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 December 31, 2000

                                       OR

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


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


                          Commission file number 1-8689

                            DIXON TICONDEROGA COMPANY
               Incorporated pursuant to the Laws of Delaware State


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


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

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


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

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

The total  number of shares of the  registrant's  Common  Stock,  $1 par  value,
outstanding on December 31, 2000, was 3,168,047.






                   DIXON TICONDEROGA COMPANY AND SUBSIDIARIES
                   ------------------------------------------

                                      INDEX
                                      -----

                                                                      Page
                                                                      ----
PART  I.      FINANCIAL INFORMATION

Item 1.       Financial Information

              Consolidated Balance Sheets --
              December 31, 2000 and September 30, 2000                 3-4

              Consolidated Statements of Operations --
              For The Three Months Ended  December 31, 2000
              and 1999                                                  5

              Consolidated Statements of Comprehensive Loss
              For The Three Months Ended  December 31, 2000
              and 1999                                                  6

              Consolidated Statements of Cash Flows --
              For The Three Months Ended  December 31, 2000
              and 1999                                                 7-8

              Notes to Consolidated Financial Statements               9-12

Item 2.       Management's Discussion and Analysis of
              Financial Condition and Results of Operations           13-15

Item 3.       Quantitative   and  Qualitative   Disclosures
              About Market Risk                                        16

PART II.      OTHER INFORMATION

Item 6.       Exhibits and Reports on Form 8-K                        17-18

              Signatures                                               19







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

Item 1.
-------
                   DIXON TICONDEROGA COMPANY AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS


                                                December 31,       September 30,
                                                   2000                2000
                                              ---------------     --------------

CURRENT ASSETS:
  Cash and cash equivalents                   $     468,969       $     448,452
  Receivables,   less   allowance  for
   doubtful  accounts of $1,461,403 at
   December  31,  2000 and  $1,418,908
   at September 30, 2000                         24,726,547          30,881,626
  Inventories                                    36,015,288          36,215,931
  Other current assets                            4,477,252           4,171,064
                                              --------------      --------------
   Total current assets                          65,688,056          71,717,073
                                              --------------      --------------

PROPERTY, PLANT AND EQUIPMENT:
  Land and buildings                             10,715,676          10,145,872
  Machinery and equipment                        16,147,136          16,054,327
  Furniture and fixtures                          1,628,820           1,654,404
                                              --------------      --------------
                                                 28,491,632          27,854,603

  Less accumulated depreciation                 (17,991,183)        (17,572,320)
                                              --------------      --------------
                                                 10,500,449          10,282,283
                                              --------------      --------------
OTHER ASSETS                                      4,842,961           4,718,379
                                              --------------      --------------
                                              $  81,031,466       $  86,717,735
                                              ==============      ==============



                                              December 31,         September 30,
                                                 2000                  2000
                                            ---------------       --------------

CURRENT LIABILITIES:
  Notes payable                             $    3,402,424        $   3,574,929
  Current maturities of long-term debt           7,135,198            7,135,198
  Accounts payable                               7,217,763            8,068,133
  Accrued liabilities                            7,603,943           10,056,935
                                            ---------------       --------------

   Total current liabilities                    25,359,328           28,835,195
                                            ---------------       --------------

LONG-TERM DEBT                                  29,838,628           30,210,410
                                            ---------------       --------------

DEFERRED INCOME TAXES AND OTHER                    464,495              177,248
                                            ---------------       --------------

MINORITY INTEREST                                  528,868              552,215
                                            ---------------       --------------

COMMITMENTS AND CONTINGENCIES

SHAREHOLDERS' EQUITY:
  Preferred     stock,     par    $1,
   authorized  100,000  shares,  none
   issued                                            --                   --
  Common  stock,  par $1,  authorized
   8,000,000      shares;      issued
   3,710,309  shares at December  31,
   2000 and September 30, 2000                   3,710,309            3,710,309
  Capital in excess of par value                 3,700,272            3,700,272
  Retained earnings                             24,837,290           26,147,547
  Accumulated comprehensive income (loss)       (3,885,840)          (3,093,577)
                                            ---------------       --------------
                                                28,362,031           30,464,551
  Less  -  treasury  stock,  at  cost
   (542,262  shares in  December  31,
   2000 and September 30, 2000)                 (3,521,884)          (3,521,884)
                                            ---------------       --------------

