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

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

                                    FORM 10-Q
[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
    EXCHANGE ACT OF 1934

                  For the quarterly period ended MARCH 31, 2002
                                                 --------------

                                       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 0-23340
                                                -------

                                ROCK-TENN COMPANY
             (Exact name of registrant as specified in its charter)


               Georgia                                   62-0342590
     -------------------------------                --------------------
     (State or other jurisdiction of                 (I.R.S. Employer
     incorporation or organization)                  Identification No.)


     504 Thrasher Street, Norcross, Georgia                 30071
     --------------------------------------         -------------------
     (Address of principal executive offices)            (Zip Code)


        Registrant's telephone number, including area code (770) 448-2193
                                                           --------------


                                       N/A
               ----------------------------------------------------
               (Former name, former address and former fiscal year
                         if changed since last report.)


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

Indicate the number of shares of each of the issuer's classes of common stock,
as of the latest practicable date:

              Class                             Outstanding as of May 10, 2002
- -----------------------------------             ------------------------------
Class A Common Stock, .01 par value                    24,457,937
Class B Common Stock, .01 par value                     9,632,901

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


                                ROCK-TENN COMPANY


                                      INDEX



                                                                                       Page No.
                                                                                       --------
                                                                                 
PART I.     FINANCIAL INFORMATION

Item 1.     Financial Statements (Unaudited)

            Condensed Consolidated Statements of Income for the three months
              and six months ended March 31, 2002 and 2001                                 1

            Condensed Consolidated Balance Sheets at March 31, 2002 and
              September 30, 2001                                                           2

            Condensed Consolidated Statements of Cash Flows for the six months
              ended March 31, 2002 and 2001                                                3

            Notes to Condensed Consolidated Financial Statements                           4

Item 2.     Management's Discussion and Analysis of Financial Condition
              and Results of Operations                                                   10

Item 3.     Quantitative and Qualitative Disclosures About Market Risk                    19

PART II.    OTHER INFORMATION

Item 4.     Submission of Matters to a Vote of Security Holders                           20

Item 6.     Exhibits and Reports on Form 8-K                                              21

            Index to Exhibits                                                             23




                          PART I: FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS (UNAUDITED)

                                ROCK-TENN COMPANY
                   CONDENSED CONSOLIDATED STATEMENTS OF INCOME
                                   (UNAUDITED)
                      (IN THOUSANDS, EXCEPT PER SHARE DATA)



                                                                    Three Months Ended                    Six Months Ended
                                                                March 31,        March 31,           March 31,         March 31,
                                                                   2002             2001                2002              2001
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                          
  Net sales                                                     $ 348,119         $ 367,410         $ 698,686         $ 712,579

  Cost of goods sold                                              275,585           293,400           549,042           572,599
                                                                ---------         ---------         ---------         ---------

  Gross profit                                                     72,534            74,010           149,644           139,980

  Selling, general and administrative expenses                     46,919            45,164            95,666            87,886

  Amortization of goodwill                                             --             2,142                --             4,285

  Plant closing and other costs                                        --             3,175                --             5,040
                                                                ---------         ---------         ---------         ---------

  Income from operations                                           25,615            23,529            53,978            42,769

  Interest expense                                                 (6,182)           (9,370)          (13,096)          (19,394)

  Interest and other income                                            88               101               368               297

  Income (loss) from unconsolidated joint venture                     172              (215)             (694)             (215)

  Minority interest in income of consolidated subsidiary             (760)             (777)           (1,520)           (1,524)
                                                                ---------         ---------         ---------         ---------

  Income before income taxes                                       18,933            13,268            39,036            21,933

  Provision for income taxes                                        7,349             5,950            15,253            10,110
                                                                ---------         ---------         ---------         ---------
  Income before cumulative effect of a
       change in accounting principle                              11,584             7,318            23,783            11,823

  Cumulative effect of a change in accounting
       principle (net of $179 income taxes)                            --                --                --               286
                                                                ---------         ---------         ---------         ---------

  Net income                                                    $  11,584         $   7,318         $  23,783         $  12,109
                                                                =========         =========         =========         =========

  Weighted average number of common and common
       equivalent shares outstanding                               34,353            33,250            34,061            33,259
                                                                =========         =========         =========         =========

  Basic earnings per share                                      $    0.34         $    0.22         $    0.71         $    0.36
                                                                =========         =========         =========         =========


  Diluted earnings per share                                    $    0.34         $   0. 22         $    0.70         $   0. 36
                                                                =========         ====== ==         =========         ====== ==

  Cash dividends per common share                               $   0.075         $   0.075         $    0.15         $    0.15
                                                                =========         =========         =========         =========


                             See accompanying notes

                                        1




                                ROCK-TENN COMPANY
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                 (IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)



                                                                                    March 31,        September 30,
                                                                                      2002                2001
- ------------------------------------------------------------------------------------------------------------------
                                                                                  (Unaudited)
                                                                                               
ASSETS
Current assets:
   Cash and cash equivalents                                                      $     3,310         $     5,191
   Accounts receivable (net of allowances of
     $5,002 and $5,400)                                                               151,945             157,782
   Inventories                                                                        109,027             102,011
   Other current assets                                                                10,997               6,098
                                                                                  -----------         -----------
       TOTAL CURRENT ASSETS                                                           275,279             271,082

Property, plant and equipment, at cost:
   Land and buildings                                                                 204,125             206,069
   Machinery and equipment                                                            923,761             902,769
   Transportation equipment                                                            10,739              11,526
   Leasehold improvements                                                               8,868               9,159
                                                                                  -----------         -----------
                                                                                    1,147,493           1,129,523
   Less accumulated depreciation and amortization                                    (566,477)           (540,870)
                                                                                  -----------         -----------
   Net property, plant and equipment                                                  581,016             588,653
Goodwill, net                                                                         270,073             259,660
Other assets                                                                           35,625              45,018
                                                                                  -----------         -----------
                                                                                  $ 1,161,993         $ 1,164,413
                                                                                  ===========         ===========
- ------------------------------------------------------------------------------------------------------------------
LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
   Accounts payable                                                               $    65,147         $    79,596
   Accrued compensation and benefits                                                   34,379              35,863
   Current maturities of debt                                                         107,276              97,152
   Other current liabilities                                                           37,798              46,636
                                                                                  -----------         -----------
       TOTAL CURRENT LIABILITIES                                                      244,600             259,247

Long-term debt due after one year                                                     387,868             388,487
Adjustment for fair value hedge                                                          (305)              8,603
                                                                                  -----------         -----------
Total long-term debt, less current maturities                                         387,563             397,090
Deferred income taxes                                                                  92,754              87,993
Other long-term items                                                                  10,335              17,323

Shareholders' equity:
   Preferred stock, $.01 par value; 50,000,000 shares authorized; no
     shares outstanding                                                                    --                  --
   Class A common stock, $.01 par value; 175,000,000 shares authorized,
     24,259,167 and 22,968,317 outstanding at March 31 and September 30,
     respectively; Class B common stock, $.01 par value; 60,000,000 shares
     authorized; 9,739,447 and 10,601,346 outstanding
     at March 31 and September 30, respectively                                           339                 335
   Capital in excess of par value                                                     135,356             130,640
   Deferred compensation                                                                 (844)             (1,421)
   Retained earnings                                                                  300,846             282,117
   Accumulated other comprehensive loss                                                (8,956)             (8,911)
                                                                                  -----------         -----------
       TOTAL SHAREHOLDERS' EQUITY                                                     426,741             402,760
                                                                                  -----------         -----------
                                                                                  $ 1,161,993         $ 1,164,413
                                                                                  ===========         ===========


