##### Table of Contents





UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549





FORM 10-Q





(Mark One)

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

For the Quarterly Period Ended August 26, 2010

or



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

For the transition period from              to
            .

Commission file number 001-34606





Cellu Tissue Holdings, Inc.

(Exact name of registrant as specified in its charter)







|                         |  |                                  
|------------------------ |  | ---------------------------------
|Delaware                 |  | 06-1346495                       
|(State of incorporation) |  | (IRS Employer Identification No.)



|                                                    |  |           
|--------------------------------------------------- |  | ----------
|1855 Lockeway Drive, Suite 501, Alpharetta,
Georgia |  | 30004     
|(Address of principal executive offices)            |  | (zip code)

(678) 393-2651

(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 is a large
accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of accelerated filer and large accelerated filer in Rule 12b-2 of the Exchange Act.



|                              |  |                         |  |                                                                           |  |                                
|----------------------------- |  | ----------------------- |  | ------------------------------------------------------------------------- |  | -------------------------------
|Large accelerated filer    
 ̈ |  | Accelerated filer    
 ̈ |  | Non-accelerated filer    
x
(Do not check if a smaller reporting
company) |  | Smaller reporting company    
 ̈

Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities
Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports) and (2) has been subject to such filing requirements for the past
90 days.).    Yes  x    No  
 ̈

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Website, if any, every Interactive Data File
required to be submitted and posted pursuant to Rule 405 of Regulation S-T (229.405 of this chapter) during the preceding 12 months (or such shorter period that the registrant was required to submit and post such
files).    Yes   ̈    No  
 ̈

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange
Act).    Yes   ̈    No  
x

The number of shares of issuers Common Stock, $.01 par value, outstanding on September 16, 2010 was 20,186,892 shares.









---

##### Table of Contents

CELLU TISSUE HOLDINGS, INC.

FORM 10-Q

QUARTER ENDED
AUGUST 26, 2010

INDEX



|                             |  |                                                                                       |  |     
|---------------------------- |  | ------------------------------------------------------------------------------------- |  | ----
|                             |  |                                                                                       |  | Page
|                             | 
|PART IFINANCIAL INFORMATION |  | 3                                                                                    
|                             |  |                                                                                      
|Item 1.                      |  | Consolidated Financial Statements                                                     |  | 3   
|                             |  |                                                                                      
|Item 2.                      |  | Managements Discussion and Analysis of Financial Condition and Results of Operations |  | 16  
|                             |  |                                                                                      
|Item 3.                      |  | Quantitative and Qualitative Disclosures About Market Risk                            |  | 23  
|                             |  |                                                                                      
|Item 4.                      |  | Controls and Procedures                                                               |  | 23  
|                             | 
|PART IIOTHER INFORMATION    |  | 24                                                                                   
|                             |  |                                                                                      
|Item 1.                      |  | Legal Proceedings                                                                     |  | 24  
|                             |  |                                                                                      
|Item 1A.                     |  | Risk Factors                                                                          |  | 24  
|                             |  |                                                                                      
|Item 2.                      |  | Unregistered Sales of Equity Securities and Use of Proceeds                           |  | 27  
|                             |  |                                                                                      
|Item 6.                      |  | Exhibits                                                                              |  | 27  
|                             | 
|SIGNATURES                   |  | 28                                                                                   



2



---

##### Table of Contents

PART I



|ITEM 1. | CONSOLIDATED FINANCIAL STATEMENTS
|------- | ---------------------------------

Cellu
Tissue Holdings, Inc. and Subsidiaries

Consolidated Balance Sheets (Unaudited)



|                                                                                                                  |  |                |  |  |  |                 
|----------------------------------------------------------------------------------------------------------------- |  | -------------- |  |  |  | ----------------
|                                                                                                                  |  | August 26,2010 |  |  |  | February 28,2010
|Assets                                                                                                            |  |                |  |  |  |                 
|Current assets:                                                                                                   |  |                |  |  |  |                 
|Cash and cash equivalents                                                                                         |  | $    2,229,594 |  |  |  | $    3,299,033  
|Receivables, net                                                                                                  |  | 55,508,902     |  |  |  | 49,659,464      
|Inventories                                                                                                       |  | 55,881,584     |  |  |  | 56,586,982      
|Prepaid expenses and other current assets                                                                         |  | 3,033,423      |  |  |  | 3,810,934       
|Income tax receivable                                                                                             |  | 3,162,572      |  |  |  | 2,788,118       
|Deferred income taxes                                                                                             |  | 1,368,255      |  |  |  | 1,180,866       
|                                                                                                                  |  |                |  |  |  |                 
|Total current assets                                                                                              |  | 121,184,330    |  |  |  | 117,325,397     
|Property, plant and equipment, net                                                                                |  | 314,433,569    |  |  |  | 307,635,021     
|Goodwill                                                                                                          |  | 41,020,138     |  |  |  | 41,020,138      
|Other intangibles, net                                                                                            |  | 25,215,236     |  |  |  | 27,339,953      
|Other assets                                                                                                      |  | 8,622,698      |  |  |  | 9,385,877       
|                                                                                                                  |  |                |  |  |  |                 
|Total assets                                                                                                      |  | $510,475,971   |  |  |  | $502,706,386    
|                                                                                                                  |  |                |  |  |  |                 
|Liabilities and stockholders equity                                                                              |  |                |  |  |  |                 
|Current liabilities:                                                                                              |  |                |  |  |  |                 
|Revolving line of credit                                                                                          |  | $   23,000,000 |  |  |  | $   1,000,750   
|Accounts payable                                                                                                  |  | 27,143,324     |  |  |  | 34,275,598      
|Accrued expenses                                                                                                  |  | 27,630,519     |  |  |  | 27,820,255      
|Accrued interest                                                                                                  |  | 6,502,332      |  |  |  | 6,721,143       
|Other current liabilities                                                                                         |  | 1,514,095      |  |  |  | 623,653         
|Current portion of long-term debt                                                                                 |  | 760,000        |  |  |  | 760,000         
|                                                                                                                  |  |                |  |  |  |                 
|Total current liabilities                                                                                         |  | 86,550,270     |  |  |  | 71,201,399      
|Long-term debt, less current portion                                                                              |  | 242,854,431    |  |  |  | 242,538,125     
|Deferred income taxes                                                                                             |  | 75,210,816     |  |  |  | 77,178,393      
|Other liabilities                                                                                                 |  | 821,809        |  |  |  | 956,444         
|Stockholders equity:                                                                                             |  |                |  |  |  |                 
|Common stock, $.01 par value, 23,715,470 shares authorized, 20,186,892 and 20,145,176 shares issued, respectively |  | 201,869        |  |  |  | 201,452         
|Capital in excess of par value                                                                                    |  | 103,643,310    |  |  |  | 103,076,890     
|Accumulated earnings                                                                                              |  | 2,283,664      |  |  |  | 7,460,692       
|Accumulated other comprehensive income (loss)                                                                     |  | (1,090,198)    |  |  |  | 92,991          
|                                                                                                                  |  |                |  |  |  |                 
|Total stockholders equity                                                                                        |  | 105,038,645    |  |  |  | 110,832,025     
|                                                                                                                  |  |                |  |  |  |                 
|Total liabilities and stockholders equity                                                                        |  | $510,475,971   |  |  |  | $502,706,386    
|                                                                                                                  |  |                |  |  |  |                 

See accompanying notes to consolidated financial statements.



3



---

##### Table of Contents

Cellu Tissue Holdings, Inc. and Subsidiaries

Consolidated Statements of Operations (Unaudited)



|                                              |  |                    |  |                     |  |  |  |                    |  | 
|--------------------------------------------- |  | ------------------ |  | ------------------- |  |  |  | ------------------ |  | 
|                                              |  | Three Months Ended
|                                              |  |                    |  | August 26,2010      |  |  |  | August 27,2009     |  | 
|Net sales                                     |  |                    |  | $  136,632,083      |  |  |  | $137,796,650       |  | 
|Cost of goods sold                            |  |                    |  | 127,802,664         |  |  |  | 115,154,471        |  | 
|                                              |  |                    |  |                     |  |  |  |                    |  | 
|Gross profit                                  |  |                    |  | 8,829,419           |  |  |  | 22,642,179         |  | 
|Selling, general and administrative expenses  |  |                    |  | 5,594,748           |  |  |  | 5,355,748          |  | 
|Amortization expense                          |  |                    |  | 1,080,163           |  |  |  | 1,079,268          |  | 
|                                              |  |                    |  |                     |  |  |  |                    |  | 
|Income from operations                        |  |                    |  | 2,154,508           |  |  |  | 16,207,163         |  | 
|Interest expense, net                         |  |                    |  | 7,838,455           |  |  |  | 12,331,443         |  | 
|Foreign currency (gain) loss                  |  |                    |  | (142,308)           |  |  |  | 356,287            |  | 
|Other expense (income)                        |  |                    |  | 92,075              |  |  |  | (355,871)          |  | 
|                                              |  |                    |  |                     |  |  |  |                    |  | 
|Income (loss) before income tax benefit       |  |                    |  | (5,633,714)         |  |  |  | 3,875,304          |  | 
|Income tax expense (benefit)                  |  |                    |  | (1,804,045)         |  |  |  | 1,157,830          |  | 
|                                              |  |                    |  |                     |  |  |  |                    |  | 
|Net (loss) income                             |  |                    |  | $   (3,829,669)     |  |  |  | $    2,717,474     |  | 
|                                              |  |                    |  |                     |  |  |  |                    |  | 
|Basic and diluted net (loss) income per share |  |                    |  | $            (0.19) |  |  |  | $             0.16 |  | 
|                                              |  |                    |  |                     |  |  |  |                    |  | 
|Basic shares outstanding                      |  |                    |  | 20,184,054          |  |  |  | 17,447,971         |  | 
|                                              |  |                    |  |                     |  |  |  |                    |  | 
|Diluted shares outstanding                    |  |                    |  | 20,184,054          |  |  |  | 17,447,971         |  | 
|                                              |  |                    |  |                     |  |  |  |                    |  | 
|                                              | 
|                                              |  | Six Months Ended  
|                                              |  |                    |  | August 26,2010      |  |  |  | August 27,2009     |  | 
|Net sales                                     |  |                    |  | $  268,736,228      |  |  |  | $256,724,872       |  | 
|Cost of goods sold                            |  |                    |  | 247,755,896         |  |  |  | 214,269,375        |  | 
|                                              |  |                    |  |                     |  |  |  |                    |  | 
|Gross profit                                  |  |                    |  | 20,980,332          |  |  |  | 42,455,497         |  | 
|Selling, general and administrative expenses  |  |                    |  | 10,987,101          |  |  |  | 10,856,909         |  | 
|Amortization expense                          |  |                    |  | 2,124,717           |  |  |  | 2,135,692          |  | 
|                                              |  |                    |  |                     |  |  |  |                    |  | 
|Income from operations                        |  |                    |  | 7,868,514           |  |  |  | 29,462,896         |  | 
|Interest expense, net                         |  |                    |  | 15,319,149          |  |  |  | 18,837,994         |  | 
|Foreign currency loss                         |  |                    |  | 73,189              |  |  |  | 713,226            |  | 
|Other expense (income)                        |  |                    |  | 89,056              |  |  |  | (372,445)          |  | 
|                                              |  |                    |  |                     |  |  |  |                    |  | 
|Income (loss) before income tax benefit       |  |                    |  | (7,612,880)         |  |  |  | 10,284,121         |  | 
|Income tax expense (benefit)                  |  |                    |  | (2,435,852)         |  |  |  | 5,255,782          |  | 
|                                              |  |                    |  |                     |  |  |  |                    |  | 
|Net (loss) income                             |  |                    |  | $   (5,177,028)     |  |  |  | $   5,028,339      |  | 
|                                              |  |                    |  |                     |  |  |  |                    |  | 
|Basic and diluted net (loss) income per share |  |                    |  | $(0.26)             |  |  |  | $0.29              |  | 
|                                              |  |                    |  |                     |  |  |  |                    |  | 
|Basic shares outstanding                      |  |                    |  | 20,176,732          |  |  |  | 17,447,971         |  | 
|                                              |  |                    |  |                     |  |  |  |                    |  | 
|Diluted shares outstanding                    |  |                    |  | 20,176,732          |  |  |  | 17,447,971         |  | 
|                                              |  |                    |  |                     |  |  |  |                    |  | 

See accompanying notes to consolidated financial statements.