                                                24,840,147           26,942,667
                                            ---------------       --------------

                                            $   81,031,466        $  86,717,735
                                            ===============       ==============



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





                   DIXON TICONDEROGA COMPANY AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS

                                                THREE MONTHS ENDED
                                                   DECEMBER 31,
                                                2000           1999
                                            ------------   ------------

REVENUES                                    $19,796,996    $19,625,145
                                            ------------   ------------

COST AND EXPENSES:

  Cost of goods sold                         13,931,188     13,735,871

  Selling and administrative expenses         6,797,268      7,247,378
                                            ------------   ------------

                                             20,728,456     20,983,249
                                            ------------   ------------

OPERATING LOSS                                 (931,460)    (1,358,104)

INTEREST EXPENSE                              1,119,009        933,037
                                            ------------   ------------

LOSS BEFORE INCOME TAXES AND
  MINORITY INTEREST                          (2,050,469)    (2,291,141)

INCOME TAX BENEFIT                             (728,201)      (776,183)
                                            ------------   ------------
                                             (1,322,268)    (1,514,958)

MINORITY INTEREST                               (12,011)       (15,264)
                                            ------------   ------------

NET LOSS                                    $(1,310,257)   $(1,499,694)
                                            ============   ============

LOSS PER COMMON SHARE:

  BASIC                                     $      (.41)   $      (.45)
                                            ============   ============

  DILUTED                                   $      (.41)   $      (.45)
                                            ============   ============

SHARES OUTSTANDING:

  BASIC                                       3,168,047      3,317,123
                                            ============   ============

  DILUTED                                     3,168,047      3,317,123
                                            ============   ============




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




                   DIXON TICONDEROGA COMPANY AND SUBSIDIARIES
                  CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS






                                                THREE MONTHS ENDED
                                                   DECEMBER 31,
                                                2000           1999
                                            ------------   ------------

NET LOSS                                    $(1,310,257)   $(1,499,694)

OTHER COMPREHENSIVE LOSS:

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

  Current period adjustment to recognize
   fair value of cash flow hedges              (157,715)         --

  Foreign currency translation adjustments     (580,343)      (304,674)
                                            ------------   ------------

COMPREHENSIVE LOSS                          $(2,102,520)   $(1,804,368)
                                            ============   ============



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




                   DIXON TICONDEROGA COMPANY AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS


                                                 THREE MONTHS ENDED
                                                    DECEMBER 31,
                                               2000             1999
                                           -------------   ---------------

CASH FLOWS FROM OPERATING ACTIVITIES:

Net loss                                    $(1,310,257)    $(1,499,694)
Adjustment to reconcile net loss to
  net cash provided by (used in)
  operating activities:
  Depreciation and amortization                 628,689         646,892
  Deferred taxes                                  --             89,608
  Provision for doubtful accounts receivable    111,828          53,518
  Loss attributable to foreign
   currency exchange                             57,760          69,282
  Loss attributable to minority interest        (12,011)        (15,264)
  Changes in assets and liabilities:
   Receivables                                5,601,811       5,803,096
   Inventories                                  (54,790)        437,842
   Other current assets                        (314,919)     (1,154,023)
   Accounts payable and accrued liabilities  (3,207,098)     (4,120,189)
   Other assets                                (109,591)        (61,065)
                                           -------------    ------------

Net cash provided by (used in)
operations                                    1,391,422         250,003
                                           -------------    ------------

CASH FLOWS FROM INVESTING ACTIVITIES:

Purchases of plant and equipment, net          (853,037)       (108,184)
                                           -------------    ------------

CASH FLOWS FROM FINANCING ACTIVITIES:

