agencies that is substantially
different from the Company's interpretation, or other items.

NOTE 6 - ASSET IMPAIRMENT ANALYSIS
------

During the first quarter of 2000, the specialty papers segment experienced
negative cash flows (see Note 12).  The Company is in the process of evaluating
the mills in this segment, including potential changes in product mix, idling
certain machines, or other cost reduction efforts.  Management anticipates
completing this analysis, including cash flow projections during the second
quarter of 2000 to determine whether impairment has occurred.

NOTE 7 -- COMPREHENSIVE INCOME
------

Comprehensive income for the Company consists of net income, foreign currency
translation adjustments and minimum pension liability adjustments.  During the
first quarter of 2000 and 1999, the Company's total comprehensive loss was $26.1
million and $28.3 million, respectively.

                                       9
<PAGE>

NOTE 8 -- SETTLEMENT OF BERLIN PROPERTY TAX CASE
------

On February 1, 1999, the Company finalized an agreement with the City of Berlin,
NH, concerning assessed values and taxability of factory machinery. The Company
reversed a property tax accrual of approximately $8.9 million in the first
quarter of 1999, which relates to amounts over accrued for previous tax years.

NOTE 9 -- BERLIN-GORHAM SALE
------

On July 9, 1999, Crown Vantage completed the sale of the Berlin-Gorham pulp and
paper mills to ATC. The sale resulted in a charge of $16.2 million, which was
recorded in the first quarter of 1999 and is included within "Asset impairment
and other charges," and consisted of the following elements:

<TABLE>
<CAPTION>
(amounts in millions)
<S>                                                                   <C>
Fixed asset write-down                                                $       16.5
Transaction costs                                                              2.5
Loss on curtailment of pension plans                                           3.4
Gain on curtailment of other benefit plans                                    <6.2>
                                                                      ------------
Total Charge                                                                 $16.2
                                                                      ============
</TABLE>

Net proceeds from the sale of Berlin-Gorham were approximately $42.5 million of
which $15 million was used to pay down Term Loan B, with the remainder used to
pay down the revolving credit facility. In connection with the sale, the Company
retained accounts payable and certain other short-term operating liabilities of
approximately $15 million at July 9, 1999. ATC assumed all environmental
liabilities, except for some immaterial balances that were settled during 1999
as part of Berlin-Gorham operating liabilities retained by the Company. Also the
Company recorded a settlement gain of $12 million for the settlement that
occurred when the post retirement medical liability was assumed by ATC for on-
going employees of Berlin-Gorham.

NOTE 10 -- SETTLEMENT OF CO-GENERATION LEASE
--------

In the fourth quarter of 1998, management determined that the leased gas turbine
co-generation facility at the St. Francisville, LA mill no longer provided
substantive use or benefit.  Accordingly, a $16.9 million charge was recognized
in the fourth quarter of 1998 that represented discounted net future lease
payments.

On July 18, 1999 an explosion occurred at the St. Francisville mill with damage
limited primarily to the leased co-generation facility, discussed above. As
allowed under the lease terms, the Company terminated the lease in exchange for
a $16.3 million termination payment in the third quarter of 1999. The
termination payment, which approximated the net present value of future lease
payments, was charged against the reserve established in the fourth quarter of
1998. As a result of the lease termination, the Company took title to the leased
facility and was released from a $24.7 million letter of credit. In the first
quarter of 2000, an additional  $2.4 million gain was recognized (in "Other
operating income, net"), which was a combination of $1.3 million in insurance
proceeds and a $1.1 million gain on sale of the asset.  A $5.1 million gain from
insurance proceeds as a result of the explosion was recorded during the later
part of 1999.

                                       10
<PAGE>
NOTE 11-- SEGMENT INFORMATION
-------

     The Company is organized around two segments based primarily on
similarities in products, the manufacturing process and customers.