4



---

##### Table of Contents

Cellu Tissue Holdings, Inc. and Subsidiaries

Consolidated Statements of Changes in Stockholders Equity And Comprehensive Loss (Unaudited)

For the Six Months Ended August 26, 2010



|                                            |  |                   |  |  |  |                      |  |  |  |                               |  |  |  |                              |  |  |  |                                            |              |  |  |                          |             
|------------------------------------------- |  | ----------------- |  |  |  | -------------------- |  |  |  | ----------------------------- |  |  |  | ---------------------------- |  |  |  | ------------------------------------------ | ------------ |  |  | ------------------------ | ------------
|                                            |  | SharesOutstanding |  |  |  | Par ValueCommonStock |  |  |  | Capital in Excessof Par Value |  |  |  | AccumulatedEarnings(Deficit) |  |  |  | AccumulatedOtherComprehensiveIncome (Loss) |              |  |  | TotalStockholdersEquity
|Balance, February 28, 2010                  |  | 20,145,176        |  |  |  | $201,452             |  |  |  | $103,076,890                  |  |  |  | $  7,460,692                 |  |  |  | $                                          | 92,991       |  |  |                          | $110,832,025
|Stock issued upon exercise of stock options |  | 41,716            |  |  |  | 417                  |  |  |  | 224,462                       |  |  |  |                              |  |  |  |                                            |              |  |  |                          | 224,879     
|Initial public offering costs               |  |                   |  |  |  |                      |  |  |  | (171,042)                     |  |  |  |                              |  |  |  |                                            |              |  |  |                          | (171,042)   
|Stock-based compensation                    |  |                   |  |  |  |                      |  |  |  | 513,000                       |  |  |  |                              |  |  |  |                                            |              |  |  |                          | 513,000     
|Net loss                                    |  |                   |  |  |  |                      |  |  |  |                               |  |  |  | (5,177,028)                  |  |  |  |                                            |              |  |  |                          | (5,177,028) 
|Foreign currency translation                |  |                   |  |  |  |                      |  |  |  |                               |  |  |  |                              |  |  |  |                                            | (292,747)    |  |  |                          | (292,747)   
|Derivative-unrealized loss                  |  |                   |  |  |  |                      |  |  |  |                               |  |  |  |                              |  |  |  |                                            | (890,442)    |  |  |                          | (890,442)   
|                                            |  |                   |  |  |  |                      |  |  |  |                               |  |  |  |                              |  |  |  |                                            |              |  |  |                          |             
|Comprehensive loss                          |  |                   |  |  |  |                      |  |  |  |                               |  |  |  |                              |  |  |  |                                            |              |  |  |                          | (6,360,217) 
|                                            |  |                   |  |  |  |                      |  |  |  |                               |  |  |  |                              |  |  |  |                                            |              |  |  |                          |             
|Balance, August 26, 2010                    |  | 20,186,892        |  |  |  | $201,869             |  |  |  | $103,643,310                  |  |  |  | $2,283,664                   |  |  |  |                                            | $(1,090,198) |  |  |                          | $105,038,645
|                                            |  |                   |  |  |  |                      |  |  |  |                               |  |  |  |                              |  |  |  |                                            |              |  |  |                          |             

See accompanying notes to consolidated financial statements.



5



---

##### Table of Contents

Cellu Tissue Holdings, Inc. and Subsidiaries

Consolidated Statements of Cash Flows (Unaudited)



|                                                                                            |  |                  |  |  |  |               
|------------------------------------------------------------------------------------------- |  | ---------------- |  |  |  | --------------
|                                                                                            |  | Six Months Ended
|                                                                                            |  | August 26,2010   |  |  |  | August 27,2009
|Cash flows from operating activities                                                        |  |                  |  |  |  |               
|Net (loss) income                                                                           |  | ($5,177,028)     |  |  |  | $5,028,339    
|Adjustments to reconcile net income to net cash provided by (used in) operating activities: |  |                  |  |  |  |               
|Depreciation                                                                                |  | 12,940,999       |  |  |  | 12,050,067    
|Amortization of intangibles                                                                 |  | 2,124,717        |  |  |  | 2,135,692     
|Amortization and write-off of debt issuance costs                                           |  | 769,290          |  |  |  | 779,510       
|Accretion and write-off of debt discount                                                    |  | 696,306          |  |  |  | 2,887,919     
|Stock-based compensation                                                                    |  | 513,000          |  |  |  | 422,480       
|Deferred income taxes                                                                       |  | (2,154,966)      |  |  |  | 2,393,930     
|Loss on disposal of fixed assets                                                            |  | 220,601          |  |  |  | 147,241       
|Changes in operating assets and liabilities:                                                |  |                  |  |  |  |               
|Receivables                                                                                 |  | (5,874,026)      |  |  |  | 4,287,654     
|Inventories                                                                                 |  | 623,423          |  |  |  | 8,699,026     
|Prepaid expenses and other current assets                                                   |  | 263,424          |  |  |  | (757,153)     
|Other assets                                                                                |  | 17,703           |  |  |  | 368,092       
|Accounts payable, accrued expenses, accrued interest and other liabilities                  |  | (7,670,619)      |  |  |  | 2,429,452     
|                                                                                            |  |                  |  |  |  |               
|Total adjustments                                                                           |  | 2,469,852        |  |  |  | 35,843,910    
|                                                                                            |  |                  |  |  |  |               
|Net cash (used in) provided by operating activities                                         |  | (2,707,176)      |  |  |  | 40,872,249    
|Cash flows from investing activities                                                        |  |                  |  |  |  |               
|Capital expenditures                                                                        |  | (20,031,606)     |  |  |  | (11,162,014)  
|                                                                                            |  |                  |  |  |  |               
|Net cash used in investing activities                                                       |  | (20,031,606)     |  |  |  | (11,162,014)  
|Cash flows from financing activities                                                        |  |                  |  |  |  |               
|Bank overdrafts                                                                             |  | -                |  |  |  | (3,285,420)   
|Expenses from initial public offering                                                       |  | (171,042)        |  |  |  | -             
|Proceeds from stock options exercised                                                       |  | 224,880          |  |  |  | -             
|Payments of long-term debt                                                                  |  | (380,000)        |  |  |  | (380,000)     
|Borrowings on revolving credit facility                                                     |  | 36,245,609       |  |  |  | 22,350,147    
|Repayments on revolving credit facility                                                     |  | (14,246,359)     |  |  |  | (40,880,971)  
|Retirement of long-term debt                                                                |  | -                |  |  |  | (222,255,572) 
|Payment of deferred financing fees                                                          |  | -                |  |  |  | (9,346,462)   
|Net proceeds from bond offering                                                             |  | -                |  |  |  | 245,738,400   
|                                                                                            |  |                  |  |  |  |               
|Net cash provided by (used in) financing activities                                         |  | 21,673,088       |  |  |  | (8,059,878)   
|Effect of foreign currency                                                                  |  | (3,745)          |  |  |  | 15,194        
|                                                                                            |  |                  |  |  |  |               
|Net (decrease) increase in cash and cash equivalents                                        |  | (1,069,439)      |  |  |  | 21,665,551    
|Cash and cash equivalents at beginning of period                                            |  | 3,299,033        |  |  |  | 361,035       
|                                                                                            |  |                  |  |  |  |               
|Cash and cash equivalents at end of period                                                  |  | $    2,229,594   |  |  |  | $  22,026,586 
|                                                                                            |  |                  |  |  |  |               

See accompanying notes to consolidated financial statements.



6



---

##### Table of Contents

Cellu Tissue Holdings, Inc. and Subsidiaries

Notes to Consolidated Financial Statements (Unaudited)

August 26, 2010

Note 1. Basis of
Presentation

Cellu Tissue Holdings, Inc., (the Company or Cellu Tissue), a Delaware corporation,
together with its consolidated subsidiaries, primarily produces converted tissue products, tissue hard rolls and machine-glazed tissue that are sold to leading consumer retailers and away-from-home distributors of tissue products, vertically
integrated manufacturers and third-party converters serving the tissue and machine-glazed tissue segments.

On June 12, 2006,
Weston Presidio V, L.P. (Weston Presidio) acquired the Company through a series of acquisitions and mergers. The Company accounted for this as a purchase, which resulted in a new valuation for the assets and liabilities of the
Company based upon fair values as of the date of the acquisition.

In connection with the Companys initial public offering of
equity securities, which closed on January 27, 2010 (IPO), Cellu Paper Holdings, Inc., the Companys direct parent, which had no operating activities, merged with and into Cellu Tissue, with Cellu Tissue surviving the merger.
Immediately following this merger, Cellu Parent Corporation, which then became our direct parent, merged with and into Cellu Tissue, with Cellu Tissue surviving this second merger. In connection with these reorganization transactions, the holders of
Cellu Parent Corporations outstanding Series A preferred stock ultimately received an aggregate of 13,528,287 shares of our common stock, the holders of Cellu Parent Corporations outstanding Series B preferred stock ultimately received
an aggregate of 2,836,771 shares of our common stock, and the holders of Cellu Parent Corporations common stock received an aggregate of 1,082,913 shares of our common stock.

The accompanying unaudited interim consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries.

These statements have been prepared in accordance with accounting principles generally accepted in the United States (GAAP)
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 GAAP for complete financial statements. In
the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair statement of the results for the interim periods presented have been included. Operating results for the three and six months ended
August 26, 2010 are not necessarily indicative of the results that may be expected for the fiscal year ending February 28, 2011. The year-end condensed consolidated balance sheet data was derived from audited financial statements, but does
not include all disclosures required by GAAP for audited financial statements.



7



---

##### Table of Contents

Cellu Tissue Holdings, Inc. and Subsidiaries

Notes to Consolidated Financial Statements (Unaudited)(Continued)

August 26, 2010



Note 2. Stock-Based Compensation

The Company accounts for stock based compensation using the fair value-based method and the recording of such expense in the Companys
consolidated statements of operations. The Company provides stock-based compensation under the 2006 Stock Option and Restricted Stock Plan (the 2006 Plan) and the 2010 Equity Compensation Plan (the 2010 Plan). Under each
plan, the administrator of the plan (the Plan Administrator) may make awards of options to purchase shares of common stock of the Company and/or awards of shares of common stock of the Company and, under the 2010 Plan, stock appreciation
rights with respect to common stock of the Company. No additional awards will be made under the 2006 Plan. A maximum of 2,795,000 shares of common stock of the Company may be delivered in satisfaction of awards under the 2010 Plan and a maximum of
797,499 shares of common stock of the Company may be delivered in satisfaction of awards under the 2006 Plan. Key employees and directors of the Company or its affiliates are eligible to participate in the plans. Stock options and stock appreciation
rights are granted at a strike price at least equal to the fair value of the Companys stock on the date of grant.

In conjunction
with the Companys initial public offering, the Company modified all equity awards outstanding at January 22, 2010. This modification was structured to maintain the intrinsic value for each employee, such that the intrinsic value after the
initial public offering was identical to the intrinsic value immediately prior to the initial public offering. These modifications did not yield any incremental compensation cost.

Stock options granted prior to the Companys initial public offering were granted with a strike price at the estimated fair value of the
Companys stock on the date of grant. Stock options subsequent to the initial public offering were granted with a strike price equal to the closing price on the grant date. The Company uses a risk-free interest rate based on the U.S. Treasury
yield in effect at the time of grant with a term equal to the expected life. The Company does not pay a dividend, so accordingly, the dividend yield is zero. The expected term of the options represents the period of time the options are expected to
be outstanding. Prior to the initial public offering, expected volatility was based on the historical market value of the Companys stock. For grants subsequent to January 22, 2010, volatility was determined using volatility of comparable
companies.

Upon exercise of stock options, the Company issues new shares to fulfill its obligation to the option holder.

First Quarter Fiscal 2011 Stock Option Awards

Several awards were made to certain non-executive employees during the first quarter of fiscal 2011 totaling 23,990 options that vest ratably over
4 years.

The Company used a Black-Scholes option pricing model to fair value these option awards. The assumptions used to value the
first quarter fiscal 2011 equity awards were: no dividend yield; 60% volatility; 3.0% risk free interest rate; and 6-year expected life. The fair value of the option awards ranged from $6.06 to $6.08 per share.

Stock-based compensation expense for the three months ended August 26, 2010 and August 27, 2009, was $0.2 million and $0.2 million,
respectively, and for the six months ended August 26, 2010 and August 27, 2009 was $0.5 million and $0.4 million, respectively. Stock-based compensation expense is included in selling, general and administrative expense.

