FORM 10-Q/A

                               (Amendment No. 1)
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D. C. 20549

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

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

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

For Quarter ended November 30, 2002
Commission File Number 1-4304

                            COMMERCIAL METALS COMPANY
--------------------------------------------------------------------------------
             (Exact Name of registrant as specified in its charter)

          Delaware                                     75-0725338
---------------------------                      ------------------------
(State or other Jurisdiction of                      (I.R.S. Employer
incorporation of organization)                     Identification Number)

                              6565 MacArthur Blvd.
                              Irving, Texas 75039
                       -----------------------------------
                    (Address of principal executive offices)
                                   (Zip Code)

                                 (214) 689-4300
                                  -------------
              (Registrant's telephone number, including area code)

               ---------------------------------------------------
                     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        No
                                                          X
                                                       -------    -------

As of January 3, 2003 there were 28,328,357 shares of the Company's common stock
issued and outstanding excluding 3,936,809 shares held in the Company's
treasury.



                                EXPLANATORY NOTE


This Amendment No. 1 to Commercial Metals Company's quarterly report on Form
10-Q for the quarter ended November 30, 2002 is being filed to include certain
reclassifications for improved disclosures on the Consolidated Balance Sheets
and the Consolidated Statements of Cash Flows. We have also revised the language
in Note C, Sales of Accounts Receivable, expanded disclosures related to
accounting policies and made various other modifications, corrections and
clarifications, including the reconciliation of non-GAAP financial measures that
is now required by Regulation G.



                                       1


ITEM 1 - FINANCIAL STATEMENTS

                   COMMERCIAL METALS COMPANY AND SUBSIDIARIES

               CONSOLIDATED CONDENSED BALANCE SHEETS (unaudited)

                                     ASSETS

                        (In thousands except share data)



                                                          November 30,         August 31,
                                                              2002*               2002
                                                         --------------      --------------
                                                                       
CURRENT ASSETS:
  Cash and cash equivalents                              $       59,780      $      124,397
  Accounts receivable (less allowance for
    collection losses of $8,753 and $8,877)                     349,846             350,885
  Inventories                                                   293,577             268,040
  Other                                                          54,935              50,930
                                                         --------------      --------------
                                TOTAL CURRENT ASSETS            758,138             794,252

PROPERTY, PLANT AND EQUIPMENT:
   Land                                                          31,668              29,099
   Buildings                                                    119,661             119,592
   Equipment                                                    731,546             727,650
   Leasehold improvements                                        34,807              34,637
   Construction in process                                       13,573              10,801
                                                         --------------      --------------
                                                                931,255             921,779
   Less accumulated depreciation
    and amortization                                           (558,445)           (543,624)
                                                         --------------      --------------
                                                                372,810             378,155

OTHER ASSETS                                                     55,697              57,669
                                                         --------------      --------------
                                                         $    1,186,645      $    1,230,076
                                                         ==============      ==============

*As restated, see Note J.


           See notes to consolidated condensed financial statements.




                                       2



                   COMMERCIAL METALS COMPANY AND SUBSIDIARIES

               CONSOLIDATED CONDENSED BALANCE SHEETS (unaudited)

                      LIABILITIES AND STOCKHOLDERS' EQUITY
                        (In thousands except share data)



                                                        November 30,        August 31,
                                                           2002*               2002
                                                      --------------      --------------
                                                                    

CURRENT LIABILITIES:
  Short-term borrowings                               $           --      $           --
  Accounts payable                                           265,628             275,232
  Accrued expenses and other payables                         99,315             133,608
  Income taxes payable                                         4,925               5,676
  Current maturities of long-term debt                           621                 631
                                                      --------------      --------------

                      TOTAL CURRENT LIABILITIES              370,489             415,147

DEFERRED INCOME TAXES                                         32,914              32,813

OTHER LONG-TERM LIABILITIES                                   27,069              24,841

LONG-TERM DEBT                                               256,189             255,969

COMMITMENTS AND CONTINGENCIES

STOCKHOLDERS' EQUITY:
  Capital stock:
     Preferred stock                                              --                  --
     Common stock, par value $5.00 per share:
       Authorized 40,000,000 shares; issued
           32,265,166 shares;
            outstanding 28,420,735 and 28,518,453
            shares                                           161,326             161,326
  Additional paid-in capital                                     170                 170
  Accumulated other comprehensive loss                        (1,122)             (1,458)
  Retained earnings                                          391,928             392,004
                                                      --------------      --------------
                                                             552,302             552,042
       Less treasury stock,
           3,844,431 and 3,746,713 shares at cost            (52,318)            (50,736)
                                                      --------------      --------------
                                                             499,984             501,306
                                                      --------------      --------------
                                                      $    1,186,645      $    1,230,076
                                                      ==============      ==============

*As restated, See Note J.


           See notes to consolidated condensed financial statements.





                                       3


                   COMMERCIAL METALS COMPANY AND SUBSIDIARIES

                 CONSOLIDATED CONDENSED STATEMENTS OF EARNINGS
                        (In thousands except share data)
                                   (Unaudited)



                                                         Three months ended
                                                             November 30,
                                                    -----------------------------
                                                        2002             2001*
                                                    ------------     ------------

                                                               
NET SALES                                           $    629,059     $    564,880

COSTS AND EXPENSES:
   Cost of goods sold                                    567,999          486,785

   Selling, general and administrative expenses           50,271           55,627

   Employees' retirement plans                             2,955            3,807

   Interest expense                                        4,335            4,961
                                                    ------------     ------------
                                                         625,560          551,180
                                                    ------------     ------------
EARNINGS BEFORE INCOME TAXES                               3,499           13,700

INCOME TAXES                                               1,294            5,218
                                                    ------------     ------------
NET EARNINGS                                        $      2,205     $      8,482
                                                    ============     ============
Basic earnings per share                            $       0.08     $       0.32

Diluted earnings per share                          $       0.08     $       0.32

Cash dividends per share                            $       0.08     $      0.065

Average basic shares outstanding                      28,486,578       26,207,026

Average diluted shares outstanding                    28,963,733       26,648,662

* As restated, See Note J.





           See notes to consolidated condensed financial statements.