  Net proceeds from (principal
   reductions of) notes payable                (101,455)        447,261
  Net proceeds from (principal
   reductions of) long-term debt               (441,088)        943,136
  Purchase of treasury stock                      --         (1,795,380)
  Exercise of stock options                       --            168,844
  Other non-current liabilities                  64,719         (25,459)
                                           -------------    ------------

Net cash provided by (used in)
  financing activities                         (477,824)       (261,598)
                                           -------------    ------------




Effect of exchange rate changes on cash         (40,044)       (101,519)
                                           -------------    ------------

Net increase (decrease) in cash and
 cash equivalents                                20,517        (221,298)

Cash and cash equivalents,  beginning
 of period                                      448,452         935,413
                                           -------------    ------------

Cash and cash equivalents, end of period      $ 468,969      $  714,115
                                           =============    ============

Supplemental Disclosures:
  Cash paid during the period:
   Interest                                $  1,548,489      $  366,115
   Income taxes                                 717,777         910,826


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





                   DIXON TICONDEROGA COMPANY AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


1.    Basis of presentation:

      The condensed  consolidated financial statements included herein have been
      prepared  by  the  Company,  without  audit,  pursuant  to the  rules  and
      regulations of the Securities and Exchange Commission. Certain information
      and  footnote   disclosures  normally  included  in  financial  statements
      prepared in accordance with generally accepted accounting  principles have
      been condensed or omitted pursuant to such rules and regulations, although
      the  Company  believes  that  the  disclosures  are  adequate  to make the
      information presented not misleading. It is suggested that these financial
      statements be read in  conjunction  with the financial  statements and the
      notes thereto included in the Company's latest annual report on Form 10-K.
      In the  opinion  of the  Company,  all  adjustments  (solely  of a  normal
      recurring  nature)  necessary to present fairly the financial  position of
      Dixon  Ticonderoga  Company and  subsidiaries as of December 31, 2000, and
      the results of their  operations and cash flows for the three months ended
      December 31, 2000 and 1999, have been included.  The results of operations
      for such interim periods are not necessarily indicative of the results for
      the entire year.

2.    Inventories:

      Since  amounts for  inventories  under the LIFO method are based on annual
      determinations  of quantities  and costs as of the end of the fiscal year,
      the  inventories  at  December  31,  2000 (for  which  the LIFO  method of
      accounting are used) are based on certain estimates relating to quantities
      and costs as of year end.

      Inventories consist of (in thousands):
                                           December 31,   September 30,
                                              2000            2000
                                           ------------   -------------

      Raw materials                          $13,005         $12,839
      Work in process                          4,017           3,656
      Finished goods                          18,993          19,721
                                           ------------   -------------
                                             $36,015         $36,216
                                           ============   =============

3.    Effect of certain new accounting pronouncements:

      On October 1, 2000, the Company adopted Statement of Financial  Accounting
      Standards  (SFAS)  No.133,  "Accounting  for  Derivative  Instruments  and
      Hedging  Activities".  The  Company now records the fair value of interest
      rate swaps  designated as cash flow hedges in other  liabilities  with the
      offset to the other comprehensive income (loss) component of shareholders'
      equity.  At  adoption,  the  Company  recorded  its  interest  rate  swaps
      designated  as cash flow  hedges  with a fair  value of  $86,314  in other
      liabilities.  Other  comprehensive  loss was increased $54,205 (net of tax
      benefit of $32,109) as a cumulative  effect  adjustment  for an accounting
      change.  During the period  ended  December  31,  2000,  the Company  also
      recognized  an  adjustment  to the fair value of these cash flow hedges of
      $251,139 in other  liabilities.  Other  comprehensive  loss was  increased
      $157,715 (net of tax benefit of $93,424) during this period.

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

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

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

4.    ACCOUNTING FOR INCOME TAXES:

      The  difference  between  income taxes  calculated  at the U.S.  statutory
      federal income tax rate and the provision in the accompanying Consolidated
      Financial  Statements  is primarily due to varying  effective  foreign tax
      rates, state income taxes and other permanent items.