                             See accompanying notes


                                       2


                                ROCK-TENN COMPANY
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)
                                 (IN THOUSANDS)



                                                                                          Six Months Ended
                                                                                     March 31,        March 31,
                                                                                          2002             2001
- ------------------------------------------------------------------------------------------------------------------
                                                                                                
OPERATING ACTIVITIES:
   Net income                                                                        $ 23,783         $  12,109

   Items in income not affecting cash:
     Depreciation and amortization                                                     36,142            38,264
     Deferred income taxes                                                              4,761             1,328
     Deferred compensation expense                                                        577                --
     Gain on disposal of property, plant and equipment                                   (317)             (209)
     Equity in loss from joint venture                                                    694               215
     Minority interest in income of consolidated subsidiary                             1,520             1,524
     Impairment loss and other non-cash charges                                             8               310

   Change in operating assets and liabilities:
     Accounts receivable                                                                5,835               317
     Inventories                                                                       (4,226)            1,310
     Other assets                                                                       3,122             2,421
     Accounts payable                                                                 (14,513)             (183)
     Accrued and other liabilities                                                    (18,051)            1,342
                                                                                     --------         ---------
                                                                                      (27,833)            5,207
                                                                                     --------         ---------
   CASH PROVIDED BY OPERATING ACTIVITIES                                               39,335            58,748

INVESTING ACTIVITIES:
   Capital expenditures                                                               (28,649)          (34,147)
   Cash paid for purchase of businesses                                               (21,760)               --
   Cash contributed to joint venture                                                   (1,650)           (7,532)
   Proceeds from sale of property, plant and equipment                                  2,548               456
   Decrease in unexpended industrial revenue bond proceeds                                 --               261
                                                                                     --------         ---------

   CASH USED FOR INVESTING ACTIVITIES                                                 (49,511)          (40,962)

FINANCING ACTIVITIES:
   Net additions (repayments) to revolving credit facilities                           12,000          (104,000)
   Additions to debt                                                                   11,794           110,713
   Repayments of debt                                                                 (14,289)          (18,367)
   Debt issuance costs                                                                    (70)             (189)
   Issuances of common stock                                                            4,719             1,015
   Purchases of common stock                                                               --            (2,324)
   Cash dividends paid to shareholders                                                 (5,054)           (4,997)
   Distribution to minority interest                                                   (1,645)           (2,100)
                                                                                     --------         ---------

   CASH PROVIDED BY (USED FOR) FINANCING ACTIVITIES                                     7,455           (20,249)

Effect of exchange rate changes on cash                                                   840                89
                                                                                     --------         ---------

Decrease in cash and cash equivalents                                                  (1,881)           (2,374)
Cash and cash equivalents at beginning of period                                        5,191             5,449
                                                                                     --------         ---------
Cash and cash equivalents at end of period                                           $  3,310         $   3,075
                                                                                     ========         =========

Supplemental disclosure of cash flow information: Cash paid during the period
   for:
     Income taxes (net of refunds)                                                   $ 17,109         $   5,171
     Interest (net of amounts capitalized)                                             13,948            14,513


                             See accompanying notes


                                       3


              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1. INTERIM FINANCIAL STATEMENTS

The accompanying condensed consolidated financial statements of Rock-Tenn
Company and its subsidiaries (the "Company") have not been audited by
independent auditors. The condensed consolidated balance sheet at September 30,
2001 has been derived from the audited consolidated financial statements. In the
opinion of the Company's management, the condensed consolidated financial
statements reflect all adjustments, which are of a normal recurring nature,
necessary for a fair presentation of the results of operations for the three
month and six month periods ended March 31, 2002 and 2001, the Company's
financial position at March 31, 2002 and September 30, 2001, and the cash flows
for the six month periods ended March 31, 2002 and 2001.

Certain notes and other information have been condensed or omitted from the
interim financial statements presented in this Quarterly Report on Form 10-Q.
Therefore, these financial statements should be read in conjunction with the
Company's Annual Report on Form 10-K for the fiscal year ended September 30,
2001.

The results for the three months and six months ended March 31, 2002 are not
necessarily indicative of results that may be expected for the full year.

Certain reclassifications have been made to prior year amounts to conform with
the current year presentation.

NOTE 2. ACCOUNTING POLICIES

The Company enters into a variety of derivative transactions. Generally, the
Company designates at inception that derivatives hedge risks associated with
specific assets, liabilities or future commitments and monitors each derivative
to determine if it remains an effective hedge. The effectiveness of the
derivative as a hedge is based on a high correlation between changes in its
value and changes in the value of the underlying hedged item. Ineffectiveness
related to the Company's derivative transactions is not material. The Company
includes in operations amounts received or paid when the underlying transaction
settles. Derivatives are included in other long-term liabilities and other
assets on the balance sheet. The Company does not enter into or hold derivatives
for trading or speculative purposes.

From time to time, the Company uses interest rate cap agreements and interest
rate swap agreements to manage synthetically the interest rate characteristics
of a portion of its outstanding debt. Amounts to be received or paid as a result
of interest rate cap agreements and interest rate swap agreements are accrued
and recognized as an adjustment to interest expense related to the designated
debt. The costs of purchasing interest rate caps are amortized to interest
expense ratably during the life of the agreement. Gains or losses on
terminations of interest rate swap agreements are deferred and amortized as an
adjustment to interest expense of the related debt instrument over the remaining
term of the original contract life of terminated swap agreements.

From time to time, the Company uses forward contracts to limit exposure to
fluctuations in Canadian foreign currency rates with respect to its receivables
denominated in Canadian dollars. The forward contracts are settled monthly and
resulting gains or losses are recognized at the time of settlement.

The Company uses commodity swap agreements to limit the Company's exposure to
falling sales prices and rising raw material costs for a portion of its recycled
corrugating medium production. Amounts to be received or paid as a result of
these swap agreements are recognized in the period in which the related sale is
made.


                                       4


NOTE 3. COMPREHENSIVE INCOME

Total comprehensive income for the three and six months ended March 31, 2002 was
$11.5 million and $23.7 million, respectively. Total comprehensive income for
the three and six months ended March 31, 2001 was $5.7 million and $7.0 million,
respectively. The difference between total comprehensive income and net income
was due to foreign currency translation adjustments, adjustments to the fair
value of derivative instruments, and a minimum pension liability, as detailed
below (in thousands):




                                                                 Three Months Ended               Six Months Ended

                                                             March 31,        March 31,      March 31,         March 31,
                                                               2002             2001           2002              2001
                                                             ---------        ---------      ---------         ---------
                                                                                                   
Net income                                                   $ 11,584         $  7,318        $ 23,783         $ 12,109

     Foreign currency translation                                (240)          (3,212)           (596)          (3,473)
     Unrealized (loss) gain on derivative instruments            (214)           1,571             194           (1,673)
     Minimum pension liability                                    357               --             357               --
                                                             --------         --------        --------         --------
     Total other comprehensive loss                               (97)          (1,641)            (45)          (5,146)

Comprehensive income                                         $ 11,487         $  5,677        $ 23,738         $  6,963
                                                             ========         ========        ========         ========


NOTE 4. USE OF ESTIMATES

The preparation of financial statements in conformity with accounting principles
generally accepted in the United States requires management to make estimates
and assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the
reporting period. Actual results could differ from those estimates and the
differences could be material.

