<ARTICLE> 5
<CIK> 0000946747
<NAME> S.D. WARREN HOLDINGS
<MULTIPLIER>  1,000
       
                             
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          OCT-01-1997
<PERIOD-START>                             OCT-03-1996
<PERIOD-END>                               JAN-01-1997
<CASH>                                          67,400
<SECURITIES>                                         0
<RECEIVABLES>                                   33,965
<ALLOWANCES>                                   (6,165)
<INVENTORY>                                    191,700
<CURRENT-ASSETS>                               379,400
<PP&E>                                       1,277,000
<DEPRECIATION>                               (174,600)
<TOTAL-ASSETS>                               1,733,500
<CURRENT-LIABILITIES>                          311,000
<BONDS>                                        853,600
<PREFERRED-MANDATORY>                           91,500
<PREFERRED>                                     50,900
<COMMON>                                           300
<OTHER-SE>                                     289,900
<TOTAL-LIABILITY-AND-EQUITY>                 1,733,500
<SALES>                                        314,500
<TOTAL-REVENUES>                               314,500
<CGS>                                          267,200
<TOTAL-COSTS>                                  310,300
<OTHER-EXPENSES>                                 1,200
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                              25,200
<INCOME-PRETAX>                               (19,800)
<INCOME-TAX>                                   (8,000)
<INCOME-CONTINUING>                           (15,400)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                  (15,400)
<EPS-PRIMARY>                                   (0.56)
<EPS-DILUTED>                                   (0.56)