TRIUMPH GROUP INC /
10-Q, 1997-11-04
AIRCRAFT & PARTS
Previous: INGRAM MICRO INC, S-3, 1997-11-04
Next: TRIUMPH GROUP INC /, S-3, 1997-11-04



<PAGE>

                                United States
                      Securities and Exchange Commission
                            Washington, D.C. 20549
 
                                   FORM 10-Q
 
[x] Quarterly Report Pursuant to Section 13 or 15(d) of the Securities
    Exchange Act of 1934 For the Period Ended September 30, 1997

                                 or

[ ] Transition Report Pursuant to Section 13 or 15(d) of the Securities
    Exchange Act of 1934 For the Transition Period From _______ to _______
 
Commission File Number: 1-12235
 
                              TRIUMPH GROUP, INC.
            -----------------------------------------------------
            (Exact name of registrant as specified in its charter)

            Delaware                                   51-0347963
 -------------------------------          ------------------------------------
 (State or other jurisdiction of          (I.R.S. Employer Identification No.)
 incorporation or organization)

     1255 Drummers Lane, Suite 200
               Wayne, PA                                      19087-1565
- ---------------------------------------                       ----------
(Address of principal executive offices)                      (Zip Code)

                                (610) 975-0420
             ----------------------------------------------------
             (Registrant's telephone number, including area code)
 
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 periods that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days. Yes X   No
                                             ---    --- 
Indicate the number of shares outstanding of each of the issuer's classes of
common stock, as of the latest practical date.
 
Common Stock, $0.001 Par Value, 9,749,588 shares as of September 30, 1997
 

<PAGE>
                              TRIUMPH GROUP, INC.
 
                                     INDEX
 
<TABLE>
<CAPTION>

Part I. Financial Information                                      Page Number
                                                                   -----------

<S>                                                                <C>
  Item 1. Financial Statements (Unaudited)

    Condensed Consolidated Balance Sheets
    March 31, 1997 and September 30, 1997.......................        1

    Condensed Consolidated Statements of Income
    Three months ended September 30, 1996 and 1997;
    Six months ended September 30, 1996 and 1997................        3

    Condensed Consolidated Statements of Cash Flows
    Six months ended September 30, 1996 and 1997................        4

    Notes to Condensed Consolidated Financial Statements
    September 30, 1997..........................................        6

  Item 2. Management's Discussion and Analysis of Financial
          Condition and Results of Operations...................       11

Part II. Other Information

  Item 1. Legal Proceedings.....................................       15
  
  Item 2. Changes in Securities.................................       15

  Item 3. Defaults upon Senior Securities.......................       15

  Item 4. Submission of Matters to a Vote of Security Holders...       15

  Item 5. Other Information.....................................       16

  Item 6. Exhibits and Reports on Form 8-K......................       16

Signature Page..................................................       17
</TABLE>
 

<PAGE>

                             Triumph Group, Inc.
                     Condensed Consolidated Balance Sheets
                            (dollars in thousands)
 
<TABLE>
<CAPTION>
                                                                                      SEPTEMBER 30,
                                                                        MARCH 31,         1997
                                                                          1997         (UNAUDITED)
                                                                       -----------  ----------------
<S>                                                                    <C>          <C>
ASSETS
Current assets:
 Cash................................................................   $     993       $   5,458
 Accounts receivable, net............................................      39,220          48,101
 Inventories.........................................................      54,310          68,607
 Prepaid expenses and other..........................................       1,036           1,780
 Deferred income taxes...............................................       1,795           3,793
                                                                       -----------      ---------
Total current assets.................................................      97,354         127,739

Property and equipment, net..........................................      48,349          65,852

Excess of cost over net assets acquired, net.........................      13,516          35,087

Intangible assets and other, net.....................................      12,096          12,843
                                                                       -----------      ---------
Total assets.........................................................   $ 171,315       $ 241,521
                                                                       -----------      ---------
                                                                       -----------      ---------
</TABLE>
 
                                       -1-

<PAGE>
                              Triumph Group, Inc.
              Condensed Consolidated Balance Sheets (continued)
                (dollars in thousands, except per share data)
  
<TABLE>
<CAPTION>
                                                                                                  SEPTEMBER 30,
                                                                                     MARCH 31,         1997
                                                                                       1997        (UNAUDITED)
                                                                                    -----------  ----------------
<S>                                                                                 <C>          <C>
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
 Accounts payable..................................................................   $  20,461      $   25,810
 Accrued expenses..................................................................      16,255          17,195
 Income taxes payable..............................................................       3,951           3,106
 Current portion of long-term debt.................................................         399             335
                                                                                     -----------       --------
Total current liabilities..........................................................      41,066          46,446

Long-term debt, less current portion...............................................      23,993          66,405
Deferred income taxes and other....................................................      14,843          26,460

Stockholders' equity:
 Common Stock, $.001 par value, 15,000,000 shares authorized, 5,801,898 and
  6,021,626 shares issued and outstanding at March 31, 1997 and September 30,
  1997, respectively...............................................................           6               6
 Class D common stock convertible, $.001 par value, 6,000,000 shares authorized,
  3,947,690 and 3,727,962 shares issued and outstanding at March 31, 1997 and
  September 30, 1997, respectively.................................................           4               4
Capital in excess of par value.....................................................      68,479          68,479
Retained earnings..................................................................      22,924          33,721
                                                                                     -----------       --------
Total stockholders' equity.........................................................      91,413         102,210

Total liabilities and stockholders' equity.........................................   $ 171,315      $  241,521
                                                                                     -----------       --------
                                                                                     -----------       --------
</TABLE>
SEE ACCOMPANYING NOTES.

                                      -2-

<PAGE>

                             Triumph Group, Inc.
           Condensed Consolidated Statements of Income (continued)
                (dollars in thousands, except per share data)
                                  (unaudited)

<TABLE>
<CAPTION>
                                                                         THREE MONTHS ENDED     SIX MONTHS ENDED
                                                                           SEPTEMBER 30,         SEPTEMBER 30,
                                                                        --------------------  --------------------
<S>                                                                     <C>        <C>        <C>        <C>
                                                                          1996       1997       1996       1997
                                                                        ---------  ---------  ---------  ---------
Net sales.............................................................  $  63,916  $  75,146   $119,100   $147,002
Operating costs and expenses (income):
  Cost of products sold...............................................     45,540     53,013     84,686    103,770
  Selling, general, andadministrative.................................     10,278     11,001     19,711     22,028
  Depreciation and amortization.......................................      1,597      2,003      2,855      3,875
  Gain on sale of assets..............................................         --     (1,250)        --     (1,250)
                                                                        ---------  ---------  ---------  ---------
                                                                           57,415     64,767    107,252    128,423