Note 3. Long-Term Debt

Long-term debt
consists of the following:



|                             |  |                |  |  |  |                 
|---------------------------- |  | -------------- |  |  |  | ----------------
|                             |  | August 26,2010 |  |  |  | February 28,2010
|2014 Notes                   |  | $227,639,431   |  |  |  | $226,943,125    
|CityForest Industrial Bonds  |  | 15,975,000     |  |  |  | 16,355,000      
|                             |  |                |  |  |  |                 
|                             |  | 243,614,431    |  |  |  | 243,298,125     
|Less current portion of debt |  | 760,000        |  |  |  | 760,000         
|                             |  |                |  |  |  |                 
|                             |  | $242,854,431   |  |  |  | $242,538,125    
|                             |  |                |  |  |  |                 



8



---

##### Table of Contents

Cellu Tissue Holdings, Inc. and Subsidiaries

Notes to Consolidated Financial Statements (Unaudited)(Continued)

August 26, 2010



2014 Notes: In June 2009, the Company completed a private placement of
$255 million principal face amount of
111/2% Senior Secured Notes due 2014 (the 2014 Notes), which have an effective interest rate of 12.48%. The 2014 Notes pay interest in arrears
on June 1 and December 1 of each year. The 2014 Notes are secured by liens on substantially all of the Companys assets. The Indenture in connection with the 2014 Notes contains customary covenants and events of default, including
limitations on certain restricted payments, the incurrence of additional indebtedness and the sale of certain assets. The Company is compliant with these covenants as of August 26, 2010. All of the Companys subsidiaries guarantee the 2014
Notes. During the third quarter of the prior fiscal year, the Company exchanged all of the original 2014 Notes for new 2014 Notes substantially identical to the old notes, except that the new 2014 Notes are registered with the Securities and
Exchange Commission. Cellu Tissue has no independent assets or operations and the 2014 Notes are fully and unconditionally guaranteed jointly and severally by all of the Companys subsidiaries. In connection with this refinancing, the Company
recorded a loss of $2,211,273 for the early extinguishment of debt. In February 2010, the Company used $22.9 million of IPO net proceeds and cash on-hand to retire a portion of the 2014 Notes comprising of $20,516,000 of principle amounts
outstanding and $2,337,608 in premiums. In connection with the partial repurchase of the 2014 Notes, the Company recorded a loss of $1,375,450 on the early extinguishment of debt. Both the premium and loss were recorded as a component of interest
expense. As of August 26, 2010 and February 28, 2010, $227.6 million and $226.9 million, respectively, of the 2014 Notes were outstanding.

2006 Credit Agreement: In June 2006, the Company entered into a Credit Agreement (the Credit Agreement) that currently provides
for a $60.0 million working capital facility, including a letter of credit sub-facility and swing-line loan sub-facility. The Credit Agreement provides that amounts under the facility may be borrowed, repaid and re-borrowed, subject to a
borrowing base test, until the maturity date, which is June 12, 2011. Of the $60.0 million of total borrowings available, an amount up to $55.0 million is available, in U.S. dollars, to Cellu Tissue Holdings, Inc. under the facility and an
amount up to $5.0 million is available, in U.S. or Canadian dollars, to our subsidiary Interlake Acquisition Corp. Limited under the facility. Borrowings under the working capital facility are secured by substantially all of the Companys
assets and guaranteed by the Companys subsidiaries. As of August 26, 2010 and February 28, 2010, $23.0 million and $1.0 million, respectively, of borrowings were outstanding under this working capital facility. The Company has the
option of using an interest rate that is either Prime or LIBOR, plus an incremental rate determined by the borrowing agreement. At August 26, 2010, the Companys interest rate was prime plus an incremental rate of 0.25%, totaling 3.5%.

Effective upon closing of the January 2010 initial public offering, the Company obtained an amendment to the Credit Agreement to:



| |  |  | remove Cellu Paper Holdings, Inc. from relevant provisions of the Credit Agreement;
| | - |  | -----------------------------------------------------------------------------------



| |  |  | revise the definition of the term change in control to include, among other items, any person becoming the beneficial owner of more than 50% of the
total voting power of Cellu Tissue (other than Weston Presidio V, L.P. and its co-investors) or a change in the majority of our board of directors;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | revise the definition of the term prepayment event to exclude from this definition the issuance of common stock in the offering;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------



| |  |  | revise the definition of the term swap agreement to include energy hedging contracts, which we may enter into from time to time to hedge or mitigate
risks to which we have actual exposure;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | permit the reorganization transactions and the IPO under the Credit Agreements covenants prohibiting certain structural changes and changes to our
organizational documents; and
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | permit the application of the proceeds from the IPO to repay, redeem or repurchase of any portion of our 2014 Notes, our indebtedness related to our CityForest
industrial revenue bonds and our $6.3 million promissory note issued in connection with our acquisition of our Long Island, New York and Thomaston, Georgia facilities.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

CityForest Industrial Bonds:Cellu Tissue CityForest LLC (CityForest) is party to a loan agreement, dated March 1, 1998,
with the City of Ladysmith, Wisconsin, pursuant to which the City of Ladysmith loaned the proceeds of its Variable Rate Demand Solid Waste Disposal Facility Revenue Bonds, Series 1998, to CityForest to finance the construction by CityForest of a
solid waste disposal facility. Approximately $18.4 million in aggregate principal face amount was outstanding as of the date of the Companys acquisition of CityForest. The municipal bonds have scheduled semi-annual payments of principal equal
to approximately 2.00% of the principal amount outstanding as of the date of the acquisition of CityForest (CityForest Acquisition). The balance is payable at maturity of the municipal bonds on March 1, 2028. The bonds are
guaranteed by the Company and contain various customary covenants and events of default.



9



---

##### Table of Contents

Cellu Tissue Holdings, Inc. and Subsidiaries

Notes to Consolidated Financial Statements (Unaudited)(Continued)

August 26, 2010



In connection with this borrowing, CityForest entered into an Amended and Restated Reimbursement
Agreement (the Reimbursement Agreement) pursuant to which Associated Bank has provided a letter of credit and a revolving credit facility in an aggregate principal amount of up to $3.5 million. The letter of credit and revolving
credit facility can be used by the bond trustee to pay principal and interest due on the Bonds, and to provide liquidity to purchase bonds put to CityForest by bondholders and not remarketed; and CityForest is obligated to repay any such draws.
CityForest is also obligated to pay a fee in respect of the aggregate amount available to be drawn at a rate per annum initially equal to 1.25%, subject to adjustment on a quarterly basis based on CityForests leverage. The expiration date of
the letter of credit is February 15, 2011.

The Company obtained an amendment to the Reimbursement Agreement, effective upon
closing of the initial public offering on January 27, 2010, which:



| |  |  | increased the annual letter of credit fee to 2.5%;
| | - |  | --------------------------------------------------



| |  |  | revised the definition of the term change of control to include, among other items, any person becoming the beneficial owner of more than 50% of the
total voting power of Cellu Tissue (other than Weston Presidio V, L.P. and its co-investors) or a change in the majority of our board of directors;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | decreased the maximum leverage ratio for CityForest from a ratio of 3.5 to 1.0 to a ratio of 2.5 to 1.0; and
| | - |  | ------------------------------------------------------------------------------------------------------------



| |  |  | increased the minimum fixed charge coverage ratio for CityForest from a ratio of 1.0 to 1.0 to a ratio of 1.2 to 1.0.
| | - |  | ---------------------------------------------------------------------------------------------------------------------

The Company is in compliance with these covenants as of August 26, 2010.

Amounts borrowed by CityForest under the revolving credit facility bear interest at a rate per annum equal to the LIBOR Rate (as defined in the
Reimbursement Agreement), plus an applicable margin. The applicable margin percentage initially is 1.75%, subject to adjustment on a quarterly basis based upon CityForests leverage. The interest rate was 2.01% and 1.98% at August 26, 2010
and February 28, 2010, respectively. CityForest is also obligated to pay a commitment fee with respect to any unused commitment under the revolving credit facility in an amount equal to 0.50% per annum. The maturity date of the revolving
credit facility is February 15, 2011. The revolving credit facility is secured by the assets of CityForest.

In connection with
these CityForest credit facilities, the Company had $1.2 million of restricted cash as of August 26, 2010 and February 28, 2010, which is included in other assets on the balance sheet. In addition, the Reimbursement Agreement provides
that in certain circumstances where the Company incurs indebtedness, as defined in the Reimbursement Agreement, in excess of amounts currently permitted under the indenture governing the municipal bonds or refinances the indebtedness issued under
the indenture governing the municipal bonds, CityForest may be required to repay all of its obligations under the revolving line of credit and either cause the bonds to be redeemed or to replace the revolving credit facility and provide a new letter
of credit from another lender.

Note 4. Deferred Financing Fees

The deferred financing fees and related accumulated amortization balances are as follows:



|                         |  |                |  |  |  |                 
|------------------------ |  | -------------- |  |  |  | ----------------
|                         |  | August 26,2010 |  |  |  | February 28,2010
|2014 Notes               |  | $8,955,677     |  |  |  | $8,955,677      
|Credit agreement         |  | 231,651        |  |  |  | 231,651         
|                         |  |                |  |  |  |                 
|                         |  | 9,187,328      |  |  |  | 9,187,328       
|Accumulated amortization |  | (1,926,133)    |  |  |  | (1,156,843)     
|                         |  |                |  |  |  |                 
|                         |  | $7,261,195     |  |  |  | $8,030,485      
|                         |  |                |  |  |  |                 

These fees, net of accumulated amortization, are included in
other assets on the balance sheet as of August 26, 2010 and February 28, 2010.



10



---

##### Table of Contents

Cellu Tissue Holdings, Inc. and Subsidiaries

Notes to Consolidated Financial Statements (Unaudited)(Continued)

August 26, 2010



Note 5. Income Taxes

The effective income tax rate for the six months ended August 26, 2010 is 32.0% compared to 51.1% for the six months ended August 27,
2009. The effective income tax rate for the six months ended August 26, 2010 includes the beneficial impacts of reductions in applicable foreign tax rates as well as the full phase in of the tax benefits from the domestic production activities
deduction. Included in income tax expense for the six months ended August 27, 2009 is discrete tax expense of $1.8 million associated with a change in the Companys effective federal tax rate from 34% to 35%.

The Company recognizes interest and penalties related to uncertain tax positions in income tax expense. The fiscal tax years 2006 through 2010
remain open to examination by the major taxing jurisdictions to which the Company is subject. As of August 26, 2010, the Company does not expect any material changes to unrecognized tax positions within the next twelve months.

Note 6. Commitments and Contingencies

Investment in Converting Capacity

To satisfy increased customer demand for converted tissue products and to further expand our geographic reach, the Company accelerated its growth
strategy in the fourth quarter of fiscal 2010 and committed to a program to invest approximately $30 million to increase our retail converting capacity by 50,000 tons. As of August 26, 2010, $19.7 million had been spent, and this program is
expected to be substantially complete by May 2011. A portion of this investment has been used to add converting capacity to a new 323,000 square foot facility in Oklahoma City, Oklahoma, which began producing converted tissue products in June 2010
and is expected to become fully operational during the third quarter of fiscal 2011. The balance of this investment is expected to be used to add converting capacity to our established facilities in Neenah, Wisconsin and Thomaston, Georgia.

Note 7. Business Segments

The
Company operates in three business segments: tissue, machine-glazed tissue and foam. The Company assesses the performance of its business segments using income from operations. Income from operations excludes interest income, interest expense, other
income (expense), income tax expense (benefit) and the impact of foreign currency gains and losses. Corporate and shared expenses are allocated to each segment.



|                                         |  |                    |  |                 |  |                  |  |                  |  |                
|---------------------------------------- |  | ------------------ |  | --------------- |  | ---------------- |  | ---------------- |  | ---------------
|                                         |  | Three Months Ended |  |                 |  | Six Months Ended
|                                         |  | August 26,2010     |  | August 27,2009  |  |                  |  | August 26,2010   |  | August 27,2009 
|Net Sales                                |  |                    |  |                 |  |                  |  |                  |  |                
|Tissue                                   |  | $  105,931,753     |  | $  107,781,026  |  |                  |  | $  208,907,911   |  | $  201,248,387 
|Machine-glazed tissue                    |  | 29,462,776         |  | 27,925,877      |  |                  |  | 56,795,589       |  | 51,519,942     
|Foam                                     |  | 1,237,554          |  | 2,089,747       |  |                  |  | 3,032,728        |  | 3,956,543      
|                                         |  |                    |  |                 |  |                  |  |                  |  |                
|Consolidated                             |  | $  136,632,083     |  | $  137,796,650  |  |                  |  | $  268,736,228   |  | $  256,724,872 
|                                         |  |                    |  |                 |  |                  |  |                  |  |                
|Segment Income (Loss) From Operations    |  |                    |  |                 |  |                  |  |                  |  |                
|Tissue                                   |  | $      4,373,041   |  | $    15,356,475 |  |                  |  | $    10,828,681  |  | $    27,711,329
|Machine-glazed tissue                    |  | (1,398,169)        |  | 1,326,574       |  |                  |  | (1,058,812)      |  | 2,666,960      
|Foam                                     |  | 259,799            |  | 603,382         |  |                  |  | 223,362          |  | 1,220,299      
|                                         |  |                    |  |                 |  |                  |  |                  |  |                
|Total segment income from operations     |  | 3,234,671          |  | 17,286,431      |  |                  |  | 9,993,231        |  | 31,598,588     
|Amortization expense                     |  | (1,080,163)        |  | (1,079,268)     |  |                  |  | (2,124,717)      |  | (2,135,692)    
|                                         |  |                    |  |                 |  |                  |  |                  |  |                
|Consolidated income from operations      |  | 2,154,508          |  | 16,207,163      |  |                  |  | 7,868,514        |  | 29,462,896     
|Interest expense, net                    |  | 7,838,455          |  | 12,331,443      |  |                  |  | 15,319,149       |  | 18,837,994     
|Foreign currency transaction (gain) loss |  | (142,308)          |  | 356,287         |  |                  |  | 73,189           |  | 713,226        
|Other (income) expense                   |  | 92,075             |  | (355,871)       |  |                  |  | 89,056           |  | (372,445)      
|                                         |  |                    |  |                 |  |                  |  |                  |  |                
|Pretax (loss) income                     |  | $    (5,633,714)   |  | $    3,875,304  |  |                  |  | $    (7,612,880) |  | $    10,284,121
|                                         |  |                    |  |                 |  |                  |  |                  |  |                