NOTE 5. INVENTORIES

Substantially all U.S. inventories are stated at the lower of cost or market,
with cost determined on the last-in, first-out (LIFO) basis. All other
inventories are valued at the lower of cost or market, with cost determined
using methods which approximate cost computed on a first-in, first-out (FIFO)
basis. An actual valuation of inventory under the LIFO method can only be made
at the end of each year based on the inventory levels and costs at that time.
Accordingly, interim LIFO estimates must necessarily be based on management's
projection of expected year-end inventory levels and costs. Because these are
subject to many factors beyond management's control, interim results are subject
to the final year-end LIFO inventory valuation.

Inventories at March 31, 2002 and September 30, 2001 were as follows (in
thousands):



                                                           March 31,        September 30,
                                                              2002              2001
                                                           ---------        -------------
                                                                      
     Finished goods and work in process                    $  82,623         $  79,357
     Raw materials                                            36,998            35,488
     Supplies                                                 12,496            11,631
                                                           ---------         ---------
     Inventories at first-in, first-out (FIFO) cost          132,117           126,476
     LIFO reserve                                            (23,090)          (24,465)
                                                           ---------         ---------
     Net inventories                                       $ 109,027         $ 102,011
                                                           =========         =========



                                       5


NOTE 6. ACQUISITIONS AND PLANT CLOSINGS

Acquisitions

In March 2002, the Company acquired substantially all of the assets of Athena
Industries, Inc., a leading designer and manufacturer of custom and stock
point-of-purchase displays and fixtures with expertise in wire and metal
fabrication. Athena Industries operates display manufacturing and assembly
facilities in Burr Ridge, Illinois.

In November 2001, the Company acquired certain assets of Advertising Display
Company, Inc., a leading producer of temporary and permanent point of purchase
displays, including its display operations in Memphis, Tennessee.

These acquisitions are being accounted for under the purchase method of
accounting, which requires the Company to record the assets and liabilities of
the acquisition at their estimated fair value with the excess of the purchase
price over these amounts being recorded as goodwill. Total cash consideration
paid was $21.8 million. Additional contingent cash consideration of up to an
aggregate of $1.25 million may be paid based on the achievement of gross profit
goals through calendar year 2003. Final adjustments to the purchase price will
be made based on finalization of the amount of working capital acquired.
Estimated goodwill of approximately $10.4 million was recorded in connection
with the acquisition. The pro forma impact of the acquisition is not material to
the interim operating results for the period ending March 31, 2002.

Plant Closings

During fiscal 2001, the Company closed a folding carton plant in Augusta,
Georgia and an interior packaging plant in Eaton, Indiana. The closures resulted
in the termination of approximately 210 employees. In connection with these
closings, the Company made severance and other payments of $0.2 million and $1.2
million for the three and six months ended March 31, 2002, respectively. The
Company had a remaining liability of approximately $0.3 million at March 31,
2002. The Company has consolidated the operations of these closed plants into
other existing facilities.

During fiscal 2000, the Company closed a laminated paperboard products plant in
Lynchburg, Virginia, and folding carton plants in Chicago, Illinois, Norcross,
Georgia and Madison, Wisconsin. The closures resulted in the termination of
approximately 550 employees. In connection with these closings, the Company made
severance and other payments of $0.2 million and $0.3 million for the three and
six months ended March 31, 2002, respectively. The Company had a remaining
liability of approximately $0.4 million at March 31, 2002. The Company has
consolidated the operations of these closed plants into other existing
facilities.

NOTE 7. DEBT

During the first quarter of fiscal 2002, the Company amended its Liquidity Asset
Purchase Agreement to extend the term of its $125 million receivables-backed
financing transaction and back-up liquidity facility to November 12, 2002. The
proceeds of this transaction are used to repay borrowings outstanding under the
Company's revolving credit agreement.


                                       6


NOTE 8. NEW ACCOUNTING STANDARDS

On October 1, 2001, the Company adopted Statement of Financial Accounting
Standards No. 142 ("SFAS 142"), "Goodwill and Other Intangible Assets." Under
SFAS 142, goodwill is no longer amortized but reviewed for impairment annually,
or more frequently if certain indicators arise. The Company is required to
complete the initial step of a transitional impairment test within six months of
adoption of SFAS 142 and to complete the final step of the transitional
impairment test by the end of the fiscal year. Although the Company is still
evaluating the impact of SFAS 142, completion of the initial step indicates that
goodwill associated with its Laminated Paperboard Products division may be
impaired. The total goodwill of the division is $13 million, representing the
maximum potential impairment charge. Any impairment loss resulting from the
transitional impairment test will be recorded as a cumulative effect of a change
in accounting principle.

In August 2001, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 144 ("SFAS 144"), "Accounting for the
Impairment or Disposal of Long-Lived Assets." This statement addresses financial
accounting and reporting for the impairment or disposal of long-lived assets and
supercedes Statement of Financial Accounting Standards No. 121, "Accounting for
the Impairment of Long-Lived Assets and for Long-Lived Assets to be Disposed
Of." SFAS 144 is effective for fiscal years beginning after December 15, 2001.
The Company expects to adopt SFAS 144 as of October 1, 2002 and is currently
assessing the impact of the pronouncement on the consolidated financial
statements.


                                       7


NOTE 9. EARNINGS PER SHARE

The following table sets forth the computation of basic and diluted earnings per
share (in thousands, except per share data):



                                                           Three Months Ended          Six Months Ended
                                                         March 31,     March 31,    March 31,     March 31,
                                                            2002         2001         2002           2001
- -----------------------------------------------------------------------------------------------------------
                                                                                      
Numerator:
       Income before cumulative effect
           of a change in accounting principle             $11,584      $ 7,318      $23,783       $11,823
       Cumulative effect of a change in
           accounting principle, net of tax                     --           --           --           286
                                                           -------     --------      -------       -------
       Net income available to common
           shareholders                                     11,584        7,318       23,783        12,109
       Add: Goodwill amortization, net of tax                   --        1,950           --         3,902
                                                           -------     --------      -------       -------
       Adjusted net income                                 $11,584      $ 9,268      $23,783       $16,011
                                                           =======     ========      =======       =======

Denominator:
       Denominator for basic earnings per share -
           weighted average shares                          33,678       33,222       33,577        33,231
       Effect of dilutive stock options and
           restricted stock awards                             675           28          484            28
                                                           -------     --------      -------      --------
       Denominator for diluted earnings per share -
           weighted average shares and
           assumed conversions                              34,353       33,250       34,061        33,259
                                                           =======     ========      =======      ========

Basic earnings per share:
       Income before cumulative effect of a
           change in accounting principle                  $  0.34      $ 0. 22      $  0.71       $ 0. 35
       Cumulative effect of a change in
           accounting principle                                 --           --           --          0.01
                                                           -------      -------      -------      --------
       Net income per share-basic                             0.34         0.22         0.71          0.36
       Add: Goodwill amortization, net of tax                   --         0.06           --          0.12
                                                           -------      -------      -------      --------
       Adjusted net income                                 $  0.34      $  0.28      $  0.71      $   0.48
                                                           =======      =======      =======      ========