                                       4



                   COMMERCIAL METALS COMPANY AND SUBSIDIARIES

                CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS
                                 (In thousands)
                                   (Unaudited)



                                                                                     Three months ended
                                                                                        November 30,
                                                                                ------------------------------
                                                                                    2002*             2001*
                                                                                ------------      ------------

                                                                                            
CASH FLOWS FROM (USED BY) OPERATING ACTIVITIES:
   Net earnings                                                                 $      2,205      $      8,482
   Adjustments to earnings not requiring cash:
      Depreciation and amortization                                                   15,226            15,765
      Provision for losses on receivables                                                369             1,094
      Net loss (gain) on sale of property                                                211               (59)
      Deferred income taxes                                                              101                --
      Tax benefits from stock plans                                                        5               156

  Changes in operating assets and liabilities, net of effect of Coil Steels
    Group acquisition:
      Decrease (increase) in accounts receivable                                     (12,291)           (8,623)
      Funding from accounts receivable sold                                           12,961                --
      Decrease (increase) in inventories                                             (25,537)          (19,927)
      Decrease (increase) in other assets                                             (1,905)            7,261
      Increase (decrease) in accounts payable,
         accrued expenses, other payables and income taxes                           (44,648)             (175)
      Increase in other long-term liabilities                                          2,228               597
                                                                                ------------      ------------
Net Cash Flows From (Used By) Operating Activities                                   (51,075)            4,571

CASH FLOWS FROM (USED BY) INVESTING ACTIVITIES:
    Purchases of property, plant and equipment                                        (9,658)           (8,624)
    Acquisition of Coil Steels Group, net of cash received                                --            (6,834)
    Sales of property, plant and equipment                                                --                59
                                                                                ------------      ------------
Net Cash Used By Investing Activities                                                 (9,658)          (15,399)

CASH FLOWS FROM (USED BY) FINANCING ACTIVITIES:
     Short-term borrowings - net change                                                   --            (5,989)
     Payments on long-term debt                                                          (16)               (5)
     Stock issued under incentive and  purchase plans                                     26             1,402
     Treasury stock acquired                                                          (1,613)               --
     Dividends paid                                                                   (2,281)           (1,703)
                                                                                ------------      ------------
Net Cash Used by Financing Activities                                                 (3,884)           (6,295)
                                                                                ------------      ------------
Decrease in Cash and Cash Equivalents                                                (64,617)          (17,123)

Cash and Cash Equivalents at Beginning of Year                                       124,397            56,021
                                                                                ------------      ------------
Cash and Cash Equivalents at End of Period                                      $     59,780      $     38,898
                                                                                ============      ============

* As restated, see Note J.




           See notes to consolidated condensed financial statements.



                                       5



                   COMMERCIAL METALS COMPANY AND SUBSIDIARIES

            CONSOLIDATED CONDENSED STATEMENT OF STOCKHOLDERS' EQUITY
                        (in thousands except share data)
                                   (Unaudited)



                                                   Common Stock                               Accumulated
                                          -------------------------------       Add'l            Other
                                             Number of                         Paid-in       Comprehensive       Retained
                                              Shares           Amount          Capital            Loss           Earnings
                                          --------------   --------------   --------------   --------------   --------------
                                                                                               
Balance September 1, 2002:                    32,265,166   $      161,326   $          170   $       (1,458)  $      392,004

Comprehensive income:
  Net earnings for three months
    ended November 30, 2002                                                                                            2,205
  Other comprehensive income:
      Foreign currency translation
        adjustment, net of taxes of $181                                                                336



Comprehensive income

Cash dividends                                                                                                        (2,281)

Stock issued under incentive and
    purchase plans                                                                      (5)

Tax benefits from stock plans                                                            5

Treasury stock acquired
                                          --------------   --------------   --------------   --------------   --------------

Balance November 30, 2002                     32,265,166   $      161,326   $          170   $       (1,122)  $      391,928
                                          ==============   ==============   ==============   ==============   ==============





                                                 Treasury Stock
                                          -------------------------------
                                            Number of
                                              Shares           Amount            Total
                                          --------------   --------------   --------------
                                                                   
Balance September 1, 2002:                    (3,746,713)  $      (50,736)  $      501,306

Comprehensive income:
  Net earnings for three months
    ended November 30, 2002                                                          2,205
  Other comprehensive income:
      Foreign currency translation
        adjustment, net of taxes of $181                                               336

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

Comprehensive income                                                                 2,541

Cash dividends                                                                      (2,281)

Stock issued under incentive and
    purchase plans                                 2,282               31               26

Tax benefits from stock plans                                                            5

Treasury stock acquired                         (100,000)          (1,613)          (1,613)
                                          --------------   --------------   --------------

Balance November 30, 2002                     (3,844,431)  $      (52,318)  $      499,984
                                          ==============   ==============   ==============







           See notes to consolidated condensed financial statements.





                                       6


                   COMMERCIAL METALS COMPANY AND SUBSIDIARIES

              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

                                   (Unaudited)

NOTE A - QUARTERLY FINANCIAL DATA

         In the opinion of management, the accompanying unaudited consolidated
condensed financial statements contain all adjustments (consisting of only
normal recurring accruals, except for the restatement referred to in Note J,
Restatement of Prior Period) necessary to present fairly the financial position
as of November 30 and August 31, 2002 and the results of operations and cash
flows for the three months ended November 30, 2002 and 2001. The results of
operations for the three month periods are not necessarily indicative of the
results to be expected for a full year. These interim financial statements
should be read in conjunction with the Company's consolidated financial
statements for the year ended August 31, 2002 included in its Form 10-K/A filed
with the Securities and Exchange Commission.

NOTE B - ACCOUNTING POLICIES

       Effective September 1, 2002, functional currency for the majority of the
Company's subsidiaries in Europe changed to the Euro from the U.S. dollar. This
change had no significant impact on the Company's financial condition at
November 30, 2002 or its results of operations for the quarter then ended.

       The Company adopted Statement of Financial Accounting Standards (SFAS)
No. 142, Goodwill and Other Intangible Assets effective September 1, 2002. This
Statement was applied to all goodwill and other intangible assets recognized on
the balance sheet, regardless of when those assets were initially recorded.
Effective September 1, 2002, goodwill was no longer amortized. Goodwill was $
6.8 million at November 30 and August 31, 2002. The impact of the implementation
of SFAS 142 and comparison to the prior year period was as follows (in
thousands):



                                       Three months ended
                                           November 30,
                                 -------------------------------
                                     2002               2001
                                 ------------       ------------
                                              
Reported net earnings            $      2,505       $      8,482
Add: goodwill amortization                 --                256
                                 ------------       ------------
Adjusted net earnings            $      2,505       $      8,738
                                 ============       ============


       The goodwill amortization was $0.01 per basic and diluted share for the
three months ended November 30, 2001.

       Effective September 1, 2002, the Company adopted SFAS No. 143, Accounting
for Asset Retirement Obligations, which requires entities to record the fair
value of a liability for an asset retirement obligation when it is incurred by
increasing the carrying amount of the related long-lived asset. The liability is
accreted to its present value each period, and the capitalized cost is
depreciated over the useful lives of the assets. The Company has asset
retirement obligations relating to landfills, which were no longer in use at
September 1, 2002. The Company had previously recorded environmental liabilities
relating to the capping, closure and monitoring costs required for these
landfills. Therefore, the transition to SFAS 143 did not have a significant
impact on the Company's net earnings and related per share amounts. At November
30 and August 31, 2002, respectively, the Company had recorded $1.8 million and
$1.7 million relating to the landfill obligations.

         In September 2002, the Company adopted SFAS No. 144, Accounting for the
Impairment or Disposal of Long-Lived Assets. The adoption of SFAS No. 144 did
not significantly affect the Company's financial position or results of
operations.