5.    Contingencies:

      The  Company,  in the  normal  course of  business,  is a party in certain
      litigation.  In April 1996, a decision was rendered by the Superior  Court
      of New Jersey in Hudson County finding the Company  responsible  for $1.94
      million plus prejudgment interest.  All company appeals were denied and in
      1998  the  Company  paid  $3.6  million  to  satisfy  this  claim in full,
      including  all accrued  interest.  The Company  continued  to pursue other
      responsible parties for indemnification and/or contribution to the payment
      of this claim (including its insurance  carriers) and a legal  malpractice
      action  against its former  attorney.  In fiscal 2000 the Company  reached
      settlements with its insurers and all amounts  recovered were reflected in
      fiscal  2000  financial  statements.  In 1999,  the  malpractice  suit was
      dismissed and the Company has appealed the decision.

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

6.    RESTRUCTURING AND RELATED COSTS:

      In  fiscal  2000,  the  Company  provided   approximately   $1,435,000  of
      impairment and  restructuring  related costs in connection with Phase 2 of
      its  restructuring  and Cost Reduction  Program,  which  includes  further
      consolidation of certain U.S. manufacturing  processes,  the consolidation
      of its Mexico  operations  into a new  facility and  additional  personnel
      reductions in manufacturing, sales, marketing and corporate activities. An
      additional 170 employees  (principally  plant workers) are affected by the
      second phase of the program.  The carrying  amount of additional  property
      held for disposal under Phase 2 of the program is $1.1 million. Management
      expects to dispose of this additional property by June 2001.

      The Phase 2  restructuring  and impairment  related charges and subsequent
      utilization through December 31, 2000 are summarized below (in thousands):


                                      2000
                                  Restructuring  Utilized through  Balance at
                                   and Related     December 31,    December 31,
                                    Charges           2000            2000
                                  -------------  ---------------  -------------
       Employee severance and
       related costs               $  967,000       $ (244,000)    $   723,000

       Losses from the impairment,
       sale  or abandonment of
       property and equipment         468,000         (174,000)        294,000
                                  -------------  ---------------  -------------

                                  $ 1,435,000       $ (418,000)    $ 1,017,000
                                  =============  ===============  ==============


7.    STOCK REPURCHASE PROGRAM:

      In  March  1999,  the  Company's  Board  of  Directors  approved  a  Stock
      Repurchase  Program,  authorizing  the  acquisition of up to $3 million in
      Dixon  Ticonderoga  Company stock. In the quarter ended December 31, 1999,
      the Company  repurchased  225,000 shares at a cost of  approximately  $1.8
      million.





8.    LINE OF BUSINESS REPORTING:

      The Company has adopted FASB Statement No. 131 "Disclosure  About Segments
      of an Enterprise and Related  Information".  This  statement  requires the
      Company  to report  information  about its  operating  segments  under the
      "management  approach".  The management approach is based on the manner in
      which management reports segment information within the Company for making
      operating decisions and assessments.

      The Company has two principal  business  segments - its Consumer Group and
      Industrial  Group.  The  following  information  sets forth  certain  data
      pertaining to each line of business as of December 31, 2000 and 1999,  and
      for the quarters then ended (in thousands):

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

        Three months ended:
        December 31, 2000                $ 17,242       $ 2,555      $ 19,797
        December 31, 1999                $ 16,351       $ 3,274      $ 19,625


        Loss before interest,  taxes
        ---------------------------
         and minority interest:
         ----------------------

        Three months ended:
        December 31, 2000                $    (76)      $  (235)     $   (311)
        December 31, 1999                $   (575)      $  (159)     $   (734)


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

                                       Three Months Ended December 31, 2000
                                   ---------------------------------------------
                                   Consumer    Industrial                Total
                                     Group       Group     Corporate    Company
                                   ----------  ----------  ----------  ---------
       Loss before interest, taxes
        and minority interest      $  (76)     $ (235)     $ (620)      $  (931)