11



---

##### Table of Contents

Cellu Tissue Holdings, Inc. and Subsidiaries

Notes to Consolidated Financial Statements (Unaudited)(Continued)

August 26, 2010



|                      |  |                    |  |                |  |                  |  |                |  |               
|--------------------- |  | ------------------ |  | -------------- |  | ---------------- |  | -------------- |  | --------------
|                      |  | Three Months Ended |  |                |  | Six Months Ended
|                      |  | August 26,2010     |  | August 27,2009 |  |                  |  | August 26,2010 |  | August 27,2009
|Capital Expenditures  |  |                    |  |                |  |                  |  |                |  |               
|Tissue                |  | $  9,044,371       |  | $  4,363,750   |  |                  |  | $  18,426,301  |  | $  9,952,766  
|Machine-glazed tissue |  | 860,558            |  | 458,490        |  |                  |  | 1,396,634      |  | 761,291       
|Foam                  |  | -                  |  | -              |  |                  |  | -              |  | -             
|Corporate             |  | 82,525             |  | 65,547         |  |                  |  | 208,671        |  | 447,957       
|                      |  |                    |  |                |  |                  |  |                |  |               
|Consolidated          |  | $  9,987,455       |  | $  4,887,787   |  |                  |  | $  20,031,606  |  | $  11,162,014 
|                      |  |                    |  |                |  |                  |  |                |  |               
|Depreciation          |  |                    |  |                |  |                  |  |                |  |               
|Tissue                |  | $  4,801,479       |  | $  4,416,123   |  |                  |  | $    9,461,454 |  | $    8,674,181
|Machine-glazed tissue |  | 1,486,369          |  | 1,431,802      |  |                  |  | 2,952,539      |  | 2,836,162     
|Foam                  |  | 26,589             |  | 21,346         |  |                  |  | 52,112         |  | 42,224        
|Corporate             |  | 237,494            |  | 252,791        |  |                  |  | 474,894        |  | 497,500       
|                      |  |                    |  |                |  |                  |  |                |  |               
|Consolidated          |  | $  6,551,931       |  | $  6,122,062   |  |                  |  | $  12,940,999  |  | $  12,050,067 
|                      |  |                    |  |                |  |                  |  |                |  |               

Note 8. Goodwill and Other Intangibles, Net

Goodwill, trademarks and other intangibles and related accumulated amortization are as follows:



|                         |  |                |  |                 
|------------------------ |  | -------------- |  | ----------------
|                         |  | August 26,2010 |  | February 28,2010
|Goodwill                 |  | $  41,020,138  |  | $  41,020,138   
|                         |  |                |  |                 
|Trademarks               |  | $    9,456,000 |  | $    9,456,000  
|Noncompete agreements    |  | 12,770,000     |  | 12,770,000      
|Customer lists           |  | 12,319,000     |  | 12,319,000      
|                         |  |                |  |                 
|                         |  | 34,545,000     |  | 34,545,000      
|Accumulated amortization |  | (9,329,764)    |  | (7,205,047)     
|                         |  |                |  |                 
|Other Intangibles, Net   |  | $  25,215,236  |  | $  27,339,953   
|                         |  |                |  |                 

Intangible assets, except for certain trademarks which have an
indefinite life, are being amortized on a straight-line basis, assuming no significant residual value, over the following lives: non-compete agreements-5 years, customer lists-7 years and trademarks with a definite life-3 years. No
goodwill impairment has been recorded during fiscal years 2010 or 2009.

Note 9. Derivatives and Hedging

The Company uses derivative financial instruments to offset a portion of its exposure to market risk arising from changes in the price of natural
gas. Hedging of this risk is accomplished by entering into forward swap contracts, which are designated as hedges of specific quantities of natural gas expected to be purchased in future months. These contracts are held for purposes other than
trading and are designated as cash flow hedges. The Company measures fair value of its derivative financial instruments using fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction
between market participants. The Company uses a fair value hierarchy for valuation inputs that gives the highest priority to quoted prices in active markets for identical assets or liabilities and the lowest priority to unobservable inputs. The fair
value hierarchy is as follows: level 1inputs utilize quoted prices (unadjusted) in active markets for identical assets or liabilities that the Company has the ability to access; level 2inputs utilize data points that are
observable such as quoted prices, interest rate and yield curves; level 3inputs are unobservable data points for the asset or liability, and include situations where there is little, if any, market activity for the asset or liability.

The Companys natural gas forward contracts are valued using industry-standard models that use observable market inputs (forward
market prices for natural gas) as their basis. The Company classifies these instruments within level 2 of the valuation hierarchy. For level 2 of the fair value hierarchy, where appropriate, valuations are adjusted for various factors such
as liquidity, bid/offer spreads and credit considerations (non performance risk). As of August 26, 2010, the fair value of these cash flow hedging instruments was $1.5 million and is included in other current liabilities. The fair value of
cash flow hedges at February 28, 2010 was a liability of $0.6 million, which is included in other current liabilities. The notional value of the natural gas forward contracts outstanding was $7.1 million as of August 26, 2010. As
outstanding gas forward contracts are settled, gains or losses are charged to cost of goods sold.



12



---

##### Table of Contents

Cellu Tissue Holdings, Inc. and Subsidiaries

Notes to Consolidated Financial Statements (Unaudited)(Continued)

August 26, 2010



The effects of the Companys natural gas swap contracts on the consolidated statements of
operations are presented below.



|                                                                        |  |                    |  |                |  |                  |  |                |  |               
|----------------------------------------------------------------------- |  | ------------------ |  | -------------- |  | ---------------- |  | -------------- |  | --------------
|                                                                        |  | Three Months Ended |  |                |  | Six Months Ended
|                                                                        |  | August 26,2010     |  | August 27,2009 |  |                  |  | August 26,2010 |  | August 27,2009
|Gain (loss) recognized in comprehensive income/loss                     |  | $  (535,407)       |  | $  504,480     |  |                  |  | $  (890,442)   |  | $    987,408  
|Loss reclassified from accumulated other comprehensive loss into income |  | $  (352,516)       |  | $(1,468,480)   |  |                  |  | $  (765,024)   |  | $(3,090,744)  

Note 10. Fair Value of Financial
Instruments

The following methods and assumptions, including those discussed in Note 9, were used to estimate fair value for
purposes of disclosure:

The Companys 2014 Notes are treated as a level 1 instrument and are recorded at cost which was
$227.6 million at August 26, 2010. The estimated fair value of these notes was $254.4 million at August 26, 2010 based on the quoted market price of this debt.

The Companys City Forest Industrial Revenue Bonds in the amount of $16.0 million at August 26, 2010 and $16.4 million at
February 28, 2010 are carried at cost. These bonds are determined to be a level 1 instrument. These bonds always trade at par value, with adjustments to the variable interest rate by our independent third party market maker. The estimated
fair value of these bonds was $16.0 million at August 26, 2010 and $16.4 million at February 28, 2010.

Note 11. Supplemental
Balance Sheet Information

Selected supplemental balance sheet information is presented below.



|                                    |  |                |  |  |  |                 
|----------------------------------- |  | -------------- |  |  |  | ----------------
|                                    |  | August 26,2010 |  |  |  | February 28,2010
|Inventories:                        |  |                |  |  |  |                 
|Finished goods                      |  | $  42,674,557  |  |  |  | $  46,169,180   
|Raw materials                       |  | 5,772,605      |  |  |  | 3,608,559       
|Packaging materials and supplies    |  | 9,438,919      |  |  |  | 9,317,494       
|Inventory reserves                  |  | (2,004,497)    |  |  |  | (2,508,251)     
|                                    |  |                |  |  |  |                 
|                                    |  | $  55,881,584  |  |  |  | $  56,586,982   
|                                    |  |                |  |  |  |                 
|Property, plant and equipment, net: |  |                |  |  |  |                 
|Land                                |  | $    4,626,957 |  |  |  | $    4,565,674  
|Buildings                           |  | 40,989,816     |  |  |  | 39,509,533      
|Machinery and equipment             |  | 353,846,974    |  |  |  | 336,966,732     
|Other                               |  | 6,857,455      |  |  |  | 6,871,243       
|Construction in progress            |  | 10,518,307     |  |  |  | 9,429,569       
|                                    |  |                |  |  |  |                 
|                                    |  | 416,839,509    |  |  |  | 397,342,751     
|Accumulated depreciation            |  | (102,405,940)  |  |  |  | (89,707,730)    
|                                    |  |                |  |  |  |                 
|                                    |  | $314,433,569   |  |  |  | $307,635,021    
|                                    |  |                |  |  |  |                 

Note 12. Income Per Share

Basic earnings per share is based on the weighted-average effect of all common shares issued and outstanding and is calculated by dividing net
income by the weighted-average shares outstanding during the period. Diluted earnings per share is calculated by dividing net income by the weighted-average number of common share used in the basic earnings



13



---

##### Table of Contents

Cellu Tissue Holdings, Inc. and Subsidiaries

Notes to Consolidated Financial Statements (Unaudited)(Continued)

August 26, 2010



per share calculation plus the number of common shares that would be issued assuming exercise or conversion of all potentially dilutive shares outstanding. The following presents basic net income
per share and diluted net income per share:



|                                                     |  |                                   |  |  |  |                                   |  |  |  |                |  |  |  |               
|---------------------------------------------------- |  | --------------------------------- |  |  |  | --------------------------------- |  |  |  | -------------- |  |  |  | --------------
|                                                     |  | Three Months EndedAugust 26, 2010 |  |  |  | Three Months EndedAugust 27, 2009
|                                                     |  | Basic                             |  |  |  | Diluted                           |  |  |  | Basic          |  |  |  | Diluted       
|Numerator:                                           |  |                                   |  |  |  |                                   |  |  |  |                |  |  |  |               
|Net (loss) income                                    |  | $(3,829,669)                      |  |  |  | $(3,829,669)                      |  |  |  | $  2,717,474   |  |  |  | $  2,717,474  
|                                                     |  |                                   |  |  |  |                                   |  |  |  |                |  |  |  |               
|Denominator:                                         |  |                                   |  |  |  |                                   |  |  |  |                |  |  |  |               
|Weighted average number of common shares outstanding |  | 20,184,054                        |  |  |  | 20,184,054                        |  |  |  | 17,447,971     |  |  |  | 17,447,971    
|Effect of dilutive securities Stock Awards (a)       |  | -                                 |  |  |  | -                                 |  |  |  | -              |  |  |  | -             
|                                                     |  |                                   |  |  |  |                                   |  |  |  |                |  |  |  |               
|                                                     |  | 20,184,054                        |  |  |  | 20,184,054                        |  |  |  | 17,447,971     |  |  |  | 17,447,971    
|Net (loss) income per share                          |  | $         (0.19)                  |  |  |  | $         (0.19)                  |  |  |  | $         0.16 |  |  |  | $         0.16
|                                                     |  |                                   |  |  |  |                                   |  |  |  |                |  |  |  |               
|                                                     |  |                                   | 
|                                                     |  | Six Months EndedAugust 26, 2010   |  |  |  | Six Months EndedAugust 27, 2009  
|                                                     |  | Basic                             |  |  |  | Diluted                           |  |  |  | Basic          |  |  |  | Diluted       
|Numerator:                                           |  |                                   |  |  |  |                                   |  |  |  |                |  |  |  |               
|Net (loss) income                                    |  | $(5,177,028)                      |  |  |  | $(5,177,028)                      |  |  |  | $  5,028,339   |  |  |  | $  5,028,339  
|                                                     |  |                                   |  |  |  |                                   |  |  |  |                |  |  |  |               
|Denominator:                                         |  |                                   |  |  |  |                                   |  |  |  |                |  |  |  |               
|Weighted average number of common shares outstanding |  | 20,176,732                        |  |  |  | 20,176,732                        |  |  |  | 17,447,971     |  |  |  | 17,447,971    
|Effect of dilutive securities Stock Awards (a)       |  | -                                 |  |  |  | -                                 |  |  |  | -              |  |  |  | -             
|                                                     |  |                                   |  |  |  |                                   |  |  |  |                |  |  |  |               
|                                                     |  | 20,176,732                        |  |  |  | 20,176,732                        |  |  |  | 17,447,971     |  |  |  | 17,447,971    
|Net (loss) income per share                          |  | $         (0.26)                  |  |  |  | $         (0.26)                  |  |  |  | $         0.29 |  |  |  | $         0.29
|                                                     |  |                                   |  |  |  |                                   |  |  |  |                |  |  |  |               



|(a) | Represents the weighted average number of shares of common stock issuable on the exercise of diluted employee stock option awards and restricted stock less the number of shares
of common stock which could have been purchased with the proceeds from the exercise of such awards. These purchases were assumed to have been made at the average market price of the common stock for the period.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Note 13. Legal Proceedings

On or about
September 20, 2010, Edward Glembockie, on behalf of himself and the public shareholders of the Company, filed a putative class action complaint in the Superior Court of Fulton County, State of Georgia, captioned Edward Glembockie v. Cellu
Tissue Holdings, Inc., et al. The lawsuit names as defendants the Company, Clearwater, and each member of the Companys Board of Directors. The lawsuit alleges that the Companys directors breached their fiduciary duties in connection
with Clearwaters planned acquisition of the Company, as publicly disclosed on September 16, 2010. In addition, the lawsuit alleges that the Company and Clearwater aided and abetted those alleged breaches of fiduciary duties. Based on
these allegations, the lawsuit seeks to enjoin the acquisition and to obtain other related equitable relief. It also seeks recovery of the costs of the action, including reasonable attorneys and experts fees. It is possible that
additional lawsuits seeking similar relief may be filed. The defendants have not yet responded to the complaint. Based on the facts known to date, the defendants believe that the claims asserted against them in this lawsuit are without merit, and
the defendants intend to defend themselves vigorously.