                                       7

                   COMMERCIAL METALS COMPANY AND SUBSIDIARIES

              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

                                   (Unaudited)

       In November 2002, the Financial Accounting Standards Board issued
Interpretation No. 45, Guarantor's Accounting and Disclosure Requirements for
Guarantees, Including Indirect Guarantees on Indebtedness of Others. This
Interpretation clarifies disclosures to be made by a guarantor in its financial
statements and requires the guarantor to recognize at the inception of a
guarantee, a liability for the fair value of the obligation undertaken in
issuing the guarantee. The Company must apply the Interpretation to all
guarantees issued or modified after December 31, 2002. The Company has not
entered into or modified any significant guarantees since December 31, 2002.

NOTE C - SALES OF ACCOUNTS RECEIVABLE

The Company has an accounts receivable securitization program (Securitization
Program) which it utilizes as a cost-effective, short-term financing
alternative. Under the Securitization Program, the Company and several of its
subsidiaries (the Originators) periodically sell accounts receivable to the
Company's wholly-owned consolidated special purpose subsidiary (CMCR). CMCR is
structured to be a bankruptcy-remote entity. CMCR, in turn, sells an undivided
percentage ownership (Participation Interest) in the pool of receivables to an
affiliate of a third party financial institution (Buyer). CMCR may sell
undivided interests of up to $130 million, depending on the Company's level of
financing needs.

This Program is designed to enable receivables sold by the Company to CMCR to
constitute true sales under US Bankruptcy Laws, and the Company has received
an opinion from counsel relating to the "true sale" nature of the program. As a
result, these receivables are available to satisfy CMCR's own obligations to its
third party creditors. The Company accounts for the Securitization Program in
accordance with SFAS No. 140, "Accounting for Transfers and Servicing of
Financial Assets and Extinguishments of Liabilities." The transfers meet all of
the criteria for a sale under SFAS No. 140. At the time a Participation Interest
in the pool of receivables is sold, the amount sold is removed from the
consolidated balance sheet and the proceeds from the sale are reflected as cash
provided by operating activities.

At November 30, 2002 and August 31, 2002, uncollected accounts received of $145
million and $146 million, respectively, had been sold to CMCR, and the Company's
undivided interest in these receivables was subordinate to any interest owned by
the Buyer. At November 30, 2002 and August 31, 2002, no Participant Interests in
CMCR's accounts receivable pool were owned by the Buyer and therefore none were
reflected as a reduction in accounts receivable on the Company's consolidated
balance sheets.

Discounts (losses) on the sales of accounts receivables to the Buyer under this
Securitization Program were $123 thousand and $347 thousand for three months
ended November 30, 2002 and 2001 respectively. These losses, representing
primarily the costs of funds, were included in selling, general and
administrative expenses. The carrying amount of the Company's retained interest
(representing the Company's interest in the receivable pool) was $145 million
(100%) in the revolving pool of receivables of $145 million at November 30,
2002. At August 31, 2002, the carrying amount of the Company's retained interest
was $146 million (100%) in the revolving pool of receivables of $146 million.
The carrying amount of the Company's retained interest in the receivables
approximated fair value due to the short-term nature of the collection period.
The retained interest is determined reflecting 100% of any allowance for
collection losses on the entire receivables pool. No other material assumptions
are made in determining the fair value of the retained interest. The Company is
responsible for servicing the entire pool of receivables.

In addition to the Securitization Program described above, the Company's
international subsidiaries periodically sell accounts receivable. These
arrangements also constitute true sales and, once the accounts are sold, they
are no longer available to satisfy the Company's creditors in the event of
bankruptcy. Uncollected accounts receivable that had been sold under these
arrangements and removed from the consolidated balance sheets were $15.1 million
at November 30, 2002 and $2.1 million at August 31, 2002.


NOTE D - LONG TERM DEBT

       Long-term debt (in thousands) was as follows:



                              November 30,        August 31,
                                  2002               2002
                              ------------       ------------
                                           
7.20% notes due 2005          $    105,000       $    104,775
6.80% notes due 2007                50,000             50,000
6.75% notes due 2009               100,000            100,000
Other                                1,810              1,825
                              ------------       ------------

                                   256,810            256,600

Less current maturities                621                631
                              ------------       ------------
                              $    256,189       $    255,969
                              ============       ============


On April 9, 2002, the Company entered into two interest rate swaps to convert a
portion of the Company's long term debt from a fixed interest rate to a floating
interest rate. The impact of these swaps is to adjust the amount of fixed rate
and floating rate debt and to reduce overall financing costs. The swaps
effectively convert the interest rate on the $100 million debt due July 2005
from the fixed rate of 7.20% to six month LIBOR (determined in arrears) plus a
spread of 2.02%. The Company locked the rate at 3.61% for the next reset date of
January 15, 2003. The total fair value of both swaps was $5,000,000 and
$4,775,000 at November 30 and August 31, 2002, respectively and is recorded in
other long-term assets, with a corresponding increase in the 7.20% long-term
notes, representing the change in fair value of the hedged debt.




                                       8


                   COMMERCIAL METALS COMPANY AND SUBSIDIARIES

              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

                                   (Unaudited)

NOTE E - EARNINGS PER SHARE

         On May 20, 2002, the Company's Board of Directors declared a
two-for-one stock split in the form of a 100% stock dividend on its common
stock. All 2001 per share and weighted average share amounts in the accompanying
consolidated condensed financial statements have been restated to reflect this
stock split.

       In calculating earnings per share, there were no adjustments to net
earnings to arrive at income for the three months ended November 30, 2002 or
2001. The reconciliation of the denominators of earnings per share calculations
are as follows:



                                                                       Three months ended
                                                                           November 30,
                                                                 -------------------------------
                                                                     2002               2001
                                                                 ------------       ------------
                                                                              
Shares outstanding for basic earnings per share                    28,486,578         26,207,026
Effect of dilutive securities-stock options/purchase plans            477,155            441,636
                                                                 ------------       ------------
Shares outstanding for diluted earnings per share                  28,963,733         26,648,662


Some of the stock options granted in February 2002 and all of those granted in
June 2002 were anti-dilutive at November 30, 2002 based on the average share
price for the quarter of $17.48. All stock options expire by 2009.

NOTE F - DERIVATIVES AND RISK MANAGEMENT

       The Company's worldwide operations and product lines expose it to risks
from fluctuations in foreign currency exchange rates and metals commodity
prices. The objective of the Company's risk management program is to mitigate
these risks using futures or forward contracts (derivative instruments). The
Company enters into metal commodity forward contracts to mitigate the risk of
unanticipated declines in gross margin due to the volatility of the commodities'
prices, and enters into foreign currency forward contracts which match the
expected settlements for purchases and sales denominated in foreign currencies.
The Company designates only those contracts as hedges for accounting purposes
which closely match the terms of the underlying transaction. These hedges
resulted in substantially no ineffectiveness in the statements of earnings for
quarters ended November 30, 2002 and 2001. Certain of the foreign currency and
all of the commodity contracts were not designated as hedges for accounting
purposes, although management believes they are essential economic hedges. The
changes in fair value of these instruments resulted in a $339 thousand decrease
and a $129 thousand increase in cost of goods sold for the quarters ended
November 30, 2002 and 2001, respectively. All of the instruments are highly
liquid, and none are entered into for trading purposes or speculation.