       Interest expense              (847)       (112)       (160)       (1,119)

       Income tax benefit             335         121         272           728

       Minority interest               12          -           -             12
                                   ----------  ----------  ----------  ---------

       Net loss                    $ (576)     $ (226)     $ (508)      $(1,310)
                                   ==========  ==========  ==========  =========





                                       Three Months Ended December 31, 1999
                                   ---------------------------------------------
                                   Consumer    Industrial                Total
                                     Group       Group     Corporate    Company
                                   ----------  ----------  ----------  ---------
       Loss before interest, taxes
        and minority interest      $ (575)     $ (159)     $ (624)      $(1,358)

        Interest expense             (652)        (98)       (183)         (933)

        Income tax benefit            454          78         244           776

        Minority interest              15          -           -             15
                                   ----------  ----------  ----------  ---------

        Net loss                   $ (758)     $ (179)     $ (563)      $(1,500)
                                   ==========  ==========  ==========  =========


      Certain  corporate  expenses  have been  allocated  based upon  respective
      segment sales.  Interest expense (where not  specifically  identified) has
      been allocated based upon identifiable assets by segment. Income taxes are
      determined based upon the respective effective tax rates.


9.    SUBSEQUENT EVENT:

      In January  2001,  the  Company  closed on the sale of  certain  idle real
      estate in Burnet  County,  Texas.  Under  the  terms of the  contract  for
      purchase and sale,  the buyer also  assumed  certain  related  obligations
      previously retained by the Company under its 1999 sale of its graphite and
      lubricants business. The Company expects to report a net pre-tax gain from
      the sale of approximately $1 million.







Item 2.
-------

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

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

      REVENUES for the quarter ended December 31, 2000,  increased $172,000 from
the prior year. The changes by segment are as follows:

                               Increase              % Increase (Decrease)
                              (Decrease)        -------------------------------
                            (in thousands)      Total     Volume      Price/Mix
                            ---------------------------------------------------
         U.S. Consumer        $ (642)            (5)       (3)         (2)
         Foreign Consumer      1,533             40        25          15
         Industrial             (719)           (22)      (23)          1

      U.S.  Consumer  revenue  decreased  as  certain  educational   wholesalers
deferred  shipments  until 2001 and on lower sales in the  promotional  products
market.  Foreign  Consumer  revenues  increased  principally  in Mexico as large
retailers and wholesalers  increased  orders  significantly  over the prior year
period,  while  accepting  certain market price  increases.  Industrial  revenue
decreased due to continued weakness in the industries served by the Refractories
division.
      While  the  Company  has  operations  in  Canada,  Mexico  and  the  U.K.,
historically only the operating results in Mexico have been materially  impacted
by  currency  fluctuations.  There  has been a  significant  devaluation  of the
Mexican peso at least once in each of the last three decades, the last one being
in August, 1998. In the short term after such a devaluation, consumer confidence
has been  shaken,  leading to an  immediate  reduction in revenues in the months
following the  devaluation.  Then,  after the immediate  shock,  and as the peso
stabilizes,  revenues  tend to grow.  Selling  prices tend to rise over the long
term to offset any  inflationary  increases in costs.  The peso,  as well as any
currency value, depends on many factors including  international trade, investor
confidence,  and government  policy, to name a few. These factors are impossible
for the Company to predict, and thus, an estimate of potential effect on results
of  operations  for the future  cannot be made.  This currency risk in Mexico is
presently  managed through  occasional  foreign currency hedges,  local currency
financing and by export sales denominated in U.S. dollars.
      OPERATING  LOSS  decreased  $427,000  from the prior year.  U.S.  Consumer
operating  income  increased  $246,000  despite  lower gross profit on decreased
revenues. Selling and administrative costs decreased due to prior cost reduction
efforts,  lower sales  incentives and distribution  efficiencies.  These factors
contributed to lower relative selling and  administrative  costs (34.3% of sales
compared  with  36.9% of sales  in the  prior  year  period).  Foreign  Consumer
operating   loss   decreased   $253,000,   primarily  in  Mexico,   due  to  the
aforementioned  increases  in  revenues.  Industrial  operating  loss  increased
$76,000 on lower revenues and higher energy costs.
      INTEREST EXPENSE  increased  $186,000 from last year due to higher overall
borrowing rates.
      INCOME TAX benefit  decreased  $48,000 from last year due to lower pre-tax
losses.
      MINORITY  INTEREST  represents  approximately  3% of the net results  from
operations of the Company's Mexico subsidiary.