<TABLE>
                                                                              First Quarter
--------------------------------------------------------------------------------------------------
(amounts in millions)                                                    2000              1999
--------------------------------------------------------------------------------------------------
<S>                                                                 <C>                  <C>
Operating income (loss):
   Printing & Publishing Papers                                       $  2.1               $  <.5>
   Specialty Papers                                                    <11.5>                <4.0>
   Berlin-Gorham                                                                            <10.0>
--------------------------------------------------------------------------------------------------
   Total                                                              $ <9.4>              $<14.5>
--------------------------------------------------------------------------------------------------

EBITDA:
<S>                                                                  <C>                   <C>
   Printing & Publishing Papers                                        $ 11.3               $   .2
   Specialty Papers                                                      <6.4>                 1.3
   Berlin-Gorham                                                                               7.9
--------------------------------------------------------------------------------------------------
  Total                                                               $   4.9               $  9.4
--------------------------------------------------------------------------------------------------
Net sales:
   Printing & Publishing Papers                                        $ 88.1               $ 79.1
   Specialty Papers                                                      71.6                 81.9
   Berlin-Gorham                                                                              40.2
--------------------------------------------------------------------------------------------------
   Total                                                               $159.7               $201.2
--------------------------------------------------------------------------------------------------
</TABLE>

EBITDA represents income (loss) before income taxes, interest expense and
depreciation and amortization. First quarter 2000 EBITDA excludes the
reorganization expenses of $2.7.  First quarter 1999 EBITDA for Berlin-Gorham
excludes the effect of the $16.2 million charge for the adjustment to its net
realizable value and $8.9 million property tax accrual reversal. Total assets
for Printing and Publishing Papers decreased by approximately $3.5 million and
$6.3 million for Specialty Papers as of March 26, 2000 compared to December 26,
1999. The decrease in total assets for both of these segments is primarily due
to depreciation expense exceeding capital spending.

                                       11
<PAGE>

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

Crown Paper Co. and subsidiaries (the "Company" or "Crown Paper") is a major
producer and marketer of value-added paper products for a diverse array of end-
uses. The Company is a wholly-owned subsidiary of Crown Vantage, Inc. (the
"Parent" or "Crown Vantage"). The Company operates in two segments: Printing and
Publishing papers and Specialty Papers. Printing and Publishing papers are
primarily for applications such as special interest magazines, catalogs, books,
custom business forms, corporate communications and promotions (e.g. annual
reports and stationery) and other graphics applications. Specialty Papers are
principally for food and retail packaging applications and conversion into such
items as coffee filters, labels, cups and plates.

The Company operates 9 facilities using 26 paper machines, and its paper
production was approximately 50% integrated with the Company's pulp operations.
The Company's largest facility is an integrated operation located in St.
Francisville, LA.  St. Francisville produces coated groundwood papers for
magazines and catalogs and uncoated specialty converting papers. The Company
also produces uncoated printing and publishing papers, primarily text, cover and
writing papers, at its non-integrated facilities in Adams, MA; Ypsilanti, MI,
and Dalmore and Guardbridge, Scotland. In addition to its primary papermaking
operations, the Company operates a cast-coating facility in Richmond, VA, that
produces coated paper and board for graphics and packaging uses. The Company's
specialty papers are produced primarily at non-integrated specialty packaging
papers facilities in Port Huron and Parchment, MI, and Milford, NJ and on the
two uncoated specialty-converting machines at St. Francisville.  On July 9,
1999, the Company completed the sale of its Berlin-Gorham pulp and paper mills
("Berlin-Gorham") to American Tissue Holdings Inc. ("ATC") with net proceeds of
approximately $42.5 million (See Note 10). Net proceeds from the sale of Berlin-
Gorham were used to fund certain retained liabilities and pay down debt. Berlin-
Gorham primarily produced uncoated printing and publishing papers as well as
market pulp.