See Note D, Long-Term Debt, regarding the Company's interest rate risk
management strategy.

NOTE G - CONTINGENCIES

       There were no material developments relating to the Company's
construction disputes or other contingencies since August 31, 2002. See Note 10,
Commitments and Contingencies, to the consolidated financial statements for the
year ended August 31, 2002.

NOTE H - RECLASSIFICATIONS

       Certain reclassifications have been made in the 2001 financial statements
to conform to the classifications used in the current year.






                                       9

                   COMMERCIAL METALS COMPANY AND SUBSIDIARIES

              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

                                   (Unaudited)

NOTE I - BUSINESS  SEGMENTS

The following is a summary of certain financial information by reportable
segment (in thousands):



                                                         Three months ended November 30, 2002
                                       ------------------------------------------------------------------------------
                                                                       Marketing &        Corp. &
                                       Manufacturing    Recycling      Distribution        Elim.         Consolidated
                                       ------------    ------------    ------------     ------------     ------------

                                                                                          
Net sales - unaffiliated customers     $    288,410    $     89,707    $    250,736     $        206     $    629,059
Inter-segments sales                            800           6,649           5,627          (13,076)              --

                                       ------------    ------------    ------------     ------------     ------------
                                            289,210          96,356         256,363          (12,870)         629,059

Adjusted operating profit (loss)              3,744           1,404           4,772           (1,963)           7,957

Total assets - November 30, 2002            707,307          95,342         293,264           90,732        1,186,645






                                                             Three months ended November 30, 2001
                                       -------------------------------------------------------------------------------
                                                                         Marketing &       Corp. &
                                       Manufacturing     Recycling      Distribution         Elim.        Consolidated
                                       ------------    ------------     ------------     ------------     ------------

                                                                                           
Net sales - unaffiliated customers     $    330,504    $     77,881     $    156,405     $         90     $    564,880
Inter-segments sales                            804           4,750            2,788           (8,342)              --

                                       ------------    ------------     ------------     ------------     ------------
                                            331,308          82,631          159,193           (8,252)         564,880

Adjusted operating profit (loss)             20,200          (1,222)           2,280           (2,251)          19,007

Total assets - November 30, 2001            738,398          88,213          225,487           52,065        1,104,163


The following table provides a reconciliation of the non-GAAP measure, adjusted
operating profit (loss), to net earnings (loss), the most comparable GAAP
measure (in thousands):



                                                                          MARKETING AND  CORPORATE AND
SEGMENT                                        MANUFACTURING   RECYCLING  DISTRIBUTION   ELIMINATIONS     TOTAL
-----------------------------------------      -------------   ---------  -------------  -------------   -------
                                                                                          
THREE MONTHS ENDED NOVEMBER 30, 2002:
Net earnings (loss)                                $ 2,283      $   900       $ 2,827      $(3,805)      $ 2,205
Income taxes                                         1,387          485         1,543       (2,121)        1,294
Interest expense                                        33            1           363        3,938         4,335
Discounts on sales of accounts receivable               41           18            39           25           123
                                                   -------      -------       -------      -------       -------
Adjusted operating profit(loss)                    $ 3,744      $ 1,404       $ 4,772      $(1,963)      $ 7,957
                                                   =======      =======       =======      =======       =======


THREE MONTHS ENDED NOVEMBER 30, 2001

Net earnings(loss)                                 $12,414      $  (836)      $ 1,070      $(4,166)      $ 8,482
Income taxes                                         7,520         (459)          583       (2,426)        5,218
Interest expense                                        87            1           491        4,382         4,961
Discounts on sales of accounts receivable              179           72           136          (41)          346
                                                   -------      -------       -------      -------       -------
Adjusted operating profit(loss)                    $20,200      $(1,222)      $ 2,280      $(2,251)      $19,007
                                                   =======      =======       =======      =======       =======



NOTE J - RESTATEMENT

       In August 2002, the Company uncovered a theft and accounting fraud which
had occurred over four years at a rebar fabrication facility in South Carolina.
The total adjustment required to restate the accounting records to their proper
balances was $2.7 million pre-tax. This incident resulted in a $900 thousand
pre-tax expense in fiscal 2002, of which $545 thousand was attributed to the
first quarter ended November 30, 2001. The effects of the restatement were as
follows (in thousands, except per share):



                                                             2001
                                                ----------------------------
                                                As previously        As
                                                  reported        restated
                                                ------------    ------------
                                                          
At November 30:
Cash                                            $     31,339    $     30,798
Total assets                                       1,106,794       1,104,014

Three months ended November 30:
Selling, general and administrative expenses    $     55,082    $     55,627
Earnings before income taxes                          14,245          13,700
Net earnings                                           8,832           8,482
Basic EPS                                               0.34            0.32
Diluted EPS                                             0.33            0.32


In October 2003, the Company determined that the amounts previously reported at
August 31 and November 30, 2002 as temporary investments should have been
classified as "cash equivalents" and combined with the amounts reported as cash
on its consolidated balance sheets. Also, the Company has determined that it
should have consolidated its interests in CMCR, the primary effect of which is
to combine the amounts previously reported as notes receivables from affiliate
with accounts receivable on the consolidated balance sheets. As a result, cash
and cash equivalents shown in the accompanying consolidated balance sheets as of
November 30 and August 31, 2002 have been increased by $34 million and $91
million, respectively, from the amounts previously reported as cash (as shown in
the table above), and the previously reported temporary investments line has
been removed. As a result of consolidating CMCR, accounts receivable as of
November 30 and August 31, 2002 have been increased by $142 million and $143
million, respectively, from the amounts previously reported (as shown in the
table above), and the previously reported notes receivable from affiliates line
has been removed. In conjunction with these balance sheet changes, net cash used
by investing activities in the accompanying statements of cash flows for the
three months ended November 30, 2002 and 2001 have been changed from ($47)
million and ($399) thousand, respectively, to ($9.7) million and ($15.4)
million. In addition, the disclosures in Note C, Sales of Accounts Receivable,
have been revised. Other changes were also made to the consolidated balance
sheets and statements of cash flows and accompanying notes as a result of the
consolidation of CMCR, none of which are material to the financial statements.


                                       10


ITEM 2.

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

                       CONSOLIDATED RESULTS OF OPERATIONS

                                  (in millions)

As discussed in Note J, Restatement, to the consolidated condensed financial
statements, we have restated our financial statements for the three months ended
November 30, 2001. Our management's discussion and analysis includes the effect
of the restatement.



                                 Three Months Ended
                                    November 30,
                          -------------------------------
                              2002               2001
                          ------------       ------------
                                       
Net sales                 $        629       $        565

Net earnings                       2.2                8.5

EBITDA                            23.0               34.5

Ending LIFO reserve                7.9                5.9


We have included a financial statement measure in the table above that was not
derived in accordance with generally accepted accounting principals (GAAP).
Earnings before interest expense, income taxes, depreciation and amortization
(EBITDA) is a non-GAAP financial performance measure. In calculating EBITDA, we
exclude our largest recurring non-cash charge, depreciation and amortization. We
use EBITDA as one guideline to assess our ability to pay our current debt
obligations as they mature and a tool to calculate possible future levels of
leverage capacity. Reconciliations to the most comparable GAAP measure, net
earnings, are provided below (in millions):



                                           Three Months Ended
                                              November 30,
                                    -------------------------------
                                        2002               2001
                                    ------------       ------------
                                                 
Net earnings                        $        2.2       $        8.5
Income taxes                                 1.3                5.2
Interest expenses                            4.3                5.0
Depreciation and amortization               15.2               15.8
                                    ------------       ------------
EBITDA                              $       23.0       $       34.5
                                    ============       ============



Our management uses a non-GAAP measure, adjusted operating profit, to compare
and evaluate the financial performance of our segments. See Note I, Business
Segments, to the consolidated condensed financial statements. Adjusted operating
profit is the sum of our earnings before income taxes, and financing costs.
Adjusted operating profit provides a core operational earnings measurement that
compares segments without the need to adjust for federal, but more specifically
state and local taxed which have considerable variation between domestic
jurisdictions. Tax regulations in international operations add additional
complexity. Also, we exclude interest cost in our calculation of adjusted
operating profit. The results are therefore without consideration of financing
alternatives of capital employed. In the following table we are providing a
reconciliation of the non-GAAP measure, adjusted operating profit (loss), to net
earnings (loss), the most comparable GAAP measure (in thousands):



                                                                          MARKETING AND  CORPORATE AND
SEGMENT                                        MANUFACTURING   RECYCLING  DISTRIBUTION   ELIMINATIONS     TOTAL
-----------------------------------------      -------------   ---------  -------------  -------------   -------
                                                                                          
THREE MONTHS ENDED NOVEMBER 30, 2002:
Net earnings (loss)                                $ 2,283      $   900       $ 2,827      $(3,805)      $ 2,205
Income taxes                                         1,387          485         1,543       (2,121)        1,294
Interest expense                                        33            1           363        3,938         4,335
Discounts on sales of accounts receivable               41           18            39           25           123
                                                   -------      -------       -------      -------       -------
Adjusted operating profit(loss)                    $ 3,744      $ 1,404       $ 4,772      $(1,963)      $ 7,957
                                                   =======      =======       =======      =======       =======


THREE MONTHS ENDED NOVEMBER 30, 2001

Net earnings(loss)                                 $12,414      $  (836)      $ 1,070      $(4,166)      $ 8,482
Income taxes                                         7,520         (459)          583       (2,426)        5,218
Interest expense                                        87            1           491        4,382         4,961
Discounts on sales of accounts receivable              179           72           136          (41)          346
                                                   -------      -------       -------      -------       -------
Adjusted operating profit(loss)                    $20,200      $(1,222)      $ 2,280      $(2,251)      $19,007
                                                   =======      =======       =======      =======       =======


The following financial events were significant during the first quarter ended
November 30, 2002:

-    Key markets in the manufacturing segment deteriorated further for most
     products.

-    Steel group earnings decreased due to lower selling prices, both for the
     minimills and fabrication operations, and higher scrap costs.

-    The copper tube division reported lower gross margins due to lower selling
     prices and higher copper scrap purchase costs.

-    The recycling segment continued to be profitable with improvements in both
     ferrous and nonferrous scrap markets over last year.

-    Marketing and distribution's adjusted operating profit was more than double
     last year's first quarter, with most of the improvement in international
     markets.

-    We reduced our bonuses, contributions and employee's retirement plan
     expenses in line with our lower earnings.

-    Our financial position remained strong, with excess cash and no short-term
     debt at November 30, 2002.





                                       11



CONSOLIDATED DATA -

The LIFO method of inventory valuation increased net earnings by $143 thousand
and $437 thousand (1 cent and 2 cents per diluted share) for the three months
ended November 30, 2002 and 2001, respectively. We have restated the prior
year's per share numbers to reflect the stock split referred to in Note E,
Earnings per Share, to the consolidated condensed financial statements.

SEGMENT OPERATING DATA -
(in thousands)

Unless otherwise indicated, all dollars below are before income taxes.

The following table shows net sales and adjusted operating profit (loss) by
business segment.



                                       Three months ended
                                            November 30,
                                 --------------------------------
                                     2002                2001
                                 ------------        ------------
                                               
NET SALES:
Manufacturing                    $    289,210        $    331,308
Recycling                              96,356              82,631
Marketing and Distribution            256,363             159,193
Corporate and Eliminations            (12,870)             (8,252)
                                 ------------        ------------
                                 $    629,059        $    564,880
                                 ============        ============

ADJUSTED OPERATING PROFIT (LOSS):
Manufacturing                    $      3,744        $     20,200
Recycling                               1,404              (1,222)
Marketing and Distribution              4,772               2,280
Corporate and Eliminations             (1,963)             (2,251)
                                 ------------        ------------
                                 $      7,957        $     19,007
                                 ============        ============




MANUFACTURING -

We include our steel group and our copper tube division in our manufacturing
segment. Adjusted operating profit is equal to earnings before income taxes for
our four steel minimills, our copper tube mill and the steel group's fabrication
operations. Our manufacturing adjusted operating profit for the three months
ended November 30, 2002 decreased $16.5 million (81%) as compared to 2001 on
$42.1 million (13%) less net sales. Our steel group's minimills and our copper
tube mill reported lower adjusted operating profits because lower selling prices
combined with higher scrap purchase costs resulted in compressed gross margins.
Our steel group's downstream fabrication operations were less profitable due to
much lower selling prices and shipments. Lower private non-residential
construction and the slower industrial economy in the United States contributed
to lower selling prices in our manufacturing segment, as domestic supply plus
imports exceeded demand. On the other hand, tariffs levied by other countries on
their steel scrap exports caused the U.S. scrap market to tighten, and purchase
prices for scrap increased. These conditions resulted in a significant reduction
in gross margins.





                                       12


The table below reflects steel and scrap prices per ton:



                                                         Three months ended
                                                            November 30,
                                                  -------------------------------
                                                      2002               2001
                                                  ------------       ------------

                                                               
Average mill selling price (total sales)          $        272       $        277
Average mill selling price (finished goods)                281                282
Average fabrication selling price                          558                634
Average ferrous scrap purchase price                        89                 73


Adjusted operating profit for our four steel minimills decreased 77% for the
three months ended November 30, 2002 compared to 2001, due to falling selling
prices and higher scrap costs. Profits at all four mills were significantly
lower, although total shipments were up. The largest declines in profitability
were at SMI Texas and SMI South Carolina. Adjusted operating profits at SMI
Texas decreased $3.0 million (51%) for the three months ended November 30, 2002
as compared to 2001. SMI South Carolina lost $2.3 million for the three months
ended November 30, 2002 as compared to a $1.2 million adjusted operating profit
in 2001. The mills shipped 505,000 tons in the current quarter compared to
476,000 last year, an increase of 6%. Mill production decreased slightly with
tons rolled down 1% to 480,000. Tons melted decreased 2% to 514,000. The average
total mill selling price at $272 per ton was $5 (2%) below last year primarily
because we shipped more semi-finished billets, a product with a lower selling
price than our average. Our mill selling price for finished goods decreased $1
per ton. Average scrap purchase costs were $16 per ton higher than last year,
resulting in lower gross margins. Utility expenses increased by $1.1 million as
compared to last year; both natural gas and electricity costs were higher.