Diluted earnings per share:
      Income before cumulative effect
        of a change in accounting principle                $  0.34      $  0.22      $  0.70      $   0.35
      Cumulative effect of a change in
        accounting principle                                    --           --           --          0.01
                                                           -------      -------      -------      --------
      Net income per share-diluted                            0.34         0.22         0.70          0.36
      Add: Goodwill amortization, net of tax                    --         0.06           --          0.12
                                                           -------      -------      -------      --------
      Adjusted net income                                  $  0.34      $  0.28      $  0.70      $   0.48
                                                           =======      =======      =======      ========



                                       8


NOTE 10. SEGMENT INFORMATION

The following table sets forth business segment information (in thousands):



                                                              Three Months Ended             Six Months Ended
                                                           March 31,      March 31,      March 31,      March 31,
                                                              2002           2001           2002          2001
- -----------------------------------------------------------------------------------------------------------------
                                                                                            
Net sales (aggregate):
   Packaging Products                                      $ 192,004      $ 206,918      $ 386,515      $ 402,493
   Merchandising Displays and Corrugated Packaging            70,104         65,778        142,557        123,608
   Paperboard                                                123,743        133,158        248,824        264,613
- -----------------------------------------------------------------------------------------------------------------
Total                                                      $ 385,851      $ 405,854      $ 777,896      $ 790,714
=================================================================================================================
Less net sales (intersegment):
   Packaging Products                                      $     875      $     946      $   1,568      $   1,679
   Merchandising Displays and Corrugated Packaging             1,331          1,549          2,524          2,866
   Paperboard                                                 35,526         35,949         75,118         73,590
- -----------------------------------------------------------------------------------------------------------------
Total                                                      $  37,732      $  38,444      $  79,210      $  78,135
=================================================================================================================
Net sales (unaffiliated customers):
   Packaging Products                                      $ 191,129      $ 205,972      $ 384,947      $ 400,814
   Merchandising Displays and Corrugated Packaging            68,773         64,229        140,033        120,742
   Paperboard                                                 88,217         97,209        173,706        191,023
- -----------------------------------------------------------------------------------------------------------------
Total                                                      $ 348,119      $ 367,410      $ 698,686      $ 712,579
=================================================================================================================
Segment income:
   Packaging Products                                      $  12,830      $  11,719      $  24,384      $  22,518
   Merchandising Displays and Corrugated Packaging             7,849          8,525         19,238         11,276
   Paperboard                                                  6,347         10,275         12,634         20,611
- -----------------------------------------------------------------------------------------------------------------
                                                              27,026         30,519         56,256         54,405
Goodwill amortization                                             --         (2,142)            --         (4,285)
Plant closing and other costs                                     --         (3,175)            --         (5,040)
Other non-allocated expenses                                  (1,239)        (1,888)        (2,972)        (2,526)
Interest expense                                              (6,182)        (9,370)       (13,096)       (19,394)
Interest and other income                                         88            101            368            297
Minority interest in income of consolidated subsidiary          (760)          (777)        (1,520)        (1,524)
- -----------------------------------------------------------------------------------------------------------------
Income before income taxes                                 $  18,933      $  13,268      $  39,036      $  21,933
=================================================================================================================



                                       9


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

The following discussion should be read in conjunction with the condensed
consolidated financial statements and notes thereto, included herein, and our
audited consolidated financial statements and notes thereto for the fiscal year
ended September 30, 2001 which have been filed with the Securities and Exchange
Commission as part of our Annual Report on Form 10-K.

SEGMENT AND MARKET INFORMATION

We report our results in three industry segments: (1) packaging products, (2)
merchandising displays and corrugated packaging, and (3) paperboard. No single
external customer accounts for more than 10% of our consolidated net sales.

The packaging products segment consists of facilities that produce folding
cartons, interior packaging and thermoformed plastic packaging. We compete with
a significant number of national, regional and local packaging suppliers. During
fiscal 2001, we sold packaging products to approximately 3,100 customers. We
sell packaging products to customers in a variety of industries including
customers in the food and beverage industries and to manufacturers of other
non-durable goods. The packaging business is highly competitive. As a result, we
regularly bid for sales opportunities to customers for new business or for
renewal of existing business. The loss of business or the award of new business
from our larger customers may have a significant impact on our results of
operations.

The merchandising displays and corrugated packaging segment consists of
facilities that produce merchandising displays and flexographic and
litho-laminated corrugated packaging. We compete with a number of national,
regional and local suppliers of those goods in this segment. During fiscal 2001,
we sold display products and corrugated packaging to approximately 1,100
customers. Due to the highly competitive nature of the merchandising displays
and corrugated packaging business, we regularly bid for sales opportunities to
customers for new business or for renewal of existing business. The loss of
business or the award of new business from our larger customers may have a
significant impact on our results of operations.

The paperboard segment consists of facilities that collect recovered paper and
that manufacture 100% recycled clay-coated and specialty paperboard, corrugating
medium, and laminated paperboard products. In our clay-coated and specialty
paperboard divisions, we compete with integrated and non-integrated national,
regional and local companies manufacturing various grades of paperboard. In our
laminated paperboard products division, we compete with a small number of
national, regional and local companies offering highly specialized products. We
also compete with foreign companies in the book cover market. Our recycled fiber
division competes with national, regional and local companies. During fiscal
2001, we sold recycled paperboard, corrugating medium, laminated paperboard
products and recovered paper to approximately 2,100 customers. A significant
percentage of our sales of recycled paperboard is made to our packaging products
and merchandising displays and corrugated packaging segments and to our
laminated paperboard products division. Our paperboard segment's sales volumes
may therefore be directly impacted by changes in demand for our packaging and
laminated paperboard products.

The following table shows certain operating data for our three industry
segments. Certain of our income and expenses are not allocated to our segments
and are thus not reflected in the information used by management to make
operating decisions and assess performance. These items are reported as
non-allocated expenses. These include elimination of intercompany profit, plant
closing and related expenses and certain corporate expenses.


                                       10


                                ROCK-TENN COMPANY
                          INDUSTRY SEGMENT INFORMATION
                                   (UNAUDITED)
                     (IN THOUSANDS EXCEPT FOR TONNAGE DATA)



                                      FOR THE THREE MONTHS ENDED      FOR THE SIX MONTHS ENDED
                                        March 31,     March 31,       March 31,      March 31,
                                          2002          2001            2002           2001
- ---------------------------------------------------------------------------------------------
                                                                        
NET SALES:
Packaging Products Segment             $ 192,004      $ 206,918      $ 386,515      $ 402,493
Merchandising Displays and
  Corrugated Packaging Segment            70,104         65,778        142,557        123,608
Paperboard Segment                       123,743        133,158        248,824        264,613
Intersegment Eliminations                (37,732)       (38,444)       (79,210)       (78,135)
- ---------------------------------------------------------------------------------------------
TOTAL                                  $ 348,119      $ 367,410      $ 698,686      $ 712,579
- ---------------------------------------------------------------------------------------------
INCOME BEFORE INCOME TAXES:

Packaging Products Segment             $  12,830      $  11,719      $  24,384      $  22,518
Merchandising Displays and
  Corrugated Packaging Segment             7,849          8,525         19,238         11,276
Paperboard Segment                         6,347         10,275         12,634         20,611
- ---------------------------------------------------------------------------------------------
Segment Income                            27,026         30,519         56,256         54,405

Goodwill Amortization                         --         (2,142)            --         (4,285)
Plant Closing and Other Costs                 --         (3,175)            --         (5,040)
Other Non-Allocated Expenses              (1,239)        (1,888)        (2,972)        (2,526)
Interest Expense                          (6,182)        (9,370)       (13,096)       (19,394)
Interest and Other Income                     88            101            368            297
Minority Interest in Income of
    Consolidated Subsidiary                 (760)          (777)        (1,520)        (1,524)
- ---------------------------------------------------------------------------------------------
TOTAL                                  $  18,933      $  13,268      $  39,036      $  21,933
=============================================================================================
Paperboard Shipped (in tons)             272,762        262,183        540,238        520,347
=============================================================================================


RESULTS OF OPERATIONS

Net Sales (Unaffiliated Customers)

Net sales for the quarter ended March 31, 2002 decreased 5.3% to $348.1 million
from $367.4 million for the quarter ended March 31, 2001. Net sales for the six
months ended March 31, 2002 decreased 2.0% to $698.7 million from $712.6 million
for the six months ended March 31, 2001. Net sales decreased primarily as a
result of softer market conditions in our paperboard businesses and the related
impact of lower paperboard prices on our converting businesses. Further
information is provided in the segment discussions that follow.