Operating income......................................................      6,501     10,379     11,848     18,579
Interest expense, net.................................................      2,118      1,043      4,404      1,879
                                                                        ---------  ---------  ---------  ---------
Income before income taxes and extraordinary item.....................      4,383      9,336      7,444     16,700
Income tax expense....................................................      1,753      3,641      3,005      6,513
                                                                        ---------  ---------  ---------  ---------
Income before extraordinary item......................................      2,630      5,695      4,439     10,187
Extraordinary (loss) gain, net of income taxes.........................    (1,478)       610     (1,478)       610
                                                                        ---------  ---------  ---------  ---------
Net income............................................................  $   1,152  $   6,305  $   2,961  $  10,797
                                                                        ---------  ---------  ---------  ---------
                                                                        ---------  ---------  ---------  ---------

Income before extraordinary item per share............................  $    0.38  $    0.54  $    0.65  $    0.97
Extraordinary (loss) gain, net of income taxes per share..............      (0.20)      0.06      (0.20)      0.06
                                                                        ---------  ---------  ---------  ---------
Net income per share..................................................  $    0.18  $    0.60  $    0.45  $    1.03
                                                                        ---------  ---------  ---------  ---------
                                                                        ---------  ---------  ---------  ---------
Shares used in computing income per share.............................      7,388     10,508      7,386     10,508
 (in thousands)                                                         ---------  ---------  ---------  ---------
                                                                        ---------  ---------  ---------  ---------
</TABLE>
 
SEE ACCOMPANYING NOTES.

                                       -3-

<PAGE>
 
                             Triumph Group, Inc.
           Condensed Consolidated Statements of Cash Flows (continued)
                            (dollars in thousands)
                                  (unaudited)
 
<TABLE>
<CAPTION>
                                                                                         SIX MONTHS ENDED
                                                                                ----------------------------------
<S>                                                                             <C>               <C>
                                                                                 SEPTEMBER 30,     SEPTEMBER 30,
                                                                                      1996              1997
                                                                                ----------------  ----------------
OPERATING ACTIVITIES
Net income....................................................................     $    2,961        $   10,797
Adjustments to reconcile net income to net cash used in operating activities:
 Gain on sale of assets.......................................................             --            (1,250)
 Gain on extinguishment of debt...............................................             --            (1,000)
 Depreciation and amortization................................................          2,855             3,875
 Other amortization included in interest expense..............................            139                68
 Provision for doubtful receivables...........................................            279                17
 Provision for deferred income taxes..........................................            120               802
 Interest on subordinated promissory note and junior subordinated promissory
  notes paid by issuance of additional notes..................................          1,124               380
 Write-off of deferred financing costs........................................            923                --
 Compensation in stock options issued to employee.............................             80                --
 Changes in operating assets and liabilities, net of acquisitions of
  businesses:
   Accounts receivable........................................................         (6,407)           (5,963)
   Inventories................................................................         (6,199)          (10,421)
   Prepaid expenses and other current assets..................................           (822)             (620)
   Accounts payable, accrued expenses, and accrued income taxes payable.......         (2,033)              233
   Other......................................................................         (1,784)             (681)
                                                                                     ---------          --------

 Net cash used in operating activities........................................         (8,764)           (3,763)

INVESTING ACTIVITIES
Capital expenditures, net.....................................................         (1,999)           (7,385)
Proceeds from sale of property and equipment of discontinued operation........         27,350                --
Proceeds from sale of company.................................................             --             5,861
Cost of businesses acquired, net of cash acquired.............................         (7,950)          (33,458)
                                                                                     ---------          --------
Net cash provided by (used in) investing activities...........................         17,401           (34,982)
</TABLE>

                                       -4-

<PAGE>

                             Triumph Group, Inc.
           Condensed Consolidated Statements of Cash Flows (continued)
                            (dollars in thousands)
                                  (unaudited)


<TABLE>
<CAPTION>
                                                                                         SIX MONTHS ENDED
                                                                                ----------------------------------
<S>                                                                             <C>               <C>
                                                                                 SEPTEMBER 30,     SEPTEMBER 30,
                                                                                      1996              1997
                                                                                ----------------  ----------------
FINANCING ACTIVITIES
Net (decrease) increase in revolving credit facility, excluding refinancing...     $   (2,801)       $   45,306
Purchase of treasury stock....................................................            (10)           --
Proceeds from issuance of long-term debt......................................         54,065             5,000
Retirement of long-term debt..................................................        (54,366)           (7,000)
Payments of long-term debt....................................................         (4,936)              (96)
Payment of deferred financing costs...........................................           (510)           --
                                                                                      -------           -------
Net cash (used in) provided by financing activities...........................         (8,558)           43,210
                                                                                      -------           -------

Increase in cash..............................................................             79             4,465
Cash at beginning of period...................................................            539               993
                                                                                      -------           -------
Cash at end of period.........................................................     $      618        $    5,458
                                                                                      -------           -------
                                                                                      -------           -------
NONCASH INVESTING AND FINANCING ACTIVITIES
Assumption of liabilities related to acquisition..............................     $   10,386        $   12,199
Covenant not to compete contract liability related to acquisition.............          2,800             1,800
Redeemable preferred stock issued in lieu of cash dividend payments and
  accretion to face value.....................................................            410            --

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
Cash paid for income taxes....................................................     $    3,448        $    6,932
Cash paid for interest........................................................          3,872             1,609
</TABLE>
 
SEE ACCOMPANYING NOTES

                                      -5-

<PAGE>
                             Triumph Group, Inc.
             Notes to Condensed Consolidated Financial Statements
                                 (Unaudited)


1. BASIS OF PRESENTATION
 
    The accompanying unaudited condensed consolidated financial statements have
been prepared in accordance with generally accepted accounting principles for
interim financial information and with the instructions to Form 10-Q and Article
10 of Regulation S-X. Accordingly, they do not include all of the information
and footnotes required by generally accepted accounting principles for complete
financial statements. In the opinion of management, all adjustments (consisting
of normal recurring accruals) considered necessary for a fair presentation have
been included. Operating results for the three and six month periods ended
September 30, 1997 are not necessarily indicative of the results that may be
expected for the year ended March 31, 1998. For further information, refer to
the consolidated financial statements and footnotes thereto included in the
Company's Annual Report on Form 10-K for the year ended March 31, 1997.
 
    The Company's income per share and share data in the financial statements 
have been retroactively restated to reflect the effect of the 65-for-one 
stock split declared in connection with the initial public offering by the 
Company of its common stock in October 1996.
 