Adjusted operating profit in the steel group's fabrication and other businesses
decreased by $8.0 million (85%) for the three months ended November 20, 2002 as
compared to 2001. Excluding SMI-Owen (which was sold in March 2002), adjusted
operating profits decreased by $3.9 million. Near the end of fiscal 2002, we
uncovered an accounting fraud and a theft, which occurred over four years at our
rebar fabrication plant in South Carolina. The total adjustment required to
restate the accounting records to their proper balances was $2.7 million,
including a $900 thousand expense in fiscal 2002. Earnings before income taxes
for the three months ended November 30, 2001 have been restated by $545,000. See
Note J, Restatement to the consolidated condensed financial statements.

We took immediate action to strengthen compliance with our internal control
policies in the areas of segregation of duties, personnel, and management review
and oversight. Both the controller and the general manager were replaced at the
rebar fabrication plant in South Carolina. The steel group has increased the
level of detail, the frequency of submission, and the amount of review of its
operating locations' reporting. The Company has renewed emphasis on periodic and
timely internal balance sheet audits at all operating locations and completed
audits of all its operating locations in fiscal 2003. No major areas of
noncompliance were noted. Senior management and area managers of all the
Company's locations attended internal meetings led by the CEO and CFO regarding
management's responsibility for internal control, dealing with noncompliance
issues and the Company's commitment to only the highest ethical standards of
conduct.

Fabrication plant shipments totaled 217,000 tons, 15% less than last year's
first quarter shipments of 255,000 tons. Excluding SMI Owen, shipments decreased
by 29,000 tons (12%). The average fabrication selling price for the three months
ended November 30, 2002 decreased $76 per ton (12%). Rebar fabrication, concrete
related products, joist and structural steel fabrication markets were all
weaker, with several plants reporting adjusted operating losses. Only our steel
fence post plants together with our heat treating plant generated the same
profitability during the three months ended November 30, 2002 as compared to
2001. In general, our continued cost reduction efforts and initiatives to
improve productivity were not enough to offset the drop in gross margins. In
spite of the current poor market conditions, our strategy remains to continue
both internal growth and acquisitions to expand our downstream businesses.

Our Copper tube division's adjusted operating profit decreased $1.9 million
(87%) with 7% less net sales. Copper tube shipments increased 3% to 15.6 million
pounds. Production increased 13% to 15.3 million pounds. However, the average
selling price dropped 12 cents per pound (10%) to $1.10 for the three months
ended November 30, 2002 as compared to $1.22 for the three months ended November
30, 2001. The average copper scrap price increased 3 cents per pound (5%) during
the three months ended November 30, 2002 as compared to 2001. Although sales and
construction of new homes held up relatively well, more imported tubing and an
over-supply of water and refrigeration tubing put pressure on selling prices.
The division continued to expand its sales of line sets.





                                       13



RECYCLING -

Our recycling segment reported an adjusted operating profit of $1.4 million for
the three months ended November 30, 2002 as compared with an adjusted operating
loss of $1.2 million in 2001. Net sales for the three months ended November 30,
2002 were 17% higher at $96 million. Gross margins were 23% higher than the same
period last year. The segment processed and shipped 390,000 tons of ferrous
scrap during the three months ended November 30, 2002, 13% more than 2001.
Ferrous sales prices were on average $89 per ton, or 25% higher than 2001.
Nonferrous shipments were flat at 56,000 tons. The average nonferrous scrap
sales price of $963 per ton for the three months ended November 30, 2002 was 9%
higher than in 2001. The total volume of scrap processed, including the steel
group's processing plants, was 669,000 tons, an increase of 15% from the 584,000
tons processed in 2001.

MARKETING AND DISTRIBUTION -

Net sales in the three months ended November 30, 2002 for our marketing and
distribution segment increased 61% as compared to 2001 to $256 million. Adjusted
operating profit for the three months ended November 30, 2002 was $4.8 million,
more than double from 2001, mostly due to better results from our international
operations. Sales to and within Asia, especially China, were up significantly.
Also, the economy in Australia was still strong. In September 2001, we completed
our acquisition of Coil Steels Group, in which we already owned a 22% share. In
September 2002, we acquired the sheet and coil business of Horans in Australia,
which we merged into our Coil Steels Group's Sydney operation. The increased
profitability in marketing and distribution was largely due to our strategy in
recent years to build up our regional business around the world and to increase
our downstream presence. Our U.S. divisions were also more profitable for the
three months ended November 30, 2002 as compared to 2001.

OTHER -

Selling, general and administrative as well as employee's retirement plan
expenses were lower for the three months ended November 30, 2002 as compared to
2001, mostly due to discretionary items, such as bonuses, contributions and
profit sharing. Interest expense was lower due to two interest rate swaps, (see
Note D, Long Term Debt, to the consolidated condensed financial statements)
which resulted in interest expense savings.

CONTINGENCIES -

See Note G, Contingencies, to the consolidated condensed financial statements.

In the ordinary course of conducting our business, we become involved in
litigation, administrative proceedings, governmental investigations including
environmental matters, and contract disputes. We may incur settlements, fines,
penalties or judgments because of some of these matters. While we are unable to
estimate precisely the ultimate dollar amount of exposure to loss in connection
with these matters, we make accruals as we deem necessary. The amounts we accrue
could vary substantially from amounts we pay due to several factors including
the following: evolving remediation technology, changing regulations, possible
third-party contributions, the inherent shortcomings of the estimation process,
and the uncertainties involved in litigation. Accordingly, we cannot always
estimate a meaningful range of possible exposure. We believe that we have
adequately provided in our financial statements for the estimable potential
impact of these contingencies. We also believe that the outcomes will not
significantly affect the long-term results of operations or our financial
position. However, they may have a material impact on earnings for a particular
period.

We are subject to federal, state and local pollution control laws and
regulations in all locations we have operating facilities. We anticipate that
compliance with these laws and regulations will involve continuing capital
expenditures and operating costs.





                                       14


OUTLOOK -

We expect our second quarter to be weak for the following reasons:

     o    our second quarter is seasonally our weakest

     o    conditions in our markets continue to be very challenging

     o    we will be taking some downtime at the minimills to manage
          inventories.

Although we believe that commercial construction will remain soft, we expect the
second half of our fiscal year ending August 31, 2003 to be more profitable due
to increased production and shipments and some price increases in most of our
businesses. We anticipate that public construction will hold steady despite
tighter budgets at the state and local level, because it typically increases in
the spring. We are expecting institutional building activities to continue as
well. We are presuming that import levels will be lower in our more favorable
prognosis for steel volume and pricing in the second half of our fiscal 2003. We
think that imports will decrease because of the very low domestic prices for our
products. We also plan to make further cost reductions during the remainder of
2003, which should increase our profits. We believe that the ferrous scrap
market will improve because of more demand for scrap overseas and less domestic
supply. As a result, we are expecting ferrous scrap prices to improve. Also, we
think that nonferrous prices will increase. The recycling segment should
continue to improve its profitability under these conditions. We believe that
our marketing and distribution markets will have mixed results.

We believe that our 2004 fiscal year will be much more profitable, and that we
will experience stronger demand for construction-related products and services.
We are also expecting that various end-use markets around the world will
improve, especially manufacturing activity. We think that emerging markets will
show a disproportionate increase in the consumption of steel and nonferrous
metals.

This outlook section contains forward-looking statements regarding the outlook
for our financial results including net earnings, product pricing and demand,
production rates, interest rates, inventory levels, results of litigation and
general market conditions. These forward-looking statements can generally be
identified by phrases such as we "expect", "anticipate", "believe", "presume",
"think", "plan to", "should", "likely", "appear", "projects", or other similar
words or phrases of similar impact. There is inherent risk and uncertainty in
any forward-looking statements. Variances will occur and some could be
materially different from our current opinion. Developments that could impact
our expectations include the following:

     o    interest rate changes

     o    construction activity

     o    litigation claims and settlements

     o    difficulties or delays in the execution of construction contracts
          resulting in cost overruns or contract disputes

     o    metals pricing over which we exert little influence

     o    increased capacity and product availability from competing steel
          minimills and other steel suppliers including import quantities and
          pricing

     o    court decisions

     o    industry consolidation or changes in production capacity or
          utilization

     o    global factors including credit availability

     o    currency fluctuations

     o    energy and insurance prices

     o    decisions by governments impacting the level of steel imports and pace
          of overall economic activity.

LIQUIDITY AND CAPITAL RESOURCES -

We discuss liquidity and capital resources on a consolidated basis. Our
discussion includes the sources and uses of our three operating segments and
centralized corporate functions. We have a centralized treasury function and use
inter-company loans to efficiently manage the short-term cash needs of our
operating divisions. We invest any excess funds centrally.




                                       15


We rely upon cash flows from operating activities, and to the extent necessary,
external short-term financing sources. Our short-term financing sources include
the issuance of commercial paper, sales of accounts receivable and borrowing
under our bank credit facilities. From time to time, we have issued long-term
public debt and private placements. Our investment grade credit ratings and
general business conditions affect our access to external financing on a
cost-effective basis. Depending on the price of our common stock, we may realize
significant cash flows from the exercise of stock options.

Moody's Investors Service (P-2), Standard & Poor's Corporation (A-2) and Fitch
(F-2) rate our $174.5 million commercial paper program in the second highest
category. To support our commercial paper program, we have unsecured
contractually committed revolving credit agreements with a group of eight banks.
Our $129.5 million facility expires in August 2003, and our $45 million facility
expires in August 2004. We plan to continue our commercial paper program and the
revolving credit agreements in comparable amounts to support the commercial
paper program.

For added flexibility, we may secure financing through sales of certain accounts
receivable in an amount not to exceed $130 million. We may continually sell
accounts receivable on an ongoing basis to replace those receivables that have
been collected from our customers. Our long-term public debt was $255 million at
November 30, 2002 and is investment grade rated by Standard & Poors' Corporation
(BBB), Fitch (BBB) and by Moody's Investors Services (Baa1). We have access to
the public markets for potential refinancing or the issuance of additional
long-term debt. Also, we have numerous informal, uncommitted credit facilities
available from domestic and international banks. These credit facilities are
priced at bankers' acceptance rates on a cost of funds basis.

Credit ratings affect our ability to obtain short- and long-term financing and
the cost of such financing. If the rating agencies were to reduce our credit
ratings, we would pay higher financing costs and probably would have less
availability of the informal, uncommitted facilities. In determining our credit
ratings, the rating agencies consider a number of both quantitative and
qualitative factors. These factors include earnings, fixed charges such as
interest, cash flows, total debt outstanding, off balance sheet obligations and
other commitments, total capitalization and various ratios calculated from these
factors. The rating agencies also consider predictability of cash flows,
business strategy, industry condition and contingencies. We are committed to
maintaining our investment grade ratings.

Certain of our financing agreements include various covenants. The most
restrictive of these covenants requires us to maintain an interest coverage
ratio of greater than three times and a debt to capitalization ratio of 55%, as
defined in the financing agreement. A few of the agreements provide that if we
default on the terms of another financing agreement, it is considered a default
under these agreements. We have complied with the requirements, including the
covenants of our financing agreements as of and for the three months ended
November 30, 2002.

Our revolving credit agreements and accounts receivable securitization agreement
include ratings triggers. The trigger in the revolving credit agreements is
solely a means to reset pricing for facility fees and, if a borrowing occurs, on
loans. Within the accounts receivable securitization agreement, the ratings
trigger is contained in a "termination event", but the trigger is set at
catastrophic levels. The trigger requires a combination of ratings actions on
behalf of two independent rating agencies and is set at levels seven ratings
categories below our current rating.

Our manufacturing and recycling businesses are capital intensive. Our capital
requirements include construction, purchases of equipment and maintenance
capital at existing facilities. We plan to invest in new operations. We also
plan to invest in working capital to support the growth of our businesses,
maintain our ability to repay maturing long-term debt when due at its earliest
maturity in 2005 and pay dividends to our stockholders.

We continue to assess alternative means of raising capital, including potential
dispositions of under-performing or non-strategic assets. Any potential future
major acquisitions could require additional financing from external sources such
as the issuance of common stock.




                                       16


Cash Flows

Our cash flows from operating activities primarily result from sales of steel
and related products, and to a lesser extent, sales of nonferrous metal
products. We have a diverse and generally stable customer base. We use futures
or forward contracts as needed to mitigate the risks from fluctuations in
foreign currency exchange rates and metals commodity prices. See Note F,
Derivatives and Risk Management, to the consolidated condensed financial
statements.

The volume and pricing of orders from our U.S. customers in the manufacturing
and construction sectors affect our cash flows from operating activities. Our
international marketing and distribution operations also significantly affect
our cash flows from operating activities. The weather can influence the volume
of products we ship in any given period. Also, the general economy, the strength
of the U.S. dollar, governmental action, and various other factors beyond our
control influence our volume and prices. Periodic fluctuations in our prices and
volumes can result in variations in cash flows from operations. Despite these
fluctuations, we have historically relied on operating activities as a steady
source of cash.

We used $51.1 million of net cash flows in our operating activities for the
three months ended November 30, 2002 as compared with the $4.6 million of net
cash flows provided from our operating activities for the three months ended
November 30, 2001 due partially to lower net earnings. Our provision for losses
on receivables was also lower. During the three months ended November 30, 2002,
we paid more expenses, which had been accrued at the fiscal year ended August
31, 2002, than we did for 2001. These payments were higher because bonuses and
other discretionary items were more for fiscal 2002 than 2001 based on our
higher profits. Net working capital increased only slightly to $388 million at
November 30, 2002 from $379 million at August 31, 2002 because we used funds
from cash equivalents to pay the accrued expenses as warranted. The current
ratio was 2.0 at November 30, 2002, up from 1.9 at August 31, 2002.

We invested $9.7 million in property, plant and equipment during the three
months ended November 30, 2002, which was comparable to 2001. In 2001, we
acquired the remaining shares of the Coil Steels Group (CSG) for $6.8 million.
We expect our capital spending for fiscal 2003 to be $87 million, including both
new construction and acquisitions to expand our downstream businesses. We assess
our capital spending each quarter and reevaluate our requirements based upon
current and expected results.

Our short-term financing needs were still minimal during the three months ended
November 30, 2002. We used cash and cash equivalents to meet our working capital
requirements during this period. We had no short-term borrowings at November 30,
2002 or 2001. We have no significant amounts due on our long-term debt until
July 2005.

At November 30, 2002, 28,420,735 common shares were issued and outstanding, with
3,844,431 held in our treasury. We paid dividends of $2.3 million during the
three months ended November 30, 2002, slightly more than the $1.7 million paid
during 2001. During the three months ended November 30, 2002, we purchased
100,000 shares of our common stock at an average price of $16.13 per share.
These shares were held in our treasury.

We believe that we have sufficient liquidity for fiscal 2003 and the foreseeable
future.




                                       17



CONTRACTUAL OBLIGATIONS

The following table represents our contractual obligations as of November 30,
2002 below (dollars in thousands):



                                                                       Payments Due Within *
                                                  ---------------------------------------------------------------
                                                                        2-3             4-5             After
                                     Total           1 Year            Years           Years           5 Years
                                 ------------     ------------     ------------     ------------     ------------
                                                                                      
Contractual Obligations:

      Long-term Debt (1)         $    256,810     $        621     $    106,080     $     50,033     $    100,076
      Operating Leases (2)             56,158            7,345           13,311           10,262           25,240
      Unconditional Purchase
          Obligations (3)              87,340           31,639           31,724            6,983           16,994
                                 ------------     ------------     ------------     ------------     ------------

Total Contractual Cash
      Obligations                $    400,308     $     39,605     $    151,115     $     67,278     $    142,310
                                 ============     ============     ============     ============     ============


*     Cash obligations herein are not discounted.

(1)  Total amounts are included in the November 30, 2002 consolidated balance
     sheet. See Note D, Long-Term Debt, to the consolidated condensed financial
     statements.

(2)  Includes minimum lease payment obligations for noncancelable equipment and
     real-estate leases in effect as of November 30, 2002.

(3)  About 57% of these purchase obligations are for inventory items to be sold
     in the ordinary course of business; most of the remainder are for supplies
     associated with normal revenue-producing activities.

At November 30, 2002, we received $15,102,000 of net funding from the sales of
accounts receivable. See Note C, Sales of Accounts Receivable, to the
consolidated condensed financial statements. If we terminated the accounts
receivable program on November 30,2002, we would have to pay the first
$15,102,000 of collections from these accounts to third party financial
institutions. We have complied with the terms of this program as of, and for the
three months ended November 30, 2002.

Other Commercial Commitments

We maintain stand-by letters of credit to provide support for certain
transactions that our customers and suppliers request. At November 30, 2002, we
had committed $19.5 million under these arrangements. A cash deposit of $10.2
million included in current other assets on the consolidated condensed balance
sheet collateralized a portion of these commitments. All of the commitments
expire within one year.

At the request of a customer and its surety bond issuer, we have agreed to
indemnify the surety against all costs the surety may incur should our customer
fail to perform its obligations under construction contracts covered by payment
and performance bonds issued by the surety. We are the customer's primary
supplier of steel, and steel is a substantial portion of our customer's cost to
perform the contracts. We believe we have adequate controls to monitor the
customer's performance under the contracts including payment for the steel we
supply. As of November 30, 2002, the surety had issued bonds in the total amount
(without reduction for the work performed to date) of $12.2 million which are
subject to our guaranty obligation under the indemnity agreement.

ACCOUNTING POLICIES-

See Note B, Accounting Policies, to the consolidated condensed financial
statements.




                                       18



PART II OTHER INFORMATION



         ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

                  A.       Exhibits required by Item 601 of Regulation S-K.

                           31.1     Certification of Stanley A. Rabin, Chairman
                                    of the Board, President and Chief Executive
                                    Officer of Commercial Metals Company,
                                    pursuant to Section 302 to the
                                    Sarbanes-Oxley Act of 2002 (filed herewith).

                           31.2     Certification of William B. Larson, Vice
                                    President and Chief Financial Officer of
                                    Commercial Metals Company, pursuant to
                                    Section 302 of the Sarbanes-Oxley Act of
                                    2002 (filed herewith).

                           32.1     Certification of Stanley A. Rabin, Chairman
                                    of the Board, President and Chief Executive
                                    Officer of Commercial Metals Company,
                                    pursuant to 18 U.S.C. 1350, as adopted
                                    pursuant to Section 906 of the
                                    Sarbanes-Oxley Act of 2002 (filed herewith).

                           32.2     Certification of William B. Larson, Vice
                                    President and Chief Financial Officer of
                                    Commercial Metals Company, pursuant to 18
                                    U.S.C. 1350, as adopted pursuant to Section
                                    906 of the Sarbanes-Oxley Act of 2002 (filed
                                    herewith).

                  B.       The Registrant filed a report on Form 8-K on November
                           26, 2002, to report the timely submission to the
                           Securities and Exchange Commission of sworn
                           statements of Registrant's Principal Executive
                           Officer and Principal Financial Officer required
                           pursuant to the Commission's June 27, 2002, order.







                                       19


                                   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.


                                     COMMERCIAL METALS COMPANY


                                     /s/ WILLIAM B. LARSON
                                     --------------------------------------
October 31, 2003                     William B. Larson
                                     Vice President
                                     & Chief Financial Officer





                                       20

                                 EXHIBIT INDEX



EXHIBIT
NUMBER            DESCRIPTION
-------           -----------
               
31.1              Certification of Stanley A. Rabin, Chairman of the Board,
                  President and Chief Executive Officer of Commercial Metals
                  Company, pursuant to Section 302 to the Sarbanes-Oxley Act of
                  2002 (filed herewith).

31.2              Certification of William B. Larson, Vice President and Chief
                  Financial Officer of Commercial Metals Company, pursuant to
                  Section 302 of the Sarbanes-Oxley Act of 2002 (filed
                  herewith).

32.1              Certification of Stanley A. Rabin, Chairman of the Board,
                  President and Chief Executive Officer of Commercial Metals
                  Company, pursuant to 18 U.S.C. 1350, as adopted pursuant to
                  Section 906 of the Sarbanes-Oxley Act of 2002 (filed
                  herewith).

32.2              Certification of William B. Larson, Vice President and Chief
                  Financial Officer of Commercial Metals Company, pursuant to 18
                  U.S.C. 1350, as adopted pursuant to Section 906 of the
                  Sarbanes-Oxley Act of 2002 (filed herewith)