Net Sales (Aggregate) - Packaging Products Segment



                First         Second     Six Months      Third          Fourth       Fiscal
(In Millions)  Quarter       Quarter     Ended 3/31     Quarter        Quarter        Year
- -------------------------------------------------------------------------------------------
                                                                   
2001           $195.6        $206.9        $402.5        $198.6        $205.0        $806.1
2002            194.5         192.0         386.5            --            --            --
- -------------------------------------------------------------------------------------------



                                       11


Net sales of packaging products before intersegment eliminations for the quarter
ended March 31, 2002 decreased 7.2% to $192.0 million from $206.9 million for
the quarter ended March 31, 2001. Net sales of packaging products before
intersegment eliminations for the six months ended March 31, 2002 decreased 4.0%
to $386.5 million from $402.5 million for the six months ended March 31, 2001.
The decrease was a result of decreases in volume and selling prices in our
plastic packaging and folding carton divisions. The decline in sales prices
reflected in part the pass through of lower costs for paperboard.

Net Sales (Aggregate) - Merchandising Displays and Corrugated Packaging Segment



                First        Second      Six Months      Third        Fourth         Fiscal
(In Millions)  Quarter       Quarter     Ended 3/31     Quarter       Quarter         Year
- -------------------------------------------------------------------------------------------
                                                                   
2001           $ 57.8        $ 65.8        $123.6        $ 65.8        $ 74.0        $263.4
2002             72.4          70.1         142.5            --            --            --
- -------------------------------------------------------------------------------------------


Net sales within this segment before intersegment eliminations for the quarter
ended March 31, 2002 increased 6.5% to $70.1 million from $65.8 million for the
quarter ended March 31, 2001. Net sales within this segment before intersegment
eliminations for the six months ended March 31, 2002 increased 15.3% to $142.5
million from $123.6 million for the six months ended March 31, 2001. The
increase was attributable to higher volumes in our Alliance division, including
the benefit of two major product launches on behalf of major national consumer
products companies. These results were offset by lower volumes in our corrugated
packaging business due to generally weaker market conditions.

Net Sales  (Aggregate) - Paperboard Segment



                First        Second      Six Months      Third         Fourth        Fiscal
(In Millions)  Quarter       Quarter     Ended 3/31     Quarter        Quarter        Year
- -------------------------------------------------------------------------------------------
                                                                   
2001           $131.5        $133.1        $264.6        $130.5        $129.4        $524.5
2002            125.1         123.7         248.8            --            --            --
- -------------------------------------------------------------------------------------------


Net sales of paperboard before intersegment eliminations for the quarter ended
March 31, 2002 decreased 7.1% to $123.7 million from $133.1 million for the
quarter ended March 31, 2001. Net sales of paperboard before intersegment
eliminations for the six months ended March 31, 2002 decreased 6.0% to $248.8
million from $264.6 million for the six months ended March 31, 2001. The
decrease was primarily due to a decrease in demand for our products by customers
in the book and ready to assemble furniture industries, adversely affecting
volumes in our laminated paperboard products and specialty paperboard divisions.
Slightly reduced sales volumes at our RTS packaging division also contributed to
the decline in sales in our specialty paperboard division.

Cost of Goods Sold

Cost of goods sold for the quarter ended March 31, 2002 decreased 6.1% to $275.6
million from $293.4 million for the quarter ended March 31, 2001. Cost of goods
sold as a percentage of net sales for the quarter ended March 31, 2002 decreased
to 79.2% from 79.9% for the quarter ended March 31, 2001. Cost of goods sold for
the six months ended March 31, 2002 decreased 4.1% to $549.0 million from $572.6
million for the six months ended March 31, 2001. Cost of goods sold as a
percentage of net sales for the six months ended March 31, 2002 decreased to
78.6% from 80.4% for the six months ended March 31, 2001. The decrease in cost
of goods sold as a percentage of net sales resulted primarily from decreases in
raw material costs and natural gas prices compared to the prior year.


                                       12


Substantially all of our U.S. inventories are valued at the lower of cost or
market with cost determined on the last-in, first-out (LIFO) inventory valuation
method, which we believe generally results in a better matching of current costs
and revenues than under the first-in, first-out (FIFO) inventory valuation
method. In periods of decreasing costs, the LIFO method generally results in
lower cost of goods sold than under the FIFO method. In periods of increasing
costs, the results are generally the opposite. Our quarterly results of
operations reflect LIFO estimates based on management's projection of expected
year-end inventory levels and costs. Because these estimates are subject to many
factors beyond management's control, interim results are subject to the final
year-end LIFO inventory valuation.

The following table illustrates the comparative effect of LIFO and FIFO
accounting on our results of operations. These supplemental FIFO earnings
reflect the after-tax effect of eliminating the LIFO adjustment each year.



                                       Three months ended March 31,                            Six months ended March 31,
                                    2002                        2001                        2002                        2001
                            --------------------        --------------------        --------------------        --------------------
  (In Millions)              LIFO          FIFO          LIFO          FIFO          LIFO          FIFO          LIFO          FIFO
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                      
  Cost of goods sold        $275.6        $276.2        $293.4        $293.9        $549.0        $550.4        $572.6        $572.9
  Net income                  11.6          11.2           7.3           7.0          23.8          22.9          12.1          11.9
- ------------------------------------------------------------------------------------------------------------------------------------


Gross Profit



                          First           Second           Six Months             Third           Fourth        Fiscal
  (% of Net Sales)       Quarter          Quarter          Ended 3/31            Quarter         Quarter        Year
- ----------------------------------------------------------------------------------------------------------------------
                                                                                              
  2001                     19.1%            20.1%             19.6%                 21.4%          21.6%         20.6%

  2002                     22.0%            20.8%             21.4%                   --             --            --
- ----------------------------------------------------------------------------------------------------------------------


Gross profit for the quarter ended March 31, 2002 decreased 2.0% to $72.5
million from $74.0 million for the quarter ended March 31, 2001. Gross profit
for the six months ended March 31, 2002 increased 6.9% to $149.6 million from
$140.0 million for the six months ended March 31, 2001. Gross profit as a
percentage of net sales was 20.8% and 20.1% for the quarters ended March 31,
2002 and 2001, respectively. Gross profit as a percentage of net sales was 21.4%
and 19.6% for the six months ended March 31, 2002 and 2001, respectively. See
Cost of Goods Sold.