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
 
ORGANIZATION
 
    The Company's aviation segment designs, engineers, manufactures, repairs and
overhauls aircraft components for commercial airlines, air cargo carriers, and
original equipment manufacturers on a worldwide basis. The Company's metals
segment manufactures, machines, processes, and distributes metal products to
customers in the computer, construction, container, farm equipment, and office
furniture industries, primarily within North America.
 
EARNINGS PER SHARE
 
    Earnings per share for the periods presented is computed using the weighted
average number of shares of common stock outstanding after giving effect to the
65-for-one stock split effected in conjunction with the Company's initial public
offering. In addition, common share equivalents such as warrants and options are
included in the computation.
 
                                       -6-
<PAGE>

                             Triumph Group, Inc.
        Notes to Condensed Consolidated Financial Statements (continued)
                                 (Unaudited)

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

NEW ACCOUNTING STANDARDS
 
    In February 1997, the Financial Accounting Standards Board issued Statement
No. 128, "Earnings Per Share," which is required to be adopted for annual and
quarterly periods ended after December 15, 1997. At that time, the Company will
be required to change the method currently used to compute earnings per share
and to restate all prior periods presented. Under the new requirements for
calculating primary earnings per share, the dilutive effect of stock options and
warrants will be excluded. Under this method, primary income before
extraordinary items per share (referred to as Basic EPS) for the three and six
month periods ended September 30, 1996 and 1997 would have been $.42 and $.58
and $.72 and $1.04, respectively. The impact of Statement No. 128 on the
calculation of fully diluted earnings per share for those years is not expected
to be material.
 
    In June 1997, the FASB issued Statement No. 130, "Reporting Comprehensive
Income" and Statement No. 131, "Disclosures about Segments of an Enterprise and
Related Information". Both Statements become effective for fiscal periods
beginning after December 15, 1997, with early adoption permitted. The Company is
evaluating the effects these Statements will have on its financial reporting and
disclosures. The Statements are expected to have no material effect on the
Company's results of operations, financial condition, capital resources or
liquidity.
 
USE OF ESTIMATES
 
    The preparation of the financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the amounts reported in the financial statements and
accompanying notes. Actual results could differ from those estimates.
 
3. ACQUISITIONS
 
    On September 1, 1997, the Company acquired all of the outstanding stock of
Hydro-Mill Company ("Hydro-Mill"), based in Chatsworth, California for an
aggregate purchase price of approximately $42.2 million. The purchase price
includes cash paid at closing, a note to the former owner, the assumption of
certain liabilities, and direct costs of the acquisition. Hydro-Mill
manufactures precision machined structural parts and assemblies for the
aerospace industry. The excess of the purchase price over net assets acquired of
$20.2 million was recorded as excess of cost over net assets acquired and is
being amortized over thirty years on a straight-line basis.
 
    As of April 30, 1997, the Company acquired substantially all of the assets
of J. D. Chapdelaine Co. ("JDC"), based in Ft. Lauderdale, Florida for an
aggregate purchase price of approximately $5.2 million. The purchase price
includes cash paid at closing, a long-term liability related to a covenant
not-to-compete contract, the assumption of certain liabilities and direct costs
of the acquisition. JDC specializes in the repair, overhaul and exchange of
electromechanical aircraft instruments. The excess of the purchase price over
net assets acquired of $1.7 million was recorded as excess of cost over net
assets acquired and is being amortized over twenty-five years on a straight-line
basis.
 
    These acquisitions have been accounted for under the purchase method and,
accordingly, are included in the consolidated financial statements from their
dates of acquisition. Changes in purchase accounting estimates may result in a
reallocation of the purchase price within one year of the acquisitions. The
acquisitions were funded through the Company's long-term borrowings.
 
                                       -7-
<PAGE>

                             Triumph Group, Inc.
        Notes to Condensed Consolidated Financial Statements (continued)
                                 (Unaudited)

    The following unaudited pro forma information has been prepared assuming the
purchases of Hydro-Mill and JDC had taken place on April 1, 1996:

<TABLE>
<CAPTION>
                                                      SIX MONTHS ENDED SEPTEMBER 30,
                                               --------------------------------------------
                                                       1996                   1997
                                               ---------------------  ---------------------
                                               (dollars in thousands, except per share data)
<S>                                            <C>                    <C> 
Net Sales....................................      $  143,659             $  158,432
Income before extraordinary item.............           5,840                 10,565
Income before extraordinary item per share...            0.84                   1.01
Net income...................................           4,362                 11,175
Net income per share.........................            0.64                   1.06
</TABLE>

    The unaudited pro forma information includes adjustments for interest
expense that would have been incurred to finance the purchases, additional
depreciation based on the estimated fair market value of the property, plant and
equipment acquired, and the amortization of the intangible assets arising from
the transactions. The unaudited pro forma financial information is not
necessarily indicative of the results of operations as they would have been had
the transactions been effected on April 1, 1996.
 
4. DIVESTITURE
 
    On July 31, 1997, the Company sold substantially all of the assets of its
Seattle, Washington based division, Air Lab, to Sextant Avionique, Inc. for
approximately $5.9 million in cash and the assumption by the purchaser of
certain liabilities. The reported results for the three and six months ended
September 30, 1997 include the gain of $1.3 million on the sale of the Air Lab
assets. For the six months ended September 30, 1996 and 1997, Air Lab had net
sales of $2.6 million and $2.1 million, respectively, and operating income of
$0.3 million and $0.2 million, respectively.
 
5. INVENTORIES
 
    The components of inventories are as follows:
 
                                                      MARCH 31,    SEPTEMBER 30,
                                                        1997            1997
                                                     -----------  --------------
                                                        (dollars in thousands)
Raw materials......................................   $  15,863      $   23,815
Work-in-process....................................      17,295          22,645
Finished goods.....................................      21,694          22,689
                                                     -----------        -------
Total inventories at current FIFO cost.............      54,852          69,149

Less allowance to reduce certain current
  FIFO costs to LIFO basis.........................         542             542
                                                     -----------        -------
Total inventories..................................   $  54,310      $   68,607
                                                     -----------        -------
                                                     -----------        -------
 
Approximately 12% and 16% of the inventory is valued using the LIFO method at 
March 31, 1997 and September 30, 1997, respectively.
 