The Company's operating results for fiscal years 1999, 1998 and 1997 were
severely affected by, among other things, an overall extended depressed pricing
cycle that began in 1997 partly as a consequence of increased levels of low-
priced imports from Asia and the resultant deteriorating market conditions and
continued due to other competitive and operational issues (see "Consolidated
Results of Operations"). This led to the Company's overall decline in average
net sales price per ton and decreased volumes of grades of paper that normally
command higher average net sales prices thereby causing a decrease in liquidity
and increases in losses. The increase in losses resulted in a violation of a
tangible net worth covenant of the senior secured credit facility (the "Credit
Agreement") that occurred upon closing the accounting records for October 1999.
The Company obtained a waiver for this violation and renegotiated a series of
amendments to the Credit Agreement to provide sufficient liquidity for
operations through early March 2000. The amount of liquidity available under
these new amendments was significantly reduced from the levels of liquidity
available prior to the tangible net worth covenant violation. The amendments did
not provide for sufficient liquidity for the Company to pay its interest payment
on the 11% Senior Subordinated Notes due March 1, 2000. As a result of filing
for bankruptcy and not making the March interest payments, the Company is in
default of all debt agreements. All debt balances, with the exception of the DIP
agreement discussed below, were classified as current on December 26, 1999. On
March 15, 2000, the Company, except for its operating subsidiary in the United
Kingdom, filed a voluntary petition seeking reorganization under Chapter 11 of
Title 11 ("Chapter 11") of the United States Bankruptcy Code (the "Bankruptcy
Code") in the United States Bankruptcy Court for the Northern District of
California, Oakland Division (the "Bankruptcy Court"). An Official Committee of
Unsecured Creditors (the "Committee"), which represents the interests of all
unsecured creditors of the Debtors, has been appointed. Also, the receivable
securitization agreement between Crown Paper, various lenders and Crown Paper
Funding Corp. (a bankruptcy remote and wholly owned subsidiary of Crown Paper)
has been terminated due to the filing of Chapter 11. All receivables sold
through this agreement are being settled as collected and no new receivables
will be sold as of the petition date and beyond. As of March 26, 2000, $13.0
million of the receivables sold had been settled and the remaining amount of
$18.6 million is expected to be settled during the second quarter of 2000.
                                       12
<PAGE>

As a result of the filing, liabilities in the amount of $311.5 million are
subject to compromise  under a plan of reorganization (See Note 1).  The
ultimate amount and settlement terms for such liabilities are subject to a plan
of reorganization, and accordingly, are not presently determinable.

To provide the Company with operating capital during the restructuring process,
the Company obtained a commitment of $100 million in debtor-in-possession
("DIP") financing from two lenders under the prepetition Credit Agreement
including the agent bank. The Company is continuing to implement a restructuring
program to reduce costs, improve operating efficiencies and increase financial
flexibility. A plan of reorganization is being developed. The Company is in
possession of its properties and assets and continues to operate with its
existing directors and officers as a debtor-in-possession. As a debtor-in-
possession, the Company is authorized to operate its business, but may not
engage in transactions outside of the normal course of business without
approval, after notice and hearing, of the Bankruptcy Court. Pursuant to the
provisions of the Bankruptcy Code, as of the petition date, actions to collect
prepetition indebtedness owed by the Company are stayed and other prepetition
contractual obligations may not be enforced against the Company. In addition, as
a debtor-in-possession, the Company has the right, subject to the Bankruptcy
Court's approval and certain other conditions, to assume or reject any
prepetition executory contracts and unexpired leases.  As of March 26, 2000, no
action has occurred regarding executory contracts and unexpired leases.  Parties
affected by these rejections may file claims with the Bankruptcy Court in
accordance with the reorganization process. The Company cannot presently
determine or reasonably estimate the ultimate liability that may result from
rejecting such contracts or leases or from the filing of claims, and no
provisions have been made for these items. Differences between amounts reflected
in such schedules and claims filed by creditors will be investigated and
amicably resolved or adjudicated before the Bankruptcy Court. The ultimate
amount and settlement terms for such liabilities are subject to a plan of
reorganization, and accordingly, are not presently determinable. The Bankruptcy
Court has approved payment of certain prepetition liabilities such as employee
wages and benefits. Furthermore, we expect the Bankruptcy Court to allow for the
retention of legal and financial professionals to advise in the bankruptcy
proceedings. The Company intends to present a plan of reorganization to the
Bankruptcy Court to reorganize the Company's business and to restructure the
Company's obligations.