Selling, General and Administrative Expenses

Selling, general and administrative expenses for the quarter ended March 31,
2002 increased 3.8% to $46.9 million from $45.2 million for the quarter ended
March 31, 2001. Selling, general and administrative expenses for the six months
ended March 31, 2002 increased 8.9% to $95.7 million from $87.9 million for the
six months ended March 31, 2001. Selling, general and administrative expenses as
a percentage of net sales was 13.5% and 12.3% for the quarters ended March 31,
2002 and March 31, 2001, respectively. Selling, general and administrative
expenses as a percentage of net sales was 13.7% and 12.3% for the six months
ended March 31, 2002 and 2001, respectively. The increase in these expenses as a
percentage of net sales resulted primarily from additional compensation expense
associated with incentive compensation, higher insurance costs, the investment
in start-up costs of our Six Sigma Program and bad debt expense.

Acquisitions

In March 2002, we acquired substantially all of the assets of Athena Industries,
Inc., a leading designer and manufacturer of custom and stock point-of-purchase
displays and fixtures with expertise in wire and metal fabrication. Athena
Industries operates display manufacturing and assembly facilities in Burr Ridge,
Illinois.

In November 2001, we acquired certain assets of Advertising Display Company,
Inc., a leading producer of temporary and permanent point of purchase displays,
including its display operations in Memphis, Tennessee.

These acquisitions are being accounted for under the purchase method of
accounting, which requires that we record the assets and liabilities of the
acquisition at their estimated fair value with the excess of the purchase price
over these amounts being recorded as goodwill. Total cash consideration paid was
$21.8 million. Additional contingent cash consideration of up to an aggregate of
$1.25 million may be paid based on the achievement of gross profit goals through
calendar year 2003. Final adjustments to the purchase price will be made based
on finalization of the amount of working capital we acquired. Estimated goodwill
of approximately $10.4 million was recorded in connection with the acquisition.
The pro forma impact of the acquisition is not material to the interim operating
results for the period ending March 31, 2002.


                                       13


Plant Closings

During fiscal 2001, we closed a folding carton plant in Augusta, Georgia and an
interior packaging plant in Eaton, Indiana. The closures resulted in the
termination of approximately 210 employees. In connection with these closings,
we made severance and other payments of $0.2 million and $1.2 million for the
three and six months ended March 31, 2002, respectively. We had a remaining
liability of approximately $0.3 million at March 31, 2002. We have consolidated
the operations of these closed plants into other existing facilities.

During fiscal 2000, we closed a laminated paperboard products plant in
Lynchburg, Virginia, and folding carton plants in Chicago, Illinois, Norcross,
Georgia and Madison, Wisconsin. The closures resulted in the termination of
approximately 550 employees. In connection with these closings, we made
severance and other payments of $0.2 million and $0.3 million for the three and
six months ended March 31, 2002, respectively. We had a remaining liability of
approximately $0.4 million at March 31, 2002. We have consolidated the
operations of these closed plants into other existing facilities.

Segment Operating Income.

Operating Income - Packaging Products Segment



                                             Net Sales    Operating
(In Millions, except Percentages)           (Aggregate)     Income   Return on Sales
- ------------------------------------------------------------------------------------
                                                                  
  First Quarter                               $195.6        $ 10.8         5.5%
  Second Quarter                               206.9          11.7          5.7
                                              ------        ------       ------
  Six Months Ended 3/31                        402.5          22.5          5.6
  Third Quarter                                198.6          12.8          6.4
  Fourth Quarter                               205.0          12.8          6.2
- ------------------------------------------------------------------------------------
  Fiscal 2001                                 $806.1        $ 48.1          6.0%
====================================================================================

  FIRST QUARTER                               $194.5        $ 11.5          5.9%
  SECOND QUARTER                               192.0          12.9          6.7
                                              ------        ------       ------
  SIX MONTHS ENDED 3/31                        386.5          24.4          6.3
  THIRD QUARTER                                   --            --           --
  FOURTH QUARTER                                  --            --           --
- ------------------------------------------------------------------------------------
  FISCAL 2002                                     --            --           --
====================================================================================


Operating income attributable to the packaging products segment for the quarter
ended March 31, 2002 increased 10.3% to $12.9 million from $11.7 million for the
quarter ended March 31, 2001. Operating income attributable to the packaging
products segment for the six months ended March 31, 2002 increased 8.4% to $24.4
million from $22.5 million for the six months ended March 31, 2001. Operating
margin for the quarter ended March 31, 2002 was 6.7% compared to 5.7% for the
quarter ended March 31, 2001. Operating margin for the six months ended March
31, 2002 was 6.3% compared to 5.6% for the six months ended March 31, 2001. The
increase in operating margin was primarily the result of operating efficiencies
in our folding carton and interior packaging businesses gained through plant
consolidations in fiscal 2000 and 2001.


                                       14


Operating Income - Merchandising Displays and Corrugated Packaging Segment



                                          Net Sales         Operating           Return
(In Millions, except Percentages)        (Aggregate)          Income           on Sales
- ---------------------------------------------------------------------------------------
                                                                      
  First Quarter                             $ 57.8            $  2.8               4.8%
  Second Quarter                              65.8               8.5              12.9
                                            ------            ------            ------
  Six Months Ended 3/31                      123.6              11.3               9.1
  Third Quarter                               65.8               8.3              12.6
  Fourth Quarter                              74.0              10.6              14.3
- --------------------------------------------------------------------------------------
  Fiscal 2001                               $263.4            $ 30.2              11.5%
======================================================================================

  FIRST QUARTER                             $ 72.4            $ 11.4              15.7%
  SECOND QUARTER                              70.1               7.8              11.1
                                            ------            ------            ------
  SIX MONTHS ENDED 3/31                      142.5              19.2              13.5
  THIRD QUARTER                                 --                --                --
  FOURTH QUARTER                                --                --                --
- --------------------------------------------------------------------------------------
  FISCAL 2002                                   --                --                --
======================================================================================


Operating income attributable to this segment for the quarter ended March 31,
2002 decreased 8.2% to $7.8 million from $8.5 million in the quarter ended March
31, 2001. Operating margin for the quarter ended March 31, 2002 decreased to
11.1% from 12.9% for the quarter ended March 31, 2001. The decrease in operating
margin for the quarter primarily resulted from lower sales volumes in our
corrugating packaging division due to generally weaker market conditions.
Operating income attributable to this segment for the six months ended March 31,
2002 was $19.2 million as compared to $11.3 million for the six months ended
March 31, 2001, an increase of 69.9%. Operating margin for the six months ended
March 31, 2002 increased to 13.5% from 9.1% for the six months ended March 31,
2001. The increase in operating margin for the six months ended March 31, 2002
is attributable to increased sales volumes in our Alliance division due to
higher demand and two new product launches during the first quarter of fiscal
2002.