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

      The Company's cash flows from operating  activities improved $1,141,000 in
the first  quarter of fiscal  2001,  despite  $1.3  million in net  losses.  The
Company continued strict inventory  management efforts initiated in fiscal 2000.
Improved accounts payable management in the current year period also contributed
to increased operating cash flows.
      The Company's  investing  activities  included  approximately  $853,000 in
purchases  of property and  equipment in the current  period and $108,000 in the
prior year.  This is a higher level of purchases as compared  with recent years,
due to the Company's  expansion of its Mexico  manufacturing  and  consolidation
into its new 300,000 square-foot facility. Generally, all major capital projects



are  discretionary in nature and thus no material  purchase  commitments  exist.
Capital  expenditures  will continue to be funded from  operations  and existing
financing or new leasing arrangements.
      The  Company's  primary  financing  arrangements  are with a consortium of
lenders, providing a total of up to $42.5 million in financing through September
2004.  The  underlying  loan and  security  agreements,  as  amended,  include a
revolving  line of credit  facility  in the amount of $35  million  which  bears
interest at either the prime rate plus 0.75%, or the prevailing  LIBOR rate plus
2.25%.  Borrowings  under the revolving  credit facility are based upon eligible
accounts receivable and inventories of the Company's U.S. and Canada operations,
as defined.  The Company has previously executed an interest rate swap agreement
that  effectively  fixes the rate of interest on $8 million of the revolver debt
at 8.98% through  August 2005. The loan and security  agreements  also include a
term loan in the  initial  amount of $7.5  million.  The term loan is payable in
monthly  installments of $125,000,  plus interest,  through  September 2004. The
loan bears  interest  based upon the same  prevailing  rate  described  above in
connection  with the  revolving  credit  facility.  The Company  has  previously
executed an interest  rate swap  agreement  that  effectively  fixes the rate of
interest on approximately $700,000 of the term loan at 8.5% through May 2001.
      These  financing  arrangements  are  collateralized  by the  tangible  and
intangible  assets  of  the  U.S.  and  Canada  operations  (including  accounts
receivable,  inventories, property, plant and equipment, patents and trademarks)
and a pledge of the capital  stock of the Company's  subsidiaries.  The loan and
security agreement contains provisions  pertaining to the maintenance of certain
financial ratios and annual capital  expenditure levels, as well as restrictions
as to payment of cash dividends. The Company is presently in compliance with all
such  provisions,  as  amended.  As  of  December  31,  2000,  the  Company  had
approximately  $22  million  of  unused  lines of  credit  available  under  the
revolving credit facility. In addition,  the Company's Mexico subsidiary has $14
million in bank lines of credit ($10  million  unused as of December  31,  2000)
which bear interest at a rate based upon either a floating U.S. bank rate or the
rate of certain Mexican government securities.
      The Company  also has  outstanding  $16.5  million of Senior  Subordinated
Notes valued at their face amount,  due 2003.  The notes bear  interest at 13.5%
through June 2002 and 12.25% through maturity in 2003. The Company has issued to
noteholders  warrants to purchase  300,000  shares of Company stock at $4.28 per
share.  The note  agreement,  as  amended,  contains  provisions  that limit the
payment of dividends and require the maintenance of certain financial  covenants
and ratios. The Company is presently in compliance with all such provisions,  as
amended.
      The subordinated and senior debt have been classified,  in accordance with
their  terms  and  management's  expectations  as  to  Company  performance,  as
long-term in the accompanying  consolidated  financial statements.  However, the
Company cannot assure that it will be in compliance with all covenant provisions
of its debt  agreements  in all future  quarters and cannot  assure that it will
receive waivers or amendments of any such provisions should that occur.
     The Company entered into the aforementioned interest rate swap agreement to
balance and manage overall  interest rate exposure.  The swaps are not presently
expected to have a material  effect on total  interest  expense over the term of
the  underlying   agreements.   (Also  see  Note  3  to  Consolidated  Financial
Statements.)
      In  March  1999,  the  Company's  Board  of  Directors  approved  a  Stock
Repurchase  Program  authorizing  the  acquisition  of up to $3 million in Dixon
Ticonderoga  Company stock. The Company  repurchased 225,000 shares at a cost of
$1.8 million in the quarter  ended  December 31, 1999.  These  repurchases  were
financed through the  aforementioned  and previous U.S. revolving line of credit
facilities.
      The existing  sources of financing and cash expected to be generated  from
future  operations  and / or asset sales  would,  in  management's  opinion,  be
sufficient to fulfill all current and anticipated  requirements of the Company's
ongoing business and to meet all of it obligations.  However, if future covenant
violations occur with respect to its current financing arrangements, the Company
may need to pursue other  sources of financing  to satisfy  certain  obligations
before their due date.




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

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




Item 3.
-------

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

      As discussed  elsewhere  in this Form 10-Q,  the Company is exposed to the
following  principal  market  risks (i.e.  risks of loss  arising  from  adverse
changes in market rates): foreign exchange rates and interest rates on debt.
      The  Company's  exposure  to foreign  currency  exchange  rate risk in its
international  operations  is  principally  limited to Mexico  and,  to a lesser
degree, Canada. Approximately 33% of the Company's fiscal 2000 net revenues were
derived in Mexico and Canada,  combined (exclusive of intercompany  activities).
Foreign  exchange  transaction  gains and losses arise from monetary  assets and
liabilities  denominated in currencies other than the business unit's functional
local  currency.  It is estimated that a 10% change in both the Mexican peso and
Canadian  dollar  would  impact  reported  operating  profit by  $500,000.  This
quantitative  measure  has  inherent  limitations  because it does not take into
account the changes in customer  purchasing  patterns or any  adjustment  to the
Company's  financing  or  operating  strategies  in response to such a change in
rates.  Moreover,  this measure does not take into account the possibility  that
these currency rates can move in opposite  directions,  such that gains from one
may offset losses from another.
      In addition,  the Company's cash flows and earnings are subject to changes
in interest rates. As of December 31, 2000, approximately 46% of total short and
long-term  debt is fixed,  at rates  between  8% and 13.5%.  The  balance of the
Company debt is variable,  principally based upon the prevailing U.S. bank prime
rate or LIBOR rate.  Certain interest rate swaps, which expire in 2001 and 2005,
fix the rate of interest  on $8.7  million of this debt at  approximately  9%. A
change in the average  prevailing  interest  rates of the  remaining  debt of 1%
would not have a material  effect upon the  Company's  results of  operations or
cash flows. This quantitative measure does not take into account the possibility
that the  prevailing  rates  (U.S.  bank prime and  LIBOR) can move in  opposite
directions  and that the Company has, in most cases,  the option to elect either
as the determining interest rate factor.







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

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

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

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

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

            (3)  (i) Restated Certificate of Incorporation 2

            (3) (ii) Amended and Restated Bylaws 1

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

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

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

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

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

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

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

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

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

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



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

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

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

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

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

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

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

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

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

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

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

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

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

(b)     Reports on Form 8-K:

        None.





                                   SIGNATURES
                                   ----------


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



                            DIXON TICONDEROGA COMPANY



                             Dated:     February 14, 2001
                                        -------------------------------

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


                             Dated:     February 14, 2001
                                        -------------------------------

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


                             Dated:     February 14, 2001
                                        ---------------------------------

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