Among the factors that could cause actual results to differ materially are the
following:  The confirmation of the plan of reorganization by the Bankruptcy
Court; the Company's ability to achieve satisfactory levels of profitability and
cash flow from operations; maintaining compliance with post-petition loan
agreements; the availability of sufficient capital to service the Company's debt
obligations and to finance the Company's business plans on terms satisfactory to
the Company; the success of the Company's restructuring plan and the pursuit of
financing alternatives; the impact of competitive products and pricing; changes
in labor, equipment, and capital costs; changes in, or the failure to comply
with, regulations affecting the Company's business; future acquisitions or
strategic partnerships; general business and economic conditions; and factors
described from time to time in the Company's reports filed with the Securities
and Exchange Commission.

                                       13
<PAGE>

Results of Operations

The Company's net sales for each business segment are as follows:

<TABLE>
<CAPTION>

                                       Net Sales and Tonnage by Segment
                                          for the Three Months Ended
                                      March 26, 2000       March 28, 1999
                                    -----------------    -------------------
                                      Tons      Sales      Tons      Sales
                                                  (thousands)
<S>                                 <C>       <C>        <C>       <C>
Printing and Publishing Papers
      Coated groundwood              74,032   $ 55,105    70,886   $ 50,459
      Uncoated and other             21,600     33,002    17,943     28,614
Specialty Papers                     73,067     71,594    82,416     81,943
Berlin-Gorham                                             76,934     40,149
                                    -------   --------   -------   --------
                                    168,699   $159,701   248,179   $201,165
                                    =======   ========   =======   ========

</TABLE>

Net Sales

The Company's net sales, excluding Berlin-Gorham, were essentially unchanged for
the three months ended March 26, 2000 compared to the same period in 1999.
Increases in Printing and Publishing Papers' average price per ton of 3.4% and
tons sold of 7.7% were offset by decreases in Specialty Papers tons sold of
11.3% and average price per ton of 1.5%.

Net sales of coated groundwood paper (which is used principally in the
production of magazines and catalogs) for the three-month period ended March 26,
2000 were $55.1 million, an increase of 9.2% compared to the same period in
1999. Sales volumes and average price per ton increased 4.4% and 4.6%
respectively, for the first three months of 2000 compared to the same period in
1999.

Net sales of uncoated and other products increased $4.4 million (or 15.3%) in
the first quarter of 2000 as compared to the same period in 1999.  The increase
is primarily due to a 20.4% increase in tons sold through a  selling agreement
entered into with ATC in conjunction with the third quarter of 1999 sale of
Berlin-Gorham, whereby Berlin-Gorham produces certain grades of paper for the
Company.  The increase in tons sold was partially offset by a 4.3% decrease in
average net sales price per ton due to a change in product mix as a result of
the inclusion of papers sold under the selling agreement discussed above.

Specialty papers' net sales totaled $71.6 million during the first three months
of 2000, a $10.3 million decline from the same period in 1999. The 12.5%
decrease in net sales is primarily the result of an 11.3% decrease in tons sold
during the three months ended March 26, 2000 compared to the three months ended
March 28, 1999.

Operating Income (Loss) for each business segment is as follows:

<TABLE>
<CAPTION>

                                    Operating Income (Loss) by
                                           Segment
                                     for the Quarter Ended
                            ---------------------------------------
                            March 26, 2000          March 28, 1999
                            --------------          --------------
                                          (thousands)

<S>                                  <C>                  <C>
Printing and Publishing Papers       $  2,117              $  <468>
Specialty Papers                      <11,474>              <4,032>
Berlin-Gorham                                              <10,020>
                                    ----------             --------
                                       <9,357>             <14,520>
                                    =========            =========
</TABLE>

Operating Income

The Company had an operating loss of $9.4 million for the three months ended
March 26, 2000 compared to a $14.5 million loss for the same period in 1999.
The improved operating results were primarily due to a charge in the first
quarter of 1999 of $16.2 million that adjusted Berlin-Gorham's net book value to
its estimated net realizable value.  This charge was partially offset by an $8.9
million reversal of a property tax accrual that resulted from the settlement of
an ongoing dispute with the City of Berlin.  These charges are included in
operating results of Berlin-Gorham.  Excluding Berlin-Gorham, operating results
decreased $4.9 million in the first quarter of 2000 as compared to the same
period in 1999.  This decline in operating results is primarily due to the
reduced sales volumes in the Specialty Papers segment and was partially offset
by a gain of $2.4 million related to insurance proceeds and sale of the co-
generation facility at St. Francisville, LA.  This gain was recorded in "Other
operating income, net" and was partially reduced by a severance charge of $.4
million.

The Printing and Publishing segment had a $2.1 million operating profit during
the first three months of 2000 compared to an operating loss of $.5 million for
the same period in 1999. The improvement in operating

                                       14
<PAGE>

results is primarily due to a 7.7% increase in tons sold, discussed above that
was partially offset by higher pulp costs for the non-integrated mills in this
segment. Also, contributing to the improvement in this segment was $1.8 million
of income related to insurance proceeds and gain on the sale of the St.
Francisville, LA co-generation facility.

Specialty Papers operating results decreased by $7.5 million to an operating
loss of $11.5 million for the first three months of 2000 compared to an
operating loss of $4.0 million for the same period last year.  The decrease is
primarily attributable to an 11.3% decrease in tons sold as discussed above and
increased pulp costs.  Partially, offsetting these items was $.6 million of
income recognized in this segment related to insurance proceeds and gain on the
sale of the St. Francisville, LA co-generation facility (See Note 11).  During
the first quarter of 2000, the Specialty Papers segment experienced negative
cash flows.  The Company is in the process of evaluating the mills in this
segment, including potential changes in product mix, idling certain machines, or
other cost reduction efforts.  Management anticipates completing this analysis,
including cash flow projections during the second quarter of 2000 to determine
whether impairment has occurred.  Also, management anticipates additional
accruals as part of cost reduction efforts underway within the packaging
segment.  These charges may be material to the result of operations of the
Company.

Selling and administrative expenses decreased $3.0 million for the first quarter
of 2000 compared to the same period in 1999.  The decrease is primarily due to
the $.8 million in Year 2000 compliance spending during the first quarter of
1999 and commission income and expense reimbursement under various agreements
with ATC that were not present during the first quarter of 1999.

Interest Expense

Interest expense for the three-month periods of 2000 and 1999 were $13.6 million
and $12.4 million, respectively. The increase in interest expense is due
primarily to a larger average outstanding balance on the revolving line of
credit in the first quarter of 2000 as compared to the same period in 1999.

Liquidity and Sources of Capital

To provide the Company with operating capital during the restructuring process,
the Company obtained a commitment of $100 million in debtor-in-possession
("DIP") financing from two lenders under the prepetition Credit Agreement
including the agent bank. The DIP financing agreement has a stated maturity date
of September 14, 2001 and interest is charged at a rate of the Prime Rate, plus
1.75%. There is also a commitment fee associated with this financing arrangement
of 0.5% of the unused portion of the loan. As of March 26, 2000 the Company has
borrowed $12 million under the DIP financing of which $3.3 million was used for
deferred financing costs. Total available DIP financing is limited by amounts
calculated weekly in a borrowing base that consists primarily of trade
receivables, finished goods inventory and pulp and wood raw material
inventories. The initial borrowing base was substantially below the maximum
amount of $100 million due to the unavailability of receivables sold prior to
the Petition Date under the now terminated receivable securitization agreement.
As of March 26, 2000 the total available DIP financing was limited to $50
million by the interim borrowing order. The cash flow relief of withholding
payment of pre-petition date liabilities until the plan of reorganization is
developed, approved and executed was temporarily offset by the requirement to
pay down the receivable securitization facility from collection of receivables
and the need to prepay certain vendors post-petition date to ensure delivery of
critical supplies.