Operating Income - Paperboard Segment



                                           Net Sales        Operating
(In Millions, except Percentages)         (Aggregate)         Income          Return on Sales
- ---------------------------------------------------------------------------------------------
                                                                     
  First Quarter                             $131.5            $ 10.3               7.8%
  Second Quarter                             133.1              10.3               7.7
                                            ------            ------               ---
  Six Months Ended 3/31                      264.6              20.6               7.8
  Third Quarter                              130.5              10.5               8.0
  Fourth Quarter                             129.4              10.5               8.1
- ---------------------------------------------------------------------------------------------
  Fiscal 2001                               $524.5            $ 41.6               7.9%
=============================================================================================

  FIRST QUARTER                             $125.1            $  6.3               5.0%
  SECOND QUARTER                             123.7               6.3               5.1
                                            ------            ------               ---
  SIX MONTHS ENDED 3/31                      248.8              12.6               5.1
  THIRD QUARTER                                 --                --                --
  FOURTH QUARTER                                --                --                --
- ---------------------------------------------------------------------------------------------
  FISCAL 2002                                   --                --                --
=============================================================================================


Operating income attributable to the paperboard segment for the quarter ended
March 31, 2002 decreased 38.8% to $6.3 million from $10.3 million for the
quarter ended March 31, 2001. Operating income attributable to the paperboard
segment for the six months ended March 31, 2002 decreased 38.8% to $12.6 million
from $20.6 million for the six months ended March 31, 2001. Operating margin for
the quarter ended March 31, 2002 was 5.1% compared to 7.7% for the quarter ended
March 31, 2001. Operating margin for the six months ended March 31, 2002 was
5.1% compared to 7.8% for the six months ended March 31, 2001. The decrease in
operating margin resulted


                                       15


from softer markets. Sales of our laminated paperboard products declined due to
a decrease in demand by customers in the book and ready to assemble furniture
industries. The reduced sales volumes at our laminated paperboard products
division reduced operating income in our specialty paperboard division but was
partially offset by improvements resulting from our Seven Hills joint venture.
Operating income in our coated paperboard division declined due to lower pricing
and a longer and more costly than expected capital improvement shutdown of our
Battle Creek mill. The decreases in operating margin of our mills were partially
offset by lower recovered fiber and energy prices. The decline in recovered
fiber prices reduced operating margin of our recycled fiber division, further
contributing to the decrease in operating margin of our paperboard segment.



                                                         Average     Corrugated    Average                              Weighted
                            Specialty        Coated      Recycled      Medium    Corrugated     Total       Average     Average
                                Tons          Tons      Paperboard      Tons       Medium       Tons         Price      Recovered
                             Shipped*       Shipped       Price*      Shipped       Price      Shipped      All Tons   Paper Cost
                         (In Thousands) (In Thousands)  (Per Ton) (In Thousands)  (Per Ton) (In Thousands)  (Per Ton)    (Per Ton)
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                               
  First Quarter                   97.9        118.8      $   451        41.5      $   393       258.2        $   442     $    65
  Second Quarter                 102.7        119.6          445        39.8          385       262.1            435          58
                                 -----        -----                    -----                  -------
  Six Months Ended 3/31          200.6        238.4          448        81.3          389       520.3            439          62
  Third Quarter                  109.1        117.6          433        42.0          369       268.7            422          53
  Fourth Quarter                 104.7        126.0          431        45.9          368       276.6            420          53
- ------------------------------------------------------------------------------------------------------------------------------------
  Fiscal 2001                    414.4        482.0      $   440       169.2      $   378     1,065.6        $   430     $    57
====================================================================================================================================
  FIRST QUARTER                   98.5        125.4      $   426        43.6      $   360       267.5        $   415     $    56
  SECOND QUARTER                 112.4        117.8          412        42.5          357       272.7            404          55
                                 -----        -----                    -----                  -------
  SIX MONTHS ENDED 3/31          210.9        243.2          419        86.1          359       540.2            410          56
  THIRD QUARTER                     --           --           --          --           --          --             --          --
  FOURTH QUARTER                    --           --           --          --           --          --             --          --
- ------------------------------------------------------------------------------------------------------------------------------------
  FISCAL 2002                       --           --           --          --           --          --             --          --
====================================================================================================================================


* Specialty Tons Shipped and Average Recycled Paperboard Price Per Ton include
tons shipped by Seven Hills Paperboard, LLC, our joint venture with LaFarge
Corporation.

Interest Expense

Interest expense for the quarter ended March 31, 2002 decreased to $6.2 million
from $9.4 million for the quarter ended March 31, 2001. Interest expense for the
six months ended March 31, 2002 decreased to $13.1 million from $19.4 million
for the six months ended March 31, 2001. The decrease in interest expense for
the quarter and six months ended March 31, 2002 was primarily due to lower
interest rates and a decrease in our average outstanding borrowings.

Provision for Income Taxes

Income tax expense for the quarter ended March 31, 2002 was $7.3 million
compared to income tax expense of $6.0 million for the quarter ended March 31,
2001. Provision for income taxes increased to $15.3 million for the six months
ended March 31, 2002 from $10.1 million for the six months ended March 31, 2001.
The Company's effective tax expense rate was 38.8% for the quarter ended March
31, 2002 compared to an effective tax expense rate of 44.8% for the quarter
ended March 31, 2001. The Company's effective tax rate decreased to 39.1% for
the six months ended March 31, 2002 compared to 46.1% for the six months ended
March 31, 2001. In the prior year, differences between our effective tax rate
and statutory rates relate primarily to the amortization of goodwill which is
not deductible for income tax purposes.

Net Income and Earnings Per Common and Common Equivalent Share

Net income for the quarter ended March 31, 2002 was $11.6 million compared to
$7.3 million for the quarter ended March 31, 2001. Net income for the six months
ended March 31, 2002 and 2001 was $23.8 million and $12.1 million, respectively.
Net income for the three months and six months ended March 31, 2002 included
$3.9 million and $7.0 million, respectively, of plant closing costs and goodwill
amortization. Net income as a percentage of net sales was 3.3% and 2.0% for the
quarter ended March 31, 2002 and 2001, respectively. Net income as a percentage
of net sales was 3.4% and 1.7% for the six months ended March 31, 2002 and 2001,
respectively. Earnings per common and common equivalent share for the quarter
ended March 31, 2002 were $0.34 compared to $0.22 for the same period last year.
Earnings per common and common equivalent share for the six months ended March
31, 2002 and 2001 were $0.70 and $0.36, respectively.


                                       16


LIQUIDITY AND CAPITAL RESOURCES

Working Capital and Capital Expenditures

We have funded our working capital requirements and capital expenditures,
including acquisitions, from net cash provided by operating activities,
borrowings under term notes and bank credit facilities and proceeds received in
connection with the issuance of industrial revenue bonds and debt and equity
securities. We maintain a revolving credit facility under which we have
aggregate borrowing availability of $300 million. At March 31, 2002, we had $20
million outstanding under our revolving credit facility. The revolving credit
facility terminates in 2005. Cash and cash equivalents, $3.3 million at March
31, 2002, decreased from $5.2 million at September 30, 2001.

Net cash provided by operating activities decreased for the six months ended
March 31, 2002 to $39.3 million from $58.7 million for the six months ended
March 31, 2001. The decrease was primarily a result of decreases in accounts
payable and accrued liabilities balances. Net cash used for investing activities
was $49.5 million for the six months ended March 31, 2002 compared to $41.0
million for the six months ended March 31, 2001 and consisted primarily of
capital expenditures for the six months ended March 31, 2002 and March 31, 2001
as well as the purchase of two businesses during the six months ended March 31,
2002. Net cash provided by financing activities aggregated $7.5 million for the
six months ended March 31, 2002 and consisted primarily of net additional
borrowings and issuance of common stock offset by dividend payments. Net cash
used for financing activities aggregated $20.2 million for the six months ended
March 31, 2001 and consisted primarily of net repayments of borrowings,
purchases of common stock and dividend payments.