                                       -8-
<PAGE>
                             Triumph Group, Inc.
        Notes to Condensed Consolidated Financial Statements (continued)
                                 (Unaudited)


6. LONG-TERM DEBT

    Long-Term debt consists of the following:


                                                      MARCH 31,   SEPTEMBER 30,
                                                        1997          1997
                                                     -----------  -------------
                                                       (dollars in thousands)
Revolving credit facility..........................   $   8,707     $  54,013
Subordinated promissory notes......................      14,246         6,607
Junior subordinated promissory notes...............         407           426
Other debt and capital lease obligations...........       1,032         5,694
                                                     -----------  -------------
                                                         24,392        66,740

Less current portion...............................         399           335
                                                     -----------  -------------

                                                      $  23,993     $  66,405
                                                     -----------  -------------
                                                     -----------  -------------
 
    On September 15, 1997, the Company retired the remaining $8 million
subordinated note payable to IKON Office Solutions, Inc. (formerly Alco Standard
Corporation). The terms of the note provided for a $1 million discount in the
event the note was repaid by October 1, 1997. The cash payment of $7 million was
funded by the Company's long-term borrowings under its revolving credit
facility. The early extinguishment of this debt resulted in an extraordinary
gain of $0.6 million, net of income taxes of $0.4 million.
 
    In July 1997, the Company entered into a $10 million discretionary line of
credit ("Line of Credit"). The Line of Credit bears interest at the current rate
offered by the lender. Borrowings under the Line of Credit are payable on the
last day of the applicable interest period or on demand. The Line of Credit
expires in July 1998 and may be continued or renewed at that time.
 
    On May 5, 1997 the Company entered into a loan agreement with the City of
Shelbyville, Indiana related to the City of Shelbyville, Indiana Adjustable Rate
Economic Development Revenue Bonds, Series 1997 (the "Bonds"). The proceeds of
the Bonds of $5.0 million are being used to fund the expansion of the Company's
K-T Corporation facility. The Bonds are due to mature on May 1, 2012 and are
secured by an irrevocable letter of credit issued by PNC Bank, N.A.. The Bonds
bear interest at a variable weekly rate.
 
7. COMMITMENTS AND CONTINGENCIES
 
    Certain of the Company's business operations and facilities are subject to a
number of federal, state, and local environmental laws and regulations. The
Company is indemnified for environmental liabilities related to assets purchased
from IKON Office Solutions, Inc. (formerly Alco Standard Corporation) which
existed prior to the acquisition of the assets and any unidentified
environmental liabilities which arise subsequent to the date of settlement
through July 22, 2000, arising from conditions or activities existing at these
facilities prior to the acquisition. In the opinion of management, there are no
significant environmental concerns which would have a material effect on the
financial condition or operating results of the Company which are not covered by
such indemnification.
 
    The Company is involved in certain litigation matters arising out of its
normal business activities. In the opinion of management, the ultimate
resolution of such litigation will not have a material effect on the financial
condition or operating results of the Company.

                                       -9-
<PAGE>

                             Triumph Group, Inc.
        Notes to Condensed Consolidated Financial Statements (continued)
                                 (Unaudited)

8. SUBSEQUENT EVENTS
 
    On October 24, 1997, the Company amended its existing credit agreement with
its lenders to provide for an additional $40 million in borrowing capacity. The
amended credit agreement increases the revolving credit facility to $125 
million. The amended agreement is similar in form and substance to the $85 
million credit agreement dated March 31, 1997.
 
    On October 29, 1997, the Company acquired all of the outstanding stock of 
Stolper-Fabralloy Company, LLC ("Stolper"). The transaction was funded by 
borrowings under the Credit Facility. Stolper fabricates sheet metal from 
high temperature alloys, which is used primarily in the hot section of jet 
engines. Stolper also provides repair and overhaul services to aerospace 
end-users. Stolper operates facilities in Brookfield, Wisconsin and Phoenix, 
Arizona. The cash portion of the purchase price was approximately $33.6 
million.

                                      -10-
<PAGE>

                    Management's Discussion And Analysis of
                 Financial Condition and Results of Operations
 
RESULT OF OPERATIONS
 
    Net sales for the three month period ended September 30, 1997 increased 
17.6% to $75.1 million from $63.9 million for the three month period ended 
September 30, 1996. Net sales for the six month period ended September 30, 
1997 increased 23.4% to $147.0 million from $119.1 million for the six month 
period ended September 30, 1996. The Aviation Group's sales increased 31.4% 
to $53.9 million from $41.0 million for the three months ended September 30, 
1997 and increased 34.2% to $102.8 million from $76.6 million for the six 
months ended September 30, 1997. This increase in net sales reflects the 
Aviation Group's acquisitions of Advanced Materials Technologies, Inc. 
("AMTI"), JDC Company ("JDC") and Hydro-Mill Co. ("Hydro-Mill"). The increase 
was primarily due to the inclusion of an aggregate of $11.8 million and $4.5 
million in net sales for the three months ended September 30, 1997 and 1996, 
respectively. The increase for the six months ended September 30, 1997 was 
primarily due to the inclusion of an aggregate of $19.9 million and $4.5 
million in net sales for the six months ended September 30, 1997 and 1996, 
respectively for AMTI, JDC and Hydro-Mill. The remaining operating divisions 
and subsidiaries in the Aviation Group experienced a 17.9% and 16.2% increase 
in net sales over the three and six months ended September 30, 1996, 
respectively. The increase in the Aviation Group was due to increased demand 
for overhaul and repair services from the commercial airlines and air cargo 
carriers, as well as increased orders of aircraft components from OEMs. Net 
sales for the three month period ended September 30, 1997 in the Metals Group 
decreased 7.2% to $21.2 million from $22.9 million for the three month period 
ended September 30, 1996. Net sales for the six month period ended September 
30, 1997 in the Metals Group increased 4.0% to $44.2 million from $42.5 
million for the six month period ended September 30, 1996. The increase in 
the Metals Group was primarily due to increased volume over the prior year.

    Cost of goods sold for the three month period ended September 30, 1997 
was 70.5% of sales compared to 71.2% for the three month period ended 
September 30, 1996. The increase was primarily due to the inclusion of an 
aggregate of $7.0 million and $1.9 million for the three months ended 
September 30, 1997 and 1996, respectively, in cost of products sold 
associated with the net sales generated by AMTI, JDC and Hydro-Mill. Cost of 
goods sold for the six month period ended September 30, 1997 was 70.6% 
compared to 71.1% for the six month period ended September 30, 1996. The 
increase was primarily due to the inclusion of an aggregate of $12.0 million 
and $1.9 million for the six months ended September 30, 1997 and 1996, 
respectively, in cost of products sold associated with the net sales 
generated by AMTI, JDC and Hydro-Mill.

    Gross profit increased by $8.8 million, or 25.6%, to $43.2 million for 
the six months ended September 30, 1997 from $34.4 million for the six months 
ended September 30, 1996. Of this increase, $5.4 million was a result of the 
inclusion of gross profit on the net sales generated by AMTI, JDC and 
Hydro-Mill. As a percentage of net sales, gross profit was 29.4% and 28.9% 
for the six months ended September 30, 1997 and 1996, respectively.
 