14



---

##### Table of Contents

Cellu Tissue Holdings, Inc. and Subsidiaries

Notes to Consolidated Financial Statements (Unaudited)(Continued)

August 26, 2010



Note 14. Subsequent Event

On September 16, 2010, the Company announced that it has entered into a definitive merger agreement with Clearwater Paper Corporation
(Clearwater) pursuant to which Clearwater would acquire all of the outstanding common stock of the Company in an all-cash transaction which values the Company at approximately $502 million, including approximately $255 million of debt.
Under the terms of the agreement, the Companys stockholders will receive $12.00 per share in cash for each share of common stock they own, representing a premium, based on the closing price on September 15, 2010, of approximately 52.6%
over the 30 day average closing trading price and 48.2% over the 90 day average closing trading price.

The agreement has been
unanimously approved by the Companys Board of Directors. The transaction was recommended to the Companys Board of Directors by a Transaction Committee, comprised of independent members of the Companys Board of Directors,
established to evaluate the transaction. The closing of the merger is not conditioned on Clearwater obtaining financing. The merger is subject to certain customary conditions, including the receipt of regulatory approvals and our stockholders
approval, and is expected to be completed in the fourth quarter of calendar 2010. Weston Presidio V, L.P., which acquired the Company in 2006, is the Companys largest shareholder and is also represented on the Companys Board of
Directors. It and the Companys President and Chief Executive Officer, have agreed to vote shares owned by them representing, in the aggregate, approximately 56% of the Companys outstanding shares, in favor of the transaction.

In connection with the transaction, the Company or Clearwater intends to tender for or defease the Companys 2014 Notes.



15



---

##### Table of Contents

Cellu Tissue Holdings, Inc. and Subsidiaries



|Item 2. | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|------- | -------------------------------------------------------------------------------------

OVERVIEW

Certain
statements contained in this Quarterly Report on Form 10-Q may contain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as
amended (the Exchange Act), and, as such, may involve known or unknown risks, uncertainties and other factors which may cause our actual results, performance or achievements to be materially different from future results, performance or
achievements expressed or implied by such forward-looking statements. Forward-looking statements, which are based on certain assumptions and describe our future plans, strategies and expectations, are generally identifiable by use of the words
may, will, should, expect, anticipate, estimate, believe, intend, project, or comparable terminology. Factors which could have a material
adverse effect on our operations and future prospects include, but are not limited to, those set forth in Item 1. Business-Forward-Looking Statements and Item 1A. Risk Factors in our Annual Report on Form 10-K for our fiscal year
ended February 28, 2010 and in Part II Item 1A of this Quarterly Report on Form 10-Q. These risks and uncertainties should be considered in evaluating any forward-looking statements contained herein.

We produce converted tissue products, tissue hard rolls and machine-glazed tissue, and we believe we are one of the leaders in the value retail
converted tissue market. Our customers include leading consumer retailers and away-from-home distributors of tissue products, vertically integrated manufacturers and third-party converters serving the tissue and machine-glazed tissue segments. Most
of the tissue products we convert are internally sourced from the tissue hard rolls that we manufacture to the specifications requested by our customers. The tissue hard rolls that we manufacture, but do not convert, are marketed to customers for
use in various end products, including diapers, bath and facial tissue, assorted paper towels and napkins. In addition to converted tissue products and tissue hard rolls, we also manufacture machine-glazed tissue and polystyrene foam used in various
end products, including food wraps and foam plates. However, foam products are not a significant portion of our business.

We operate in
three business segments: tissue, machine-glazed tissue and foam, although we generally operate our business as an integrated tissue paper company. In our tissue segment, we derive our revenues from the sale of:



| |  |  | converted tissue products, including a variety of private label consumer and away-from-home bath and facial tissue, napkins and folded and rolled towels; and
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | tissue hard rolls sold as facial and bath tissue, special medical tissue, industrial wipers, napkin and paper towel stock and absorbent cover stock.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------

We derive our revenues in our machine-glazed tissue segment from the sale of:



| |  |  | machine-glazed tissue paper hard rolls to third-party converters that manufacture fast food and commercial food wrap, as well as niche market products such as
gum wrappers, coffee filters, paper used to line packs of cigarettes, wax paper and butter wraps; and
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | converted wax products, including wet and dry wax paper, sandwich bags and wax paper.
| | - |  | -------------------------------------------------------------------------------------

We derive our revenues in our foam segment primarily from the sale of foam plates as a private branded product to a single customer.

Business Developments and Trends

Merger

On September 15, 2010 the Company announced that it has entered into a definitive merger agreement with Clearwater Paper
Corporation (Clearwater) pursuant to which Clearwater would acquire all of the outstanding common stock of the Company in an all-cash transaction which values the Company at approximately $502 million, including approximately $255
million of debt. Under the terms of the agreement, the Companys stockholders will receive $12.00 per share in cash for each share of common stock they own, representing a premium, based on the closing price on September 15, 2010, of
approximately 52.6% over the 30 day average closing trading price and 48.2% over the 90 day average closing trading price.



16



---

##### Table of Contents

Cellu Tissue Holdings, Inc. and Subsidiaries



The agreement has been unanimously approved by the Companys Board of Directors. The
transaction was recommended to the Companys Board of Directors by a Transaction Committee established to evaluate the transaction. The closing of the merger is not conditioned on Clearwater obtaining financing. The merger is subject to certain
customary conditions, including the receipt of regulatory approvals and is expected to be completed in the fourth quarter of calendar 2010. Weston Presidio V, L.P., which acquired the Company in 2006, is the Companys largest shareholder and is
also represented on the Companys Board of Directors. It and Russell C. Taylor, the Companys President and Chief Executive Officer, have agreed to vote shares owned by them representing, in the aggregate, approximately 56% of the
Companys outstanding shares, in favor of the transaction.

In connection with the transaction, the Company or Clearwater intends
to tender for or defease the Companys outstanding 2014 Notes.

Pulp Prices

The pulp market is volatile in terms of both supply and pricing. Northern Bleached Softwood Kraft, the grade of pulp that is widely used as the
benchmark in our industry, has increased from $635 per metric ton in April 2009 to the recently announced October price of $970 per metric ton, which is lower than the previous peak of $1,020 in June 2010. This price increase has been driven by
several factors, including pulp market capacity reductions, offshore pulp consumption primarily in China, and world economic conditions. As a market leader in tissue hardroll and machine-glazed, we typically implement price increases as pulp prices
rise. Our contracts and the practical execution of market price announcements dictate that machine-glazed and hardroll pricing generally lag market pulp price increases by approximately 90 days. In the converted retail market, we are a fast follower
of price increases implemented by the large national branded companies. As of August 26, 2010 we have not been able to implement price increases for our converted retail products to offset the historically high pulp prices we have experienced
in the second half of fiscal 2010 and the first six months of fiscal 2011. If pulp prices continue to rise or remain elevated and we are unable to increase the prices of our converted tissue products, our gross margins and gross profit will continue
to be materially adversely affected.

Converting Capacity

During the second quarter of fiscal 2010, we filled our converting capacity for a number of converted tissue product grades, as strong customer
demand reduced inventory below targeted levels. Therefore, to maintain effective customer service levels, improve product mix and support the growth of converted tissue products, we completed the installation of a new tissue converting line that
became fully operational during the fourth quarter of fiscal 2010.

Additionally, to satisfy increased customer demand for converted
tissue products and to further expand our geographic reach, we accelerated our growth strategy in the fourth quarter of fiscal 2010 and committed to a program to invest approximately $30 million to increase retail converting capacity by 50,000 tons.
As of August 26, 2010, approximately $19.7 million had been spent, and this program is expected to be substantially complete by May 2011. A portion of this investment has been used to add converting capacity to our new 323,000 square foot
facility in Oklahoma City, Oklahoma, which began producing converted tissue products in June 2010 and is expected to become fully operational during the third quarter of fiscal 2011. We expect that the balance of this investment will be used to add
converting capacity to two of our established converting facilities in Neenah, Wisconsin and Thomaston, Georgia.

Several of our
competitors, including Clearwater, recently announced plans to build tissue manufacturing and converting facilities in the Southeast United States, one of the key geographic regions we currently serve. For example, Clearwater recently announced that
it intends to build a through-air-dried (TAD) paper machine and seven converting lines capable of producing 70,000 tons of bathroom tissue and household towels annually in North Carolina and believes production at the new facility will begin in the
second half of 2011. Another competitor has announced that it intends to build two new TAD machines in South Carolina with a combined capacity of approximately 150,000 tons of converted tissue per year. This competitor expects the first TAD machine
to begin producing converted tissue in the second half of 2011 and the second TAD machine to begin producing converted tissue in the second half of 2012. If these competitors, or any of our other competitors, establish significant new converting
capabilities in the key geographic areas we serve, our business, financial condition and operating results may be materially adversely affected.

Results of Operations for the Three Months Ended August 26, 2010 (the Fiscal 2011 Three-Month Period)

compared to the Three Months Ended August 27, 2009 (the Fiscal 2010 Three-Month Period)

Consolidated net sales for the fiscal 2011 three-month period decreased $1.2 million, or 0.8%, to $136.6 million from
$137.8 million for the comparable prior year period. On an overall basis, lower volume contributed $11.4 million to the decrease, partially offset by higher pricing of $10.2 million. During the fiscal 2011 three-month period, we sold 82,204
tons of tissue hardrolls, machine-glazed tissue hardrolls and converted tissue products, a decrease of 7,124 tons, or a decrease of 8.0% over the comparable prior year period. During the fiscal 2011 three-month period, we in-sourced an



17



---

##### Table of Contents

Cellu Tissue Holdings, Inc. and Subsidiaries



additional 1,781 tons of hardrolls for our converting operations that were previously purchased on the hardroll market in the prior year period. This served to reduce external hardroll shipments
by a similar amount and improved our overall sales mix due to higher selling prices for converted tissue products. This is consistent with our strategy to increase the vertical integration of our acquired operations, supporting improved quality
control and profitability. During the fiscal 2010 three-month period, we shipped 3,009 tons of converted tissue shipments to support two new substantial product launches. Net selling price per ton increased to $1,647 during the current period from
$1,519 during the comparable prior year period. This increase in price primarily reflects increases in hardroll selling prices.

Net
sales for our tissue segment were $105.9 million during the fiscal 2011 three-month period, a decrease of $1.8 million, or 1.7% from $107.8 million in the comparable prior year period. The decrease was due to lower volume, partially offset
by higher selling prices. During the fiscal 2010 three-month period, we shipped 3,009 tons of converted tissue shipments to support two new substantial product launches. The decrease was also due to in-sourcing an additional 1,781 tons of hardrolls
for our converting operations that were previously purchased on the hardroll market in the fiscal 2010 three-month period. Net selling price per ton increased to $1,717 for the fiscal 2011 three-month period from $1,625 for the fiscal 2010
three-month period. This increase in net selling price per ton was primarily the result of an increase in hardroll selling prices. For the fiscal 2011 three-month period, we sold 61,712 tons of tissue, of which 34,939 tons were sold as hardrolls and
26,773 tons were sold as converted tissue products, compared to the fiscal 2010 three-month period when we sold 66,311 tons of tissue, of which 36,795 tons were sold as hardrolls and 29,516 tons were sold as converted tissue products.

Net sales for our machine-glazed tissue segment for the fiscal 2011 three-month period were $29.5 million, an increase of $1.5 million or
5.5%, compared to $27.9 million in the comparable prior year period. Tons sold during the fiscal 2011 period decreased 11.0%. Net selling price per ton was $1,438 for the fiscal 2011 three-month period compared to $1,213 per ton for the fiscal
2010 three-month period. For the fiscal 2011 three-month period, we sold 20,492 tons of machine-glazed tissue, of which 17,782 tons were sold as hardrolls and 2,710 tons were sold as converted machine-glazed tissue products, compared to the fiscal
2010 three-month period when we sold 23,017 tons of machine-glazed tissue, of which 19,893 tons were sold as hardrolls and 3,124 tons were sold as converted machine-glazed tissue products. Tons sold decreased in the fiscal 2011 three-month period as
a result of short-term declines in production volumes.

Net sales for our foam segment for the fiscal 2011 three-month period were
$1.2 million compared to $2.1 million in the comparable prior year period, as a result of lower sales volume.

Consolidated
gross profit was $8.8 million for the fiscal 2011 three-month period or a decrease of $13.8 million from $22.6 million in the comparable prior year period. As a percentage of net sales, gross profit decreased to 6.5% in the fiscal
2011 three-month period from 16.4% in the fiscal 2010 three-month period. The decline in gross profit is primarily due to higher overall pulp costs, which are 31% higher in the fiscal 2011 three-month period versus the comparable prior year period,
partially offset by higher tissue hardroll and machine-glazed tissue selling prices. Tissue hardroll and machine-glazed tissue selling price increases are lagging recent increases in pulp prices. Additionally, there have been no retail market price
increases for tissue converting products.

Gross profit (loss) by segment is as follows (in thousands):



|                      |  |                           |  |  |  |                |  |  |  |                   
|--------------------- |  | ------------------------- |  |  |  | -------------- |  |  |  | ------------------
|                      |  | For the three monthsended |  |  |  |               
|                      |  | August 26,2010            |  |  |  | August 27,2009 |  |  |  | Increase(Decrease)
|Tissue                |  | $    8,698                |  |  |  | $    19,474    |  |  |  | $(10,776)         
|Machine-glazed tissue |  | (138)                     |  |  |  | 2,554          |  |  |  | (2,692)           
|Foam                  |  | 269                       |  |  |  | 614            |  |  |  | (345)             
|                      |  |                           |  |  |  |                |  |  |  |                   
|Total                 |  | $    8,829                |  |  |  | $    22,642    |  |  |  | $(13,813)         
|                      |  |                           |  |  |  |                |  |  |  |                   

Tissue gross margins decreased to 8.2% for the three months
ended August 26, 2010 compared to 18.1% in the comparable prior year period. In addition to the factors noted above for net sales, these results were also due to higher fiber costs, which were partially offset by higher hardroll selling prices.
The fiscal 2011 three-month period also includes approximately $0.6 million of start-up related costs for our Oklahoma City, Oklahoma mill.



18



---

##### Table of Contents

Cellu Tissue Holdings, Inc. and Subsidiaries



Machine-glazed tissue gross margins decreased to a negative 0.4% for the three months ended
August 26, 2010 compared to a positive 9.1% in the comparable prior year period. The decrease in gross margin was primarily attributable to higher fiber costs and temporarily lower production volumes, partially offset by higher selling prices.

Foam gross margins were 21.7% for the three months ended August 26, 2010 compared to 29.4% in the comparable prior year period
primarily as a result of reduced sales volume.

Selling, general and administrative expenses were $5.6 million for the three
months ended August 26, 2010 compared to $5.4 million for the comparable three-month period in fiscal 2010. As a percentage of net sales, expenses were 4.1% for the 2011 three-month period, compared to 3.9% for the comparable prior year
period. The 2011 three-month period includes $1.0 million of professional fees related to the announced acquisition of the Company by Clearwater. Corporate performance-based compensation expense was $0 and $0.7 million in the 2011 and 2010
three-month periods, respectively. Stock-based compensation was $0.2 million in both the 2011 and 2010 three-month periods.

Amortization expense in the both of the fiscal 2011 and 2010 three-month periods of $1.1 million, relates to the amortization of the
intangible assets recorded in connection with the APF Acquisition.

Interest expense, net in the fiscal 2011 three-month period
was $7.8 million compared to $12.3 million in the fiscal 2010 three-month period. The fiscal 2010 three-month period includes the effect of extinguishing our 2010 Notes and the issuance of our 2014 Notes. Non-recurring costs of
extinguishing our 2010 Notes includes both the write-off of deferred financing fees of $2.2 million and incremental interest expense of $1.7 million due to the period of time that elapsed between the issuance of the 2014 Notes and the extinguishment
of the 2010 Notes.

Foreign currency gainin the fiscal 2011 three-month period was $0.1 million compared to foreign
currency loss of $0.4 million in the fiscal 2010 three-month period. The fluctuation relates to the change in the Canadian currency exchange rate period over period.

Income tax benefitfor the fiscal 2011 second quarter was $1.8 million compared to income tax expense of $1.2 million for the
fiscal 2010 second quarter. The effective income tax rate for the fiscal 2011 first quarter was 32.0% compared to 30.0% in the fiscal 2010 three-month period.

Results of Operations for the Six Months Ended August 26, 2010 (the Fiscal 2011 Six-Month Period)

compared to the Six Months Ended August 27, 2009 (the Fiscal 2010 Six-Month Period)

Consolidated net sales for the fiscal 2011 six-month period increased $12.0 million, or 4.7%, to $268.7 million from
$256.7 million for the comparable prior year period. On an overall basis, price contributed $16.7 million to the increase, partially offset by lower volume of $4.7 million. During the fiscal 2011 six-month period, we sold 164,698 tons of tissue
hardrolls, machine-glazed tissue hardrolls and converted tissue products, a decrease of 2,639 tons, or a decrease of 1.6% over the comparable prior year period. During the fiscal 2011 six-month period, we in-sourced an additional 5,180 tons of
hardrolls for our converting operations that were previously purchased on the hardroll market in the comparable prior year period. This served to reduce external hardroll shipments by a similar amount and improved our overall sales mix due to higher
selling prices for converted tissue products. This is consistent with our strategy to increase the vertical integration of our acquired operations, supporting improved quality control and profitability. During the fiscal 2010 six-month period, we
shipped 3,009 tons of converted tissue shipments to support two new substantial product launches. Net selling price per ton increased to $1,613 during the fiscal 2011 six-month period from $1,511 during the comparable prior year period. This
increase in price primarily reflects the impact of increases in hardroll selling prices.

Net sales for our tissue segment were $208.9
million during the fiscal 2011 six-month period, an increase of $7.7 million, or 3.8% from $201.2 million in the comparable prior year period. The increase was due primarily to a higher hardroll selling prices. During the fiscal 2010 six-month
period, we shipped 3,009 tons of converted tissue shipments to support two new substantial product launches. Net selling price per ton increased to $1,692 for the fiscal 2011 six-month period from $1,610 for the fiscal 2010 six-month period. This
increase in net selling price per ton was primarily the result of an increase in hardroll selling prices. For the fiscal 2011 six-month period, we sold 123,434 tons of tissue, of which 68,588 tons were sold as hardrolls and 54,847 tons were sold as
converted tissue products, compared to the fiscal 2010 six-month period when we sold 124,968 tons of tissue, of which 71,092 tons were sold as hardrolls and 53,876 tons were sold as converted tissue products.

Net sales for our machine-glazed tissue segment for the fiscal 2011 six-month period were $56.8 million, an increase of $5.3 million or
10.2%, compared to $51.5 million in the comparable prior year period. Tons sold during the fiscal 2011 six-month period decreased 2.6%. Net selling price per ton was $1,376 for the fiscal 2011 six-month period compared to $1,216 per ton for the
fiscal 2010 six-month period. For the fiscal 2011 six-month period, we sold 41,264 tons



19



---

##### Table of Contents

Cellu Tissue Holdings, Inc. and Subsidiaries



of machine-glazed tissue, of which 36,084 tons were sold as hardrolls and 5,180 tons were sold as converted machine-glazed tissue products, compared to the fiscal 2010 six-month period when we
sold 42,369 tons of machine-glazed tissue, of which 37,224 tons were sold as hardrolls and 5,145 tons were sold as converted machine-glazed tissue products.

Net sales for our foam segment for the fiscal 2011 six-month period were $3.0 million compared to $4.0 million in the comparable prior
year period.

Consolidated gross profit was $21.0 million for the fiscal 2011 six-month period or a decrease of
$21.5 million from $42.5 million in the comparable prior year period. As a percentage of net sales, gross profit decreased to 7.8% in the fiscal 2011 six-month period from 16.5% in the fiscal 2010 six-month period. The decline in gross
profit is primarily due to higher overall pulp costs, which are 33% higher in the fiscal 2011 six-month period versus the comparable prior year period, and tissue hardroll and machine-glazed tissue selling price increases are lagging recent
increases in pulp prices. Additionally, there have been no retail market price increases for tissue converting products.

Gross profit
(loss) by segment is as follows (in thousands):



|                      |  |                         |        |                |   |                    |  |   |         |  
|--------------------- |  | ----------------------- | ------ | -------------- | - | ------------------ |  | - | ------- | -
|                      |  | For the six monthsended |        |                |  
|                      |  | August 26,2010          |        | August 27,2009 |   | Increase(Decrease) | 
|Tissue                |  | $                       | 19,326 |                | $ | 36,055             |  | $ | (16,729 | )
|Machine-glazed tissue |  |                         | 1,409  |                |   | 5,161              |  |   | (3,752  | )
|Foam                  |  |                         | 245    |                |   | 1,239              |  |   | (994    | )
|                      |  |                         |        |                |   |                    |  |   |         |  
|Total                 |  | $                       | 20,980 |                | $ | 42,455             |  | $ | (21,475 | )
|                      |  |                         |        |                |   |                    |  |   |         |  

Tissue gross margins decreased to 9.3% for the six months ended August 26, 2010 compared to 17.9% in the
comparable prior year period. In addition to the factors noted above for net sales, these results were also due to higher fiber costs, which were partially offset by higher hardroll selling prices.

Machine-glazed tissue gross margins decreased to 2.5% for the six months ended August 26, 2010 compared to 10.0% in the comparable prior year
period. The decrease in gross margin was primarily attributable to higher fiber costs, partially offset by higher selling prices.

Foam
gross margins were 8.1% for the six months ended August 26, 2010 compared to 31.3% in the comparable prior year period primarily as a result of reduced sales volume.

Selling, general and administrative expenses were $11.0 million for the six months ended August 26, 2010 compared to $10.9 million
for the comparable six-month period in fiscal 2010. As a percentage of net sales, expenses were 4.1% for the fiscal 2011 six-month period, compared to 4.2% for the comparable prior year period. The 2011 six-month period includes $1.0 million of
professional fees related to the announced acquisition of the Company by Clearwater. Corporate performance-based compensation expense was $0 and $1.4 million in the fiscal 2011 and 2010 six-month periods, respectively. Stock-based compensation was
$0.5 million in the 2011 six-month period and $0.4 million in the 2010 six-month period.

Amortization expense in both of the
fiscal 2011 and 2010 six-month periods of $2.1 million, relates to the amortization of the intangible assets recorded in connection with the APF Acquisition.

Interest expense, net in the fiscal 2011 six-month period was $15.3 million compared to $18.8 million in the fiscal 2010 six-month
period. The fiscal 2010 six-month period includes the effect of extinguishing our 2010 Notes and the issuance of our 2014 Notes. Non-recurring costs of extinguishing our 2010 Notes includes both the write-off of deferred financing fees of $2.2
million and incremental interest expense of $1.7 million due to the period of time that elapsed between the issuance of the 2014 Notes and the extinguishment of the 2010 Notes.

Foreign currency lossin the fiscal 2011 six-month period was $0.1 million compared to $0.7 million in the fiscal 2010 six-month
period. The fluctuation relates to the change in the Canadian currency exchange rate period over period.

Income tax benefitfor
the fiscal 2011 six-month period was $2.4 million compared to income tax expense of $5.3 million for the fiscal 2010 six-month period. The effective income tax rate for the fiscal 2011 six-month period was 32.0% compared to 51.1% in the
fiscal 2010 six-month period. The fiscal 2011 six-month period includes the beneficial



20



---

##### Table of Contents

Cellu Tissue Holdings, Inc. and Subsidiaries



impacts of reductions in applicable foreign tax rates, as well as the full phase-in of the tax benefits from the domestic production activities deduction. Included in income tax expense for the
fiscal 2010 six-month period is discrete tax expense of $1.8 million associated with a change in our effective federal rate from 34% to 35% based on projected taxable income.

FINANCIAL CONDITION

Liquidity and Capital Resources

Our principal liquidity requirements are to service debt and meet working capital, tax and capital expenditure needs. Our total debt, excluding the
outstanding borrowings under our working capital facility of $23.0 million, at August 26, 2010 was $242.9 million. We fund our working capital requirements, capital expenditure needs and tax liabilities from net cash provided by operating
activities and borrowings under our working capital facility. Additionally, in the past, we have issued debt securities to fund acquisitions.

Based on current forecasts and anticipated market conditions, we believe that funding generated from operating cash flows and available sources of
liquidity will be sufficient to meet all of our operating needs, to make planned capital expenditures and to make all required interest and principal payments on indebtedness for the next twelve to eighteen months. However, our operating cash flows
and liquidity are significantly influenced by numerous factors, including prices of pulp fiber, prices for our products, interest rates and the general economy. We are in compliance with our debt covenants as of August 26, 2010.

As a result of the debt financing completed during June 2009, our principal debt payments are expected to be $0.8 million in fiscal 2011,
$0.8 million in fiscal 2012, $0.8 million in fiscal 2013, $0.8 million in fiscal 2014 and $247.8 million in fiscal 2015 and thereafter. Additionally, cash interest payments are expected to be $27.8 million in fiscal 2011,
$27.6 million in fiscal 2012, $27.4 million in fiscal 2013, $27.4 million in fiscal 2014 and $16.9 million in fiscal 2015 and thereafter.

The following is a summary of our indebtedness. For additional information regarding our indebtedness, see the notes to the consolidated financial
statements.

Working capital facility

We have a $60.0 million working capital facility that matures on June 12, 2011. Borrowings under the working capital facility are secured
by liens on substantially all of our assets and guaranteed by our subsidiaries. As of August 26, 2010, there were $23.0 million of borrowings outstanding under the working capital facility and excess availability, less letters of credit in the
aggregate principal amount of $5.0 million, was $32.0 million.

2014 Notes

In June 2009, we issued $255 million principal face amount of
111/2% senior secured notes
maturing on June 1, 2014 (the 2014 Notes), with an effective interest rate of 12.48%. The 2014 Notes pay interest in arrears on June 1 and December 1 of each year, commencing on December 1, 2009. The 2014 Notes are
secured by liens on substantially all of our assets and guaranteed by our subsidiaries. The net proceeds of $245.7 million from the issuance of the 2014 Notes were primarily used to redeem the our
93/4% Senior Secured Notes due 2010 and fund the contingent earnout payment made on August 28, 2009 in conjunction with the 2006 acquisition of Cellu Paper Holdings, Inc. by Weston Presidio V,
L.P. During fiscal 2010, using the proceeds from the January 2010 initial public offering, the Company repurchased $20.5 million of notional 2014 Notes outstanding.

CityForest Industrial Revenue Bonds

Our subsidiary, CityForest, had approximately $16.0 million in aggregate principal amount of industrial revenue bonds outstanding as of
August 26, 2010. We have guaranteed all of the obligations of CityForest. We are required to annually pay $760,000 of principal of the bonds in two semi-annual payments of $380,000. The balance is payable at maturity on March 1, 2028.

Contingent Payment

In connection with our acquisition by Weston Presidio, our principal shareholder, we were required to pay up to $35.0 million of contingent
consideration in cash and equity to our former owners and advisors in the event certain financial targets were met. All financial targets were met and the following payments each consisted of cash and equity:

$15.0 million was paid in fiscal 2009; $15.0 million was paid on August 28, 2009; and the final payment of $5.0 million was
paid on November 24, 2009.



21



---

##### Table of Contents

Cellu Tissue Holdings, Inc. and Subsidiaries



Cash Flows

Net cash used in operations was $2.7 million for the fiscal 2011 six-month period compared to net cash provided by operations of
$40.9 million for the fiscal 2010 six-month period. Net loss for the fiscal 2011 six-month period was $5.2 million, a decrease of $10.2 million over the fiscal 2010 six-month period. Net cash flow used by working capital was
$12.6 million for the fiscal 2011 six-month period compared to net cash provided by working capital of $15.0 million in the fiscal 2010 six-month period. This decrease is primarily due to higher raw material costs in the fiscal 2011
six-month period, increased accounts receivable balances caused by increased sales during the fiscal 2011 six-month period and reductions in accounts payable as a result of cash payments made during the fiscal 2011 six-month period related to fixed
assets, pulp purchases and utilities. Additionally, in the fiscal 2010 six-month period, net deferred income tax liabilities increased $2.4 million, primarily as a result of an increase in our federal tax rate.

Net cash used in investing activities for the fiscal 2011 six-month period was $20.0 million compared to $11.2 million in the fiscal
2010 six-month period. The increased level of spending is primarily due to the fiscal 2011 expansion of our converting capacity. Prior year spending included the completion of our East Hartford, Connecticut energy cogeneration facility.

Net cash provided by (used in) financing activities for the fiscal 2011 six-month period was $21.7 million compared to cash used in
financing activities of $8.1 million in the fiscal 2010 six-month period. The activity in the fiscal 2011 six-month period was driven by $22.0 million of net borrowings from the revolving credit facility to support increases in working capital,
capital spending and reductions in operating income. Cash used in financing activities in the comparable prior year period was a result of refinancing debt.

Balance Sheet

Receivables, net as of August 26, 2010 increased to $55.5 million from $49.7 million as of the end of fiscal year 2010.
Receivables increased as a result of increased net sales in the fiscal 2011 six-month period compared to the three months ended February 28, 2010.

Property, plant and equipment, net as of August 26, 2010 increased $6.8 million to $314.4 million from $307.6 million as
of the end of fiscal year 2010. Capital expenditures to support our converting capacity expansion, including deposits made in conjunction with those efforts, were partially offset by depreciation expense.

Other intangibles, net as of August 26, 2010 decreased to $25.2 million from $27.3 million as of the end of fiscal year 2010 as a
result of amortization expense during the current period.

Revolving line of credit was $23.0 million as of August 26, 2010
compared to a balance of $1.0 million at the end of fiscal year 2010 as a result of net borrowings during fiscal 2011.

Accounts
payable as of August 26, 2010 decreased to $27.1 million from $34.3 million as of the end of fiscal year 2010. Accounts payable at the end of the fiscal year 2010 were higher as a result of the timing of various payments, including
those related to capital projects.

Other current liabilities as of August 26, 2010 increased to $1.5 million from
$0.6 million at the end of fiscal year 2010 primarily as a result of accrued professional fees related to the recently announced acquisition of the Company by Clearwater.

Commitments

To satisfy
increased customer demand for converted tissue products and to further expand our geographic reach, we accelerated our growth strategy in the fourth quarter of fiscal 2010 and committed to a program to invest approximately $30.0 million to increase
retail converting capacity by 50,000 tons. As of August 26, 2010, approximately $19.7 million had been spent, and this program is expected to be substantially complete by May 2011. A portion of this investment has been used to add converting
capacity to our new 323,000 square foot facility in Oklahoma City, Oklahoma, which began producing converted tissue products in June 2010 and is expected to become fully operational during the third quarter of fiscal 2011. We expect that the balance
of this investment will be used to add converting capacity to two of our established converting facilities in Neenah, Wisconsin and Thomaston, Georgia.



22



---

##### Table of Contents

Cellu Tissue Holdings, Inc. and Subsidiaries

Critical Accounting Policies

Our critical accounting policies are discussed in Managements Discussion and Analysis of Financial Condition and Results of Operations in our
Annual Report on Form 10-K for fiscal year 2010. The preparation of our financial statements requires us to make estimates that affect the reported amounts of assets, liabilities, revenue and expenses and related disclosures of contingent
assets and liabilities. We base our accounting estimates on historical experience and other factors that we believe to be reasonable under the circumstances. However, actual results may vary from these estimates under different assumptions or
conditions.



|Item 3. | Quantitative and Qualitative Disclosures about Market Risk
|------- | ----------------------------------------------------------

We use natural gas swap contracts with a cumulative total notional amount of approximately $7.1 million for 1,338,638 MMbtu at August 26, 2010
to hedge against cash flow variability arising from changes in natural gas prices in conjunction with our anticipated purchases of natural gas through May 2011. These swap contracts fix the rates on portions of our natural gas purchases to rates
ranging from $6.11 per MMbtu to $3.94 per MMbtu for various periods through May 2011. These swap contracts were accounted for as effective hedges. These natural gas swap contracts had a liability fair value of $1.5 million at August 26,
2010, which was included in other current liabilities. For every one dollar natural gas MMbtu prices increase or decrease, the value of our natural gas swap contracts outstanding as August 26, 2010 will increase or decrease correspondingly by
$1.3 million. Approximately 68% of our natural gas requirements are hedged through May 2011.

We have minimal foreign currency
translation risk. All international sales, other than sales originating from our Canadian subsidiary, are denominated in U.S. dollars. Due to our Canadian operations, however, we could be adversely affected by unfavorable fluctuations in foreign
currency exchange rates.

As of August 26, 2010 we had outstanding borrowings of $23.0 million under our working capital facility.
To the extent that we continue to borrow under the working capital facility in the future, our interest expense for such borrowings would be affected by changes in interest rates. In addition, amounts borrowed by CityForest under the CityForest
revolving credit facility bear interest at a rate per annum equal to the LIBOR Rate (as defined in the Reimbursement Agreement), plus an applicable margin. Accordingly, the interest expense for borrowings under the CityForest revolving credit
facility would also be affected by changes in interest rates.

We are also subject to commodity price risk associated with pulp costs
and take advantage of spot prices on pulps to reduce market risk arising from changes in pulp costs. We have agreements with various pulp vendors to purchase various amounts of pulp over the next two years. These commitments require purchases of
pulp up to approximately 178,000 metric tons per year at pulp prices below published list prices and allow us to shift a portion of our pulp purchases to the spot market to take advantage of spot market prices when such prices fall. We believe that
our current commitment under these arrangements or their equivalent approximates 50% to 65% of our current budgeted pulp needs through fiscal year 2012. A hypothetical 10% increase in pulp prices, would have increased our costs by $16.9 million and
$20.9 million in fiscal 2010 and 2009, respectively. Historically, the Company has been able to pass along some or all of higher pulp pricing to our customers in the form of higher finished product pricing. However, there can be no assurance that we
will continue to be able to do so.



|Item 4. | Controls and Procedures
|------- | -----------------------

(a) Disclosure
Controls and Procedures. We maintain disclosure controls and procedures designed to ensure that information required to be disclosed in the reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within
the time periods specified in the Securities and Exchange Commission (SEC) rules and forms. Disclosure controls and procedures, as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act, include controls and procedures
designed to ensure that information required to be disclosed in the reports we file or submit under the Exchange Act is accumulated and communicated to our management, including the Chief Executive Officer and the Chief Financial Officer, as
appropriate, to allow timely decisions regarding required disclosure. Any system of controls, however well designed and operated, can provide only reasonable, and not absolute, assurance that the objectives of the system are met.



23



---

##### Table of Contents

Cellu Tissue Holdings, Inc. and Subsidiaries



As required by SEC rules, we have evaluated the effectiveness of the design and operation of our
disclosure controls and procedures as of the end of the period covered by this Quarterly Report on Form 10-Q. This evaluation was carried out under the supervision and with the participation of our management, including our Chief Executive
Officer and Chief Financial Officer. Based on this evaluation, our management, including our Chief Executive Officer and Chief Financial Officer, has concluded that our disclosure controls and procedures were effective at a reasonable assurance
level as of August 26, 2010.

(b) Changes in Internal Control Over Financial Reporting. There have not been any changes in the
Companys internal control over financial reporting (as such term is defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) during the quarter ended August 26, 2010 to which this report relates that have materially affected,
or are reasonably likely to materially affect, the Companys internal control over financial reporting.

PART IIOTHER INFORMATION



|Item 1. | Legal Proceedings
|------- | -----------------

On or about
September 20, 2010, Edward Glembockie, on behalf of himself and the public shareholders of the Company, filed a putative class action complaint in the Superior Court of Fulton County, State of Georgia, captioned Edward Glembockie v. Cellu
Tissue Holdings, Inc., et al. The lawsuit names as defendants the Company, Clearwater, and each member of the Companys Board of Directors. The lawsuit alleges that the Companys directors breached their fiduciary duties in connection
with Clearwaters planned acquisition of the Company, as publicly disclosed on September 16, 2010. In addition, the lawsuit alleges that the Company and Clearwater aided and abetted those alleged breaches of fiduciary duties. Based on
these allegations, the lawsuit seeks to enjoin the acquisition and to obtain other related equitable relief. It also seeks recovery of the costs of the action, including reasonable attorneys and experts fees. It is possible that
additional lawsuits seeking similar relief may be filed. The defendants have not yet responded to the complaint. Based on the facts known to date, the defendants believe that the claims asserted against them in this lawsuit are without merit, and
the defendants intend to defend themselves vigorously.



|Item 1A. | Risk Factors
|-------- | ------------

Except as set forth below, the
risk factors included in our Annual Report on Form 10-K for the fiscal year ended February 28, 2010 have not materially changed.

Our
operating results depend upon our wood pulp costs. If wood pulp costs continue to increase or do not decrease, our business, financial condition and operating results could be materially adversely affected.

Pulp is the principal raw material used in the manufacture of our specialty paper and tissue products. It is purchased in highly competitive, price
sensitive markets. We buy a significant amount of pulp and other raw materials either through supply agreements or on the spot market. For fiscal year 2010, we purchased approximately 322,000 metric tons of pulp and recycled fiber at a cost of $145
million, compared to 331,000 metric tons of pulp and recycled fiber in fiscal year 2009 at a cost of $185.7 million. Pulp prices for northern bleached softwood kraft continued to increase in fiscal 2010 from their low point in April 2009 ($635
per metric ton). As of October 2010, this price had risen to approximately $970 per metric ton, which is lower than the previous peak of $1,020 in June 2010. When pulp prices increase, we may not be able to implement commensurate price increases in
our products for three months or more after such increases in pulp prices occur. In some cases, the lag may be longer or we may not be able to pass through such cost increases at all. As of August 26, 2010 we have not been able to implement
price increases for our converted retail products to offset the historically high pulp prices we have experienced in the second half of fiscal 2010 and the first six months of fiscal 2011. If pulp prices continue to rise or remain elevated and we
are unable to increase the prices of our converted tissue products, our gross margins and gross profit will continue to be materially adversely affected.

When pulp prices decline, we generally pass most decreases in the cost of pulp through to our tissue and machine-glazed tissue hardroll customers.
For example, net sales in our machine-glazed tissue segment decreased 8.0% in the fourth quarter of fiscal year 2009 in part because of a decrease in net selling price per ton following a decrease in pulp prices. In addition, many of our
arrangements with away-from-home hardroll customers do not have price escalators relating to wood pulp prices, and consequently, in some instances, we are unable to pass along an increase in pulp costs to these customers.

We have agreements with various pulp vendors to purchase various amounts of pulp over the next two years. These commitments require purchases of
pulp up to approximately 178,000 metric tons per year at pulp prices below published list prices and allow us to shift a portion of our pulp purchases to the spot market to take advantage of spot market prices



24



---

##### Table of Contents

Cellu Tissue Holdings, Inc. and Subsidiaries



when such prices fall. We believe that our current commitment under these arrangements or their equivalent approximates 50% to 65% of our current budgeted pulp needs through fiscal year 2012. If
upon expiration of these agreements, or upon failure of our suppliers to fulfill their obligations under these agreements, we are unable to obtain wood pulp on terms as favorable as those contained therein, our cost of goods sold may increase and
our results of operations will be impaired. As a result, our ability to satisfy customer demands and to manufacture products in a cost-effective manner may be materially adversely affected.

In addition, the costs and availability of wood pulp have at times fluctuated greatly because of weather, economic global buying behaviors or
general industry conditions. From time to time, timber harvesting may be limited by natural events, such as fire, insect infestation, disease, ice storms, excessive rainfall and wind storms or by harvesting restrictions. Production levels within the
forest products industry are also affected by such factors as currency fluctuations, duties and finished lumber prices. These factors may increase the price we have to pay to our existing or any new suppliers. In the presence of oversupply in the
markets we serve, selling prices of our finished products may not increase in response to raw material price increases. If we are unable to pass any raw material price increases through to our customers, our business financial condition and
operating results may be materially adversely affected.

We face many competitors, several of which have greater financial and other resources,
and our customers may choose their products instead of ours.

We face competition in each of our markets from companies that
produce the same type of products that we produce or that produce alternative products that customers may use instead of our products. We currently compete in the tissue, converted paper and specialty paper markets. Some of our competitors may be
able to produce certain of our products at lower cost than us. Additionally, several of our competitors are large, vertically integrated companies that are more strongly capitalized than us or have more financial resources than us. Any of the
foregoing factors may enable our competitors to better withstand periods of declining demand and adverse operating conditions. In addition, changes within the paper industry, including the consolidation of our competitors and consolidation of
companies in the distribution channels for our products, have occurred and may continue to occur. Several of our competitors recently announced plans to build tissue manufacturing and converting facilities in the Southeast United States, one of the
key geographic regions we currently serve. For example, one competitor recently announced that it intends to build a through-air-dried (TAD) paper machine and seven converting lines capable of producing 70,000 tons of bathroom tissue and household
towels annually in North Carolina and believes production at the new facility will begin in the second half of 2011. Another competitor has announced that it intends to build two new TAD machines in South Carolina with a combined capacity of
approximately 150,000 tons of converted tissue per year. This competitor expects the first TAD machine to begin producing converted tissue in the second half of 2011 and the second TAD machine to begin producing converted tissue in the second half
of 2012. If these competitors, or any of our other competitors, establishes significant new converting capabilities in the key geographic areas we serve, our business, financial condition and operating results may be materially adversely affected.

We compete on the basis of product quality and performance, price, service, sales and distribution. Competing in our markets involves
the following key risks:



| |  |  | our failure to anticipate and respond to changing customer preferences and demographics;
| | - |  | ----------------------------------------------------------------------------------------



| |  |  | our failure to develop new and improved products;
| | - |  | -------------------------------------------------



| |  |  | aggressive pricing by competitors, which may force us to decrease prices in an attempt to maintain market share;
| | - |  | ----------------------------------------------------------------------------------------------------------------



| |  |  | consolidation of our customer base that diminishes our negotiating leverage;
| | - |  | ----------------------------------------------------------------------------



| |  |  | the decision by our large customers to discontinue outsourcing the production of their products to us and to produce their products themselves;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | acquisition of a customer by one of our competitors, who thereafter replaces us as a supplier for that customer; and
| | - |  | --------------------------------------------------------------------------------------------------------------------



| |  |  | our failure to control costs.
| | - |  | -----------------------------

These competitive factors could cause our customers to shift to other products or attempt to produce products themselves. Additional competition
could result in lost market share or reduced prices for our products.



25



---

##### Table of Contents

Cellu Tissue Holdings, Inc. and Subsidiaries



Risks Related to the Planned Merger

The closing of the merger with Clearwater is subject to the satisfaction of customary closing conditions, including the receipt of certain regulatory
approvals.

The closing of the merger with Clearwater is subject to the satisfaction of customary closing conditions, including
the receipt of certain regulatory approvals. The timing of such approval and the closing of the merger are subject to factors beyond our control. While we expect to complete the merger in the fourth quarter of calendar 2010, the closing of the
merger may not be completed by such time or at all. The merger will not close if regulatory approval is not received.

Failure to complete the
merger with Clearwater in a timely manner, or at all, could negatively impact the market price of our common stock and our future financial results and liquidity.

Failure to complete the merger with Clearwater in a timely manner, or at all, could negatively impact the market price of our common stock to the
extent that the current market price reflects an assumption that the merger will be completed. In addition, such failure could negatively impact our future business and financial results because of, among other things, the disruption that could
occur as a result of uncertainties relating to a failure to complete the merger and the potential inability to recover certain transaction costs related to the merger, including a $9.48 million termination fee that could be payable to
Clearwater under certain conditions. In addition, the attention of our management will have been diverted to the merger instead of our operations and pursuit of other opportunities that could have been beneficial to us, and customer perception may
be negatively impacted, which could affect our ability to compete for, or to win, new and renewal business in the marketplace.

The merger with
Clearwater could negatively impact our current and future business and financial results.

The merger agreement contains
customary representations and warranties of the Company, Clearwater and the merger subsidiary of Clearwater. The merger agreement also contains customary covenants and agreements, including covenants relating to (a) the conduct of the
Companys business between the date of the signing of the merger agreement and the closing of the merger, (b) non-solicitation of competing acquisition proposals and (c) the efforts of the parties to cause the merger to be completed.

Compliance with the covenants outlined in the merger agreement could restrict our ability to operate the business or result in our
failure to pursue other opportunities which could be beneficial to our business in the future, should the merger not be completed. Furthermore, managements efforts may be focused on completing the merger and diverted from the operation of the
business.

The announcement of the merger with Clearwater could have a negative impact on our ability to retain and, if necessary, attract key
employees, which could in turn have an unfavorable impact on our financial results.

Our success depends significantly on the
continued contributions of key employees. The loss of a key employee or the inability to attract and retain experienced employees could harm our operating results. Employees may experience uncertainty about their future roles with the combined
company until or after strategies for the combined company are announced or executed. These circumstances may adversely affect our ability to retain key personnel. We have implemented retention arrangements to retain and motivate certain executives
and other employees, but there can be no assurance that we will be successful in retaining such employees.

Litigation has commenced against us in
connection with the planned merger with Clearwater.

On or about September 20, 2010, Edward Glembockie, on behalf of
himself and the public shareholders of the Company, filed a putative class action complaint in the Superior Court of Fulton County, State of Georgia, captioned Edward Glembockie v. Cellu Tissue Holdings, Inc., et al. The lawsuit names as
defendants the Company, Clearwater, and each member of the Companys Board of Directors. The lawsuit alleges that the Companys directors breached their fiduciary duties in connection with Clearwaters planned acquisition of the
Company, as publicly disclosed on September 16, 2010. In addition, the lawsuit alleges that the Company and Clearwater aided and abetted those alleged breaches of fiduciary duties. Based on these allegations, the lawsuit seeks to enjoin the
acquisition and to obtain other related equitable relief. It also seeks recovery of the costs of the action, including reasonable attorneys and experts fees. It is possible that additional lawsuits seeking similar relief may be filed.
The defendants have not yet responded to the complaint. Based on the facts known to date, we believe the claims to be without merit and intend to defend them vigorously, including opposing any efforts to enjoin the proposed transaction. The cost of
defending such lawsuit could have an adverse impact on our financial results.



26



---

##### Table of Contents

Cellu Tissue Holdings, Inc. and Subsidiaries



|Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds
|------- | -----------------------------------------------------------

(a) Unregistered Sales of Equity Securities

None.

(b) Initial Public Offering and Use of Proceeds from the Sale of Registered Securities

None.

(c) Repurchases of Equity Securities

We do not have any programs to repurchase shares of our common stock and no such repurchases were made during the six months ended August 26, 2010.



|Item 6. | Exhibits
|------- | --------

(a) Exhibits



|     |  |                                                                                                                                                                                                                                   
|---- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|     | 
|2.1  |  | Agreement and Plan of Merger, dated as of September 15, 2010, by and among the Company, Clearwater and merger sub (incorporated by reference to Exhibit 2.1 of Cellu Tissues Current
Report on Form 8-K filed September 16, 2010)
|     | 
|10.1 |  | Second Amendment to Employment Agreement, dated September 15, 2010, between Russell C. Taylor and the Company (incorporated by reference to Exhibit 10.1 of Cellu Tissues Current Report
on Form 8-K filed September 16, 2010)   
|     | 
|10.2 |  | Second Amendment to Employment Agreement, dated September 15, 2010, between Steven D. Ziessler and the Company (incorporated by reference to Exhibit 10.2 of Cellu Tissues Current Report
on Form 8-K filed September 16, 2010)  
|     | 
|10.3 |  | Second Amendment to Employment Agreement, dated September 15, 2010, between David J. Morris and the Company (incorporated by reference to Exhibit 10.3 of Cellu Tissues Current Report on
Form 8-K filed September 16, 2010)     
|     | 
|10.4 |  | Retention Bonus Letter, dated September 15, 2010, between W. Edwin Litton and the Company (incorporated by reference to Exhibit 10.4 of Cellu Tissues Current Report on Form 8-K filed
September 16, 2010)                       
|     | 
|31.1 |  | Certification by President and Chief Executive Officer pursuant to Rule 13a-14(a)                                                                                                                                                 
|     | 
|31.2 |  | Certification by Senior Vice President, Finance and Chief Financial Officer pursuant to Rule 13a-14(a)                                                                                                                            
|     | 
|32.1 |  | Certification by President and Chief Executive Officer furnished pursuant to 18 U.S.C. 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.                                                                
|     | 
|32.2 |  | Certification by Senior Vice President, Finance and Chief Financial Officer furnished pursuant to 18 U.S.C. 1350, as adopted pursuant to Section 906 the Sarbanes-Oxley Act of
2002.                                              



27



---

##### Table of Contents

SIGNATURES

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



|                      |  |  |  |                                                           
|--------------------- |  |  |  | ----------------------------------------------------------
|                      |  |  |  | Cellu Tissue Holdings, Inc.                               
|                      |  | 
|Date: October 8, 2010 |  |  |  | /S/    RUSSELL C.
TAYLOR                                  
|                      |  |  |  | Mr. Russell C. Taylor                                     
|                      |  |  |  | President and Chief Executive Officer                     
|                      |  | 
|Date: October 8, 2010 |  |  |  | /S/    DAVID J.
MORRIS                                    
|                      |  |  |  | Mr. David J. Morris                                       
|                      |  |  |  | Senior Vice President, Finance and Chief Financial Officer



28