Capital expenditures during the six months ended March 31, 2002 aggregated $28.6
million and were used primarily to purchase and upgrade machinery and equipment.
We estimate that our capital expenditures will aggregate approximately $70.0
million for fiscal 2002. These expenditures will be used to purchase and upgrade
various machinery and equipment in all of our divisions and for building
expansions and improvements.

We anticipate that we will be able to fund our capital expenditures,
acquisitions, interest payments, stock repurchases, dividends and working
capital needs for the foreseeable future from cash generated from operations,
borrowings under our revolving credit facility, proceeds from the issuance of
debt or equity securities or other additional long-term debt financing.

Derivative Instruments

We enter into a variety of derivative transactions. Generally, we designate at
inception that derivatives hedge risks associated with specific assets,
liabilities or future commitments and monitor each derivative to determine if it
remains an effective hedge. The effectiveness of the derivative as a hedge is
based on a high correlation between changes in its value and changes in the
value of the underlying hedged item. Ineffectiveness related to our derivative
transactions is not material. We include in operations amounts received or paid
when the underlying transaction settles. Derivatives are included in other
long-term liabilities and other assets on the balance sheet. We do not enter
into or hold derivatives for trading or speculative purposes.

From time to time, we use interest rate cap agreements and interest rate swap
agreements to manage synthetically the interest rate characteristics of a
portion of our outstanding debt. Amounts to be received or paid as a result of
interest rate cap agreements and interest rate swap agreements are accrued and
recognized as an adjustment to interest expense related to the designated debt.
The cost of purchasing interest rate caps are amortized to interest expense
ratably during the life of the agreement. Gains or losses on terminations of
interest rate swap agreements are deferred and amortized as an adjustment to
interest expense of the related debt instrument over the remaining term of the
original contract life of terminated swap agreements.

From time to time, we use forward contracts to limit exposure to fluctuations in
Canadian foreign currency rates with respect to our receivables denominated in
Canadian dollars. The forward contracts are settled monthly and resulting gains
or losses are recognized at the time of settlement.

We use commodity swap agreements to limit our exposure to falling sales prices
and rising raw material costs for a portion of our recycled corrugating medium
production. Amounts to be received or paid as a result of these swap agreements
are recognized in the period in which the related sale is made.


                                       17


NEW ACCOUNTING STANDARDS

On October 1, 2001, we adopted Statement of Financial Accounting Standards No.
142 ("SFAS 142"), "Goodwill and Other Intangible Assets." Under SFAS 142,
goodwill is no longer amortized but reviewed for impairment annually, or more
frequently if certain indicators arise. We are required to complete the initial
step of a transitional impairment test within six months of adoption of SFAS 142
and to complete the final step of the transitional impairment test by the end of
the fiscal year. Although we are still evaluating the impact of SFAS 142,
completion of the initial step indicates that goodwill associated with our
Laminated Paperboard Products division may be impaired. The total goodwill of
the division is $13 million, representing the maximum potential impairment
charge. Any impairment loss resulting from the transitional impairment test will
be recorded as a cumulative effect of a change in accounting principle.

In August 2001, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 144 ("SFAS 144"), "Accounting for the
Impairment or Disposal of Long-Lived Assets." This statement addresses financial
accounting and reporting for the impairment or disposal of long-lived assets and
supercedes Statement of Financial Accounting Standards No. 121, "Accounting for
the Impairment of Long-Lived Assets and for Long-Lived Assets to be Disposed
Of." SFAS 144 is effective for fiscal years beginning after December 15, 2001.
We expect to adopt SFAS 144 as of October 1, 2002 and are currently assessing
the impact of the pronouncement on the consolidated financial statements.

FORWARD-LOOKING STATEMENTS

Statements herein regarding, among other things, estimated capital expenditures
for fiscal 2002 and interim LIFO estimates constitute forward-looking statements
within the meaning of the Securities Act of 1933 and the Securities Exchange Act
of 1934. Such statements are subject to certain risks and uncertainties that
could cause actual amounts to differ materially from those projected. With
respect to these forward-looking statements, management has made assumptions
regarding, among other things, the amount and timing of expected capital
expenditures, expected year-end inventory levels and costs, competitive
conditions in our businesses and general economic conditions. These
forward-looking statements are subject to certain risks including, among others,
that the foregoing assumptions are incorrect. Further, these forward-looking
statements are subject to other general risks including, among others, decreases
in demand for our products, increases in energy and raw material costs,
fluctuations in selling prices, possible adverse actions of our customers, our
competitors and suppliers and adverse changes in general market and industry
conditions. We believe these forward-looking statements are reasonable; however,
undue reliance should not be placed on such estimates, which are based on
current expectations. Further, forward-looking statements speak only as of the
date they are made, and we undertake no obligation to update publicly any of
them in light of new information or future events.


                                       18


ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

For a discussion of certain market risks related to the Company, see the "Market
Risk Sensitive Instruments and Positions" section in the Management's Discussion
and Analysis of Results of Operations and Financial Condition, in the Company's
Annual Report on Form 10-K for the fiscal year ended September 30, 2001. There
have been no significant developments with respect to derivatives or exposure to
market risk.


                                       19


                           PART II. OTHER INFORMATION

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

The annual meeting of shareholders was held on January 25, 2002 at which several
matters were submitted to a vote of the shareholders:

(a)      Votes cast for or withheld regarding the two individuals elected as
         directors of the Company for a term expiring in 2005 were as follows
         (there were no abstentions or broker non-votes):

                                              FOR                     WITHELD
                                              ---                     -------
         J. Hyatt Brown                    99,994,066                 357,891
         G. Stephen Felker                 99,916,418                 435,539

         Additional directors, whose terms of office as directors continued
         after the meeting, are as follows:

         Term expiring in 2003                         Term expiring in 2004
         ---------------------                         ---------------------
         Bradley Currey, Jr.                           Stephen G. Anderson
         John D. Hopkins                               Robert B. Currey
         Lou Brown Jewell                              L.L. Gellerstedt, III
         James W. Johnson                              John W. Spiegel
         James A. Rubright

(b)      Votes cast for or against and the number of abstentions regarding each
         other matter voted upon at the meeting were as follows:



                                                                                          Broker
         Description of Matter              For             Against        Abstain        Non-Votes
         ---------------------              ---             -------        -------        ---------
                                                                              
         Approval of Material
         Terms of Annual
         Executive Bonus Program         93,404,290         6,897,896      49,771            --



                                       20


         ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

(a)      Exhibits

         10 - Material Terms of Annual Executive Bonus Program
              (incorporated by reference to the Company's definitive Proxy
              Statement for the 2002 Annual Meeting of Shareholders filed
              with the SEC on December 19, 2001)

(b)      Reports on Form 8-K

         None


                                       21


                                   SIGNATURES

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

                                            ROCK-TENN COMPANY
                                               (Registrant)



Date:    May 13, 2002            By:      /s/ STEVEN C. VOORHEES
    ------------------------        -----------------------------------------
                                      Steven C. Voorhees
                                      Executive Vice-President
                                      Chief Financial Officer
                                      (Principal Financial Officer, Principal
                                        Accounting Officer and duly
                                        authorized officer)


                                       22


                                ROCK-TENN COMPANY

                                INDEX TO EXHIBITS

Exhibit 10        Material Terms of Annual Executive Bonus Program (incorporated
                  by reference to the Company's definitive Proxy Statement for
                  the 2002 Annual Meeting of Shareholders filed with the SEC on
                  December 19, 2001)


                                       23