In connection with the DIP credit facility entered into on March 21, 2000, Crown
Paper Co. is required to comply with certain monthly financial covenants that
include meeting minimum EBITDA targets and limits on capital expenditures.  As
of May 9, we are in compliance with these covenants.

Cash used by operating activities was $14.3 million for the three months ended
March 26, 2000 compared to $15.8 million for the three months ended March 28,
1999. The decrease was primarily due to the affects of filing Chapter 11 on
working capital balances that was substantially offset by higher pulp costs at
the

                                       15
<PAGE>

Company's non-integrated facilities. Earnings before interest, taxes,
depreciation and amortization (EBITDA), excluding the Berlin-Gorham charge and
property tax accrual reversal were $4.9 million for the first three months of
2000 as compared to $9.4 million for the comparable period in 1999.

The Company's business is capital intensive.  Pulp and paper mills generally
consist of an extensive network of buildings, machinery, and equipment, which
require continual upgrades, replacement, modernization and improvement.  The
Company's capital expenditures for the three months ended March 26, 2000 were
$6.8 million compared to $7.3 million in the same period in 1999.  The
expenditures in 2000 and 1999 primarily represented capital maintenance projects
that are substantially focused on projects with the quickest returns on
investment.  The Company's capital spending plan for 2000 is approximately $35
million.  These capital expenditures are primarily for capital maintenance and
required environmental projects.  These capital projects are expected to be
financed by cash flows from operations and available financing sources.

Forward Looking Statements
--------------------------

Certain statements within Management's Discussion and Analysis and elsewhere are
forward looking within the meaning of the Private Securities Litigation Reform
Act of 1995. These statements are subject to various risks and uncertainties
that could cause the actual results to be materially different from the
Company's current expectations. These forward-looking statements can be
identified by use of words such as plans, expects, estimates, anticipates,
believes, possible and other similar words or phrases. In addition to the
factors discussed above, there are other factors that could cause the actual
results to differ materially. These other factors include, but are not limited
to the Company's ability to successfully execute its business strategy and
recapitalize the balance sheet; business conditions and the general economy,
both global and domestic; prices for the Company's products; competitive
factors; maintaining good labor relations; the Company's ability to comply with
the DIP covenants, and maintaining good customer relations.

PART II  -- OTHER INFORMATION
-------

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

(a)  Exhibits

     Ex. 10.1    Debtor-in-Possession Financing Agreement

     Ex. 27      Financial Data Schedule (Electronic Filing Only)

(b)  Reports on Form 8-K

     Current Report on Form 8-K filed on March 21, 2000 reporting on forbearance
     agreement with existing lenders, Chapter 11 reorganization filing and
     Debtor-in-Possession financing agreement.

     Current Report on Form 8-K filed on March 13, 2000 reporting that
     previously announced financing agreement was not consummated after
     potential lender's due diligence.

     Current Report on Form 8-K filed on March 3, 2000 reporting that certain
     debt covenants had been amended.


                                       16
<PAGE>

SIGNATURES

     Pursuant to the requirements 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.

Crown Paper Co.
(Registrant)


/s/ R. Neil Stuart                            /s/ Donald T. Shipley
------------------------                      -----------------------
R. Neil Stuart                                Donald T. Shipley
Executive Vice President,                     Vice President and
Chief Financial Officer                       Corporate Controller,
(Duly Authorized Officer)                     (Duly Authorized
                                              Chief Accounting Officer)

May 10, 2000

                                       17