    Selling, general and administrative expenses for the three month period 
ended September 30, 1997 increased $0.7 million to $11.0 million from $10.3 
million for the three month period ended September 30, 1996. The increase was 
primarily due to the inclusion of an aggregate of $1.5 million and $1.2 
million for the three months ended September 30, 1997 and 1996, respectively, 
in selling, general and administrative expenses of AMTI, JDC and Hydro-Mill. 
For the six month period ended September 30, 1997 these expenses increased 
$2.3 million to $22.0 million from $19.7 million for the six months ended 
September 30, 1996. The increase was primarily due to the inclusion of an 
aggregate of $2.8 million and $1.2 million for the six months ended September 
30, 1997 and 1996, respectively, in selling, general and administrative 
expenses of AMTI, JDC and Hydro-Mill. The remaining increase is associated 
with the higher sales activity level generated by the Aviation Group.
 

    Depreciation and amortization for the three month period ended September 30,
1997 increased $0.4 million to $2.0 million from $1.6 million for the three
month period ended September 30, 1996. Depreciation and amortization for the six
month period ended September 30, 1997 increased $1.0 million to $3.9 million
from $2.9 million for the six month period ended September 30, 1997. The
increase is primarily attributable to the depreciation and amortization on the
increased asset base related to the inclusion of the Aviation Group's
acquisitions of AMTI, JDC and Hydro-Mill.
 
    Operating income as a percentage of sales increased from 10.2% for the 
three month period ended September 30, 1996 to 13.8% for the three month 
period ended September 30, 1997. The increase was primarily due to the 
inclusion of an aggregate of $2.6 million and $1.0 million in operating 
income for AMTI, JDC and Hydro-Mill for the three months ended September 30, 
1997 and 1996, respectively, accounting for $1.6 million of the increase. The 
remaining increase was related to a $1.3 million gain on the sale of Air Lab, 
and a $1.1 million, or 19.5%, improvement in operating income of the other 
operating divisions and subsidiaries in the Aviation Group. Similarly, 
operating income as a percentage of sales increased from 9.9% for the six 
month period ended September 30, 1996 to 12.6% for the six month period ended 
September 30, 1997.

                                      -11-
<PAGE>

                    Management's Discussion And Analysis of
                 Financial Condition and Results of Operations


    The increase for the six months ended September 30, 1997 was primarily 
due to the inclusion of an aggregate of $4.0 million and $1.0 million in 
operating income for AMTI, JDC and Hydro-Mill for the six months ended 
September 30, 1997 and 1996, respectively. The remaining increase was related 
to a $1.3 million gain on the sale of Air Lab, a $1.3 million, or 11.9%, 
improvement in the operating income of the remaining operating divisions and 
subsidiaries in the Aviation Group and $1.3 million improvement in the 
operating income of the Metals Group.
 
    Interest expense of $1.0 million for the three months ended September 30,
1997 represents a $1.1 million decrease from the three month period ended
September 30, 1996. For the six month period ended September 30,1997 interest
expense decreased $2.5 million to $1.9 million. This decrease from the prior
year was primarily due to reduced debt levels associated with the application of
the proceeds from the initial public offering of the Company's common stock and
proceeds from the sale of Air Lab, which was partially offset by the
acquisitions of AMTI, JDC and Hydro-Mill, the cash portions of which were
financed by borrowings under the Credit Agreement.
 
    An extraordinary gain for the three and six months ended September 30, 1997
of $0.6 million (net of tax of $0.4 million) relates to a discount realized on
the prepayment of a subordinated note payable to IKON Office Solutions, Inc.
(formerly Alco Standard Corporation). An extraordinary loss for the three and
six months ended September 30, 1996 relates to prepayment premiums and the
related write-off of unamortized deferred financing costs due to the retirement
of 11% senior subordinated notes, senior term loans and the revolving credit
facility.
 
LIQUIDITY AND CAPITAL RESOURCES
 
    The Company's working capital needs are generally funded through cash 
flows from operations and borrowings under its credit arrangements. The 
Company used approximately $3.8 million of cash flows from operating 
activities, principally for working capital requirements, for the six months 
ended September 30, 1997. The Company used approximately $35.0 million in 
investing activities, while providing $43.2 million in financing activities 
for the six months ended September 30, 1997. As of September 30, 1997, $29.7 
million was available under the $85.0 million revolving credit facility (the 
"Credit Facility"). On October 24, 1997, the Company amended the Credit 
Facility, increasing it to $125.0 million from $85.0 million. The Credit 
Facility matures on March 31, 2002 and bears interest, at the option of the 
Company, at the fluctuating prime rate or LIBOR, plus applicable points. On 
September 30, 1997, an aggregate amount of approximately $54.0 million was 
outstanding under the Credit Facility, $50.0 million of which was accruing 
interest at LIBOR (plus applicable basis points) of 6.1875% per annum, and 
$4.0 million of which was accruing interest at the prime rate of 8.5% per 
annum. Amounts repaid under the Credit Facility may be reborrowed.
 
    On September 15, 1997, the Company retired the remaining $8 million 
subordinated note payable to IKON Office Solutions, Inc. (formerly Alco 
Standard Corporation). The terms of the note provided for a $1 million 
discount in the event the note was repaid by October 1, 1997. The cash 
payment of $7 million was funded by the Company's long-term borrowings under 
its revolving credit facility. The early extinguishment of this debt resulted 
in an extraordinary gain of $0.6 million, net of income taxes of $0.4 million.
 
    In July 1997, the Company entered into a $10 million discretionary line 
of credit (the "Line of Credit"). The Line of Credit bears interest at the 
current rate offered by the lender. Borrowings under the Line of Credit are 
payable on the last day of the applicable interest period or on demand. The 
Line of Credit expires in July 1998 and may be continued or renewed at that 
time.
 
    On May 5, 1997, the Company entered into a loan agreement with the City of 
Shelbyville, Indiana related to the City of Shelbyville, Indiana Adjustable 
Rate Economic Development Revenue Bonds, Series 1997 (the "Bonds"). The 
proceeds of the Bonds of $5.0 million are being used to fund the expansion of 
the Company's K-T Corporation facility. The Bonds are due to mature on May 1, 
2012 and are secured by an irrevocable letter of credit issued by PNC Bank, 
N.A.. The Bonds bear interest at a variable weekly rate.

                                      -12-
<PAGE>

                    Management's Discussion And Analysis of
                 Financial Condition and Results of Operations
 
    Capital expenditures were approximately $7.4 million for the six months 
ended September 30, 1997 primarily for manufacturing machinery and equipment 
for the Aviation Group. The Company funded these expenditures through 
borrowings under its Credit Facility and from the proceeds from the Bonds. 
The Company expects capital expenditures to be approximately $15.0 million 
for its fiscal year ending March 31, 1998. The expenditures are expected to 
be used primarily to expand capacity at several facilities in the Aviation 
Group.
 
    On October 29, 1997, the Company acquired all of the outstanding stock of 
Stolper-Fabralloy Company ("Stolper"). The transaction was funded by 
borrowings under the Credit Facility. Stolper fabricates sheet metal from 
high temperature alloys, which is used primarily in the hot section of jet 
engines. Stolper also provides repair and overhaul services to aerospace 
end-users. Stolper operates facilities in Brookfield, Wisconsin and Phoenix, 
Arizona. The cash portion of the purchase price was approximately $33.6 
million.
 
    On September 1, 1997, the Company acquired all of the outstanding stock 
of Hydro-Mill in a cash transaction. The transaction was funded by borrowings 
under the Credit Facility. Hydro-Mill, based in Chatsworth, California, 
specializes in the manufacture of precision machined structural parts and 
assemblies for the aerospace industry. The cash purchase price was 
approximately $31.5 million.
 
    On July 31, 1997, the Company sold substantially all of the assets of its 
Seattle, Washington based division, Air Lab, to Sextant Avionique, Inc. for 
approximately $5.9 million in cash and the assumption by the purchaser of 
certain liabilities. In connection with the sale of AirLab, the Company and 
Sextant entered into a five-year marketing and service agreement pursuant to 
which A. Biederman, a division of the Company, will serve as an authorized 
warranty and non-warranty repair station for certain products of Sextant and 
as an authorized distributor for spare parts of Sextant.  The Company 
believes that such marketing and service agreement will enhance customer 
service and increase its market share in instrument repair and distribution.
 
    As of April 30, 1997, the Company acquired substantially all of the 
assets of JDC in a cash transaction. The transaction was funded by borrowings 
under the Credit Facility. JDC, based in Ft. Lauderdale, Florida, specializes 
in the repair, overhaul and exchange of electromechanical aircraft 
instruments. The cash purchase price was approximately $2.1 million.
 
    On October 27, 1997, the Company announced its intention to file a 
registration statement in early November with the Securities and Exchange 
Commission to offer up to 2.0 million additional shares of common stock. The 
proceeds of the offering will be used to repay indebtedness.
 
    The Company believes that cash generated by operations, borrowings under 
the Credit Facility, and proceeds from the Bonds will be sufficient to meet 
anticipated cash requirements for its current operations. However, the 
Company has a stated policy to grow through acquisition and is continuously 
evaluating various acquisition opportunities. As a result, the Company 
currently is pursuing the potential purchase of a number of candidates. In 
the event that more than one of these transactions were successfully 
consummated, the availability under the Credit Facility might be fully 
utilized and additional funding sources may be needed. There can be no 
assurance that such funding sources will be available to the Company.

                                      -13-
<PAGE>

                    Management's Discussion And Analysis of
                 Financial Condition and Results of Operations
 
FORWARD-LOOKING STATEMENTS
 
    This report contains forward-looking statements within the meaning of the 
Private Securities Litigation Reform Act of 1995 relating to the Company's 
future operations and prospects, including statements that are based on 
current projections and expectations about the markets in which the Company 
operates, and management's beliefs concerning future performance and capital 
requirements based upon currently available information. Actual results could 
differ materially from management's current expectations and there can be no 
assurance that additional capital will not be required or that additional 
capital, if required, will be available on reasonable terms, if at all, at 
such times and in such amounts as may be needed by the Company. In addition 
to these factors, among other factors that could cause actual results to 
differ materially are uncertainties relating to the integration of acquired 
businesses, general economic conditions affecting the Company's two business 
segments, dependence of certain of the Company's businesses on certain key 
customers as well as competitive factors relating to the aviation and metals 
industries. For a more detailed discussion of these and other factors 
affecting the Company, see the risk factors described in the Company's 
registration statement on Form S-1 filed with Securities and Exchange 
Commission in October 1996 and the Company's Annual Report on Form 10-K for 
the year ended March 31, 1997, filed with the SEC in June 1997.

                                      -14-
<PAGE>

PART II.  Other Information
 
  ITEM 1. LEGAL PROCEEDINGS
 
    NOT APPLICABLE
 
  ITEM 2. CHANGES IN SECURITIES
 
    NOT APPLICABLE
 
  ITEM 3. DEFAULTS UPON SENIOR SECURITIES

    NOT APPLICABLE
 
  ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
 
        The Company's Annual Meeting of Stockholders was held on July 24, 1997.
    At such meeting, the following matters were voted upon by the stockholders,
    receiving the number of affirmative, negative and withheld votes, as well 
    as abstentions and broker non-votes, set forth below for each matter.
 
    1.  Election of six persons to the Company's Board of Directors to serve 
        until the 1998 Annual Meeting of Stockholders and until their 
        successors are elected and qualified.


        Richard C. Ill:
        --------------

        5,352,360 Affirmative
        
           96,874 Withheld

        John R. Bartholdson:
        -------------------

        5,352,360 Affirmative

           96,874 Withheld

        Richard C. Gozon:
        ----------------

        5,352,360 Affirmative

           96,874 Withheld

        Claude F. Kronk:
        ---------------

        5,352,360 Affirmative

           96,874 Withheld

                                      -15-
<PAGE>

        Joseph M. Silvestri :
        -------------------
        5,207,369 Affirmative

          241,865 Withheld

        Michael A. Delaney :
        ------------------
        5,352,360 Affirmative

           96,874 Withheld

    2.  Ratification of the selection Ernst & Young LLP as independent public 
        accountants for the Company for the fiscal year ending March 31, 1998. 

        9,161,969 Affirmative

           15,227 Negative

ITEM 5. OTHER INFORMATION
 
        On October 29, 1997, the Company acquired all of the outstanding 
    stock of Stolper-Fabralloy Company, LLC ("Stolper"). The transaction was 
    funded by borrowings under the Credit Facility. Stolper fabricates sheet 
    metal from high temperature alloys, which is used primarily in the hot 
    section of jet engines. Stolper also provides repair and overhaul 
    services to aerospace end-users. Stolper operates facilities in 
    Brookfield, Wisconsin and Phoenix, Arizona. The cash portion of the 
    purchase price was approximately $33.6 million.
 

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

        A.   Exhibits

             (10.1) Stolper-Fabralloy Company, LLC Stock Purchase Agreement

             (10.2) First Amendment to Credit Agreement

             (11)   Statement re: computation of earnings per share 

             (27)   Financial Data Schedule

        B.   Reports on Form 8-K
 
             Form 8-K filed on September 15, 1997.
 

                                      -16-
<PAGE>

               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. 

                     Triumph Group, Inc. 
                     ----------------------------------
                     (Registrant) 

                     /s/ Richard C. Ill 
                     ----------------------------------
                     Richard C. Ill, President & CEO 

                     /s/ John R. Bartholdson 
                     ----------------------------------
                     John R. Bartholdson, Senior Vice President & CFO 
                       (Principal Financial Officer) 
                     
                     /s/ Kevin E. Kindig 
                     ----------------------------------
                     Kevin E. Kindig, Controller 
                       (Principal Accounting Officer)
 



Dated: November 4, 1997


 
                                      -17-


<PAGE>

                               STOCK PURCHASE AGREEMENT


         STOCK PURCHASE AGREEMENT (this "Agreement") dated October 23, 1997, 
by and among The Triumph Group Operations, Inc., a Delaware corporation 
("Buyer"), and Stolper-Fabralloy Company, LLC, a Wisconsin limited liability 
company, ("Company"), Ticonderoga Partners III, L.P., a limited partnership 
organized under the laws of Delaware ("Ticonderoga") and Stolper Industries, 
Inc., a Wisconsin corporation, ("Stolper") Lexington Partners IV, L.P., a 
limited partnership organized under the laws of Delaware ("Lexington"), SBC 
Warburg Dillon Read, Inc. as Agent ("SBC"), David J. Drury ("Drury"), Max O. 
Mitchell ("Mitchell"), William J. Hinz ("Hinz") and Wedel Enterprises, Inc., 
a Wisconsin corporation ("Wedel") (Stolper, Lexington, SBC, Drury, Mitchell, 
Hinz and Wedel are collectively referred to as the "Direct Shareholders" and 
together with Ticonderoga as the "Shareholders").

                                       RECITALS
                                           
         A.   The Direct Shareholders and S-F Holding Corporation, a Delaware 
corporation ("S-F Holding"), collectively own 100% of the membership 
interests in Company.  Ticonderoga owns all of the issued and outstanding 
capital stock of S-F Holding.

         B.   The Company's facilities consist of leased facilities located 
at 115 N. Janacek Road, Brookfield, Wisconsin, and 2635 South 24th Street, 
Phoenix, Arizona (collectively the "Facilities").

         C.   Shareholders wish to designate Jan Wedel and David J. Drury as 
their agents and attorneys-in-fact (the "Shareholders' Agents") with the 
authority to act on their behalf in connection with the sale of the Shares to 
Buyer.

         NOW THEREFORE, in consideration of the foregoing and the respective 
representations, warranties, covenants, agreements and conditions hereinafter 
set forth, and intending to be legally bound hereby, the parties hereto agree 
as follows.

1.  PURCHASE AND SALE OF SHARES

         Subject to the terms and conditions of this Agreement, on the 
Closing Date (as hereinafter defined) Shareholders shall sell to Buyer and 
Buyer shall purchase from Shareholders (i) each of the Direct Shareholders' 
membership interests in Company, and (ii) the shares of S-F Holding owned by 
Ticonderoga (such membership interests in Company and shares of stock in S-F 
Holding collectively referred to as the "Shares").

2.  PURCHASE PRICE - PAYMENT
 
    2.1. Purchase Price.  Subject to the adjustment in Section 2.3, the 
aggregate purchase price (the "Purchase Price") payable for the Shares shall 
be $22,205,268, based upon the calculation of the Purchase Price contained in 
Schedule 2.1.(a).  Except as provided in Section 2.2, all payments of 
Purchase Price, including any adjustments thereto, are to be made to the 
Shareholders in accordance with their respective ownership interests in the 
Company as described on the attached Schedule 2.1.(b).

                                           
<PAGE>

    2.2. Payment of Purchase Price.  The Purchase Price shall be paid by 
Buyer as follows:

              2.2.(a)   Cash to Escrow Agent.  At the Closing, Buyer shall
    deliver to the Escrow Agent, under the Escrow Agreement, the sum of
    $3,500,000 (the "Escrow Account").

              2.2.(b)   Cash to Shareholders' Agents.  At the Closing, Buyer
    shall deliver to the Shareholders' Agents, pursuant to the Shareholders
    Agreement, the sum of $1,000,000.

              2.2.(c)   Cash to Shareholders.  At the Closing, Buyer shall
    deliver the Purchase Price, less the amount paid to the Escrow Agent
    pursuant to Section 2.2.(a) above and less the amount paid to the
    Shareholders' Agents pursuant to Section 2.2.(b) above, to the Shareholders
    in accordance with the percentages on Schedule 2.1.(b).

              2.2.(d)   Method of Payment.  All payments under this Article 2
    shall be made by wire transfer of immediately available funds to accounts
    designated in advance in writing by the recipients and attached as Schedule
    2.2.(d).

    2.3. Adjustment of Purchase Price.  The Adjusted Purchase Price payable 
for the Shares ("Adjusted Purchase Price") shall be $30,000,000 plus Excess 
Working Capital (as hereinafter defined in Section 2.4) less Excluded Debt 
(as hereinafter defined in Section 2.4).  On or before the fifth business day 
following the final determination of the Final Closing Balance Sheet (as 
hereinafter defined) (such date referred to as the "Settlement Date"), either 
(i) the Escrow Agent shall pay to Buyer the amount, if any, by which the 
Purchase Price exceeds the Adjusted Purchase Price, or (ii) Buyer shall pay 
to the Shareholders in accordance with the percentages on Schedule 2.1.(b) 
without set-off or adjustment of any kind the amount, if any, by which the 
Adjusted Purchase Price exceeds the Purchase Price.  Immediately following or 
simultaneously with the payments required by (i) and (ii) above of this 
Section 2.3, the Escrow Agent shall pay to Shareholders the amount, if any, 
by which the Escrow Account exceeds $2,500,000.

    2.4. Determination of Adjusted Purchase Price.

         2.4.(a)   Definitions of Excess Working Capital and Excluded Debt.

                   2.4.(i)   Excess Working Capital.  The term "Excess Working
         Capital" shall mean the dollar amount, if any, by which the "Net
         Working Capital" of the Company on October 25, 1997 exceeds
         $8,250,000. "Net Working Capital" for this purpose shall mean the
         dollar amount by which the net book value of the current assets of the
         Company exceeds the net book value of the current liabilities of the
         Company (exclusive of current maturities of Excluded Debt) on the
         Final Closing Balance Sheet.  Schedule 2.4.(a) contains a calculation
         of Excess Working Capital based upon the Recent Balance Sheet (as
         hereinafter defined).

- ----------------------------
(*) This number will be increased in the manner shown in Schedule 2.4.(a) by 
    the current

                                         -2-

<PAGE>

                   2.4.(ii)  Excluded Debt.  The term "Excluded Debt" shall
         mean the sum on October 25, 1997 of the Company's bank term debt, bank
         revolving debt, subordinated debt and its liability for capital lease
         obligations associated with those leases identified in Schedule
         2.4.(a), in each case as reflected in the Final Closing Balance Sheet.
         Schedule 2.4.(a) contains a calculation of Excluded Debt based upon
         the Recent Balance Sheet.
 
         2.4.(b)   Final Closing Balance Sheet.  The Final Closing Balance
    Sheet of Company prepared as of October 25, 1997 shall be prepared as
    follows:

                   (i)  Prior to December 23, 1997, Buyer shall deliver to the
         Shareholders a balance sheet of Company as of October 25, 1997,
         prepared in accordance with generally accepted accounting principles
         ("GAAP") from the books and records of Company, on a basis consistent
         with the GAAP theretofore followed by Company in the preparation of
         the Company's Financial Statements as of December 28, 1996 (the
         "Proposed Closing Balance Sheet").  The Proposed Closing Balance Sheet
         shall be accompanied by detailed schedules of the assets and
         liabilities of Company as of October 25, 1997, and related statements
         of income and cash flows for the calendar year to date and shall set
         forth: (1) the amount of Excluded Debt and Excess Working Capital, (2)
         that the balance sheet has been prepared in accordance with GAAP, on a
         basis consistent with the accounting principles theretofore followed
         by Company, and (3) the amount of any adjustment to the Purchase Price
         to be paid and by whom pursuant to Section 2.3 hereof.

                   (ii) Within 30 days following the delivery of the Proposed
         Closing Balance Sheet referred to in (i) above, the Shareholders or a
         firm of independent accountants engaged by the Shareholders
         ("Shareholders' Accountants") may object to any of the information
         contained in said balance sheet or accompanying schedules which could
         affect the necessity or amount of any payment by Buyer or the
         Shareholders pursuant to Section 2.3 hereof.  Any such objection shall
         be made in writing and shall state the Shareholders' determination of
         the amount of Excluded Debt and Excess Working Capital.

                   (iii)     In the event of a dispute or disagreement relating
         to the Proposed Closing Balance Sheet or schedules which Buyer and the
         Shareholders are unable to resolve, either party may elect to have all
         such disputes or disagreements resolved by an independent accounting
         firm of nationally recognized standing (the "Third Accounting Firm")
         to be mutually selected by the Shareholders and Buyer.  The Third
         Accounting Firm shall make a determination of the balance sheet of
         Company as of October 25, 1997 and the calculation of Excluded Debt
         and Excess Working Capital, which shall be final and binding for
         purposes of this Article 2, and the resolution of such dispute shall
         be incorporated into the Final Closing Balance Sheet (as hereinafter
         defined).  The Third Accounting Firm shall be instructed to use every 

- -------------------------------------------------------------------------------
maturities of Excluded Debt as of the Closing Date.

                                         -3-

<PAGE>

         reasonable effort to perform its services within 15 days of submission
         of the Proposed Closing Balance Sheet to it, and in any case, as soon
         as practicable after such submission.  The fees and expenses for the
         services of the Third Accounting Firm shall be shared 50% by Buyer and
         50% by the Shareholders.

                   As used in this Agreement, the term "Final Closing Balance
         Sheet" shall mean the balance sheet of Company as finally determined
         for purposes of this Article 2, whether by acquiescence of the
         Shareholders in the Proposed Closing Balance Sheet supplied by Buyer
         in accordance with Section 2.4.(b)(i), by negotiation and agreement of
         the parties or by the Third Accounting Firm in accordance with Section
         2.4.(b)(iii).

                   (iv) Buyer agrees to permit the Shareholders, the
         Shareholders' Accountants, and their respective representatives,
         during normal business hours, to have reasonable access to, and to
         examine and make copies of, all books and records of Company, which
         documents and access are necessary to examine the balance sheet to be
         delivered by Buyer in accordance with Section 2.4.(b)(i) as well as
         related statements of operations and cash flows and prepare all
         applicable income and franchise tax returns.  In addition, if a
         physical inventory is to be taken, Shareholders' Accountants shall
         have the opportunity to take or observe the taking of the inventory in
         connection with the preparation of such balance sheet.

                   (v)  Notwithstanding any provision contained herein
         requiring that the Final Closing Balance Sheet be prepared in a manner
         consistent with past practices of the Company or in accordance with
         generally accepted accounting principles, the Final Closing Balance
         Sheet shall be prepared using the criteria identified in Schedule
         2.4.(b).

    2.5. LLC Tax Matters.

         2.5.(a)   Payment of Accounting and Tax Preparation Fees.  Buyer shall
    be responsible for all accounting and tax preparation fees incurred by
    Shareholders in the preparation of financial statements and tax returns up
    to the amount accrued for such expenses as reflected in the Final Closing
    Balance Sheet.

         2.5.(b)   Control of Contest.  Shareholders shall have the right, at
    their own expense, to control any audit or determination by any taxing
    authority, initiate any claim for refund or amended tax return and contest,
    resolve and defend against any assessment, notice of deficiency or other
    adjustment or proposed adjustment relating to Taxes of Company or Members
    of Company for periods ending on or prior to October 25, 1997.  Each party
    will allow the other and its accountants or counsel (at its or their own
    expense) to be represented during any audits of income tax returns of
    Company to the extent the disputed items therein relate to Company and the
    resolution of such designated items may adversely affect the other party.

         2.5.(c)   General.  Buyer and Shareholders shall grant each other, and
    following the Closing, Buyer shall cause the Company to grant to
    Shareholders, the rights, at reasonable times and upon reasonable notice,
    access to personnel, and to copy and use, 

                                         -4-

<PAGE>

    any records or information that may be relevant in connection with the
    preparation of any tax returns, any audit or other examination by any
    taxing authority or any litigation relating to liability for Taxes
    attributable to operations of the Company prior to Closing.  Information
    required in the filing of any such return shall be provided to the other
    party not less than 30 days before such return is due.  Shareholders, Buyer
    and Company shall retain all records relating to taxes for so long as the
    statute of limitations with respect thereto shall remain open.  Buyer in
    turn shall be afforded the opportunity to review and comment on the
    Company's tax returns filed subsequent to October 25, 1997 for periods
    ending on or prior to October 25, 1997.

3.  REPRESENTATIONS AND WARRANTIES OF COMPANY AND SHAREHOLDERS 

    Company and Shareholders, jointly and severally, make the following 
representations and warranties to Buyer, each of which is true and correct on 
the date hereof, shall remain true and correct to and including the Closing 
Date and shall survive the Closing of the transactions provided for herein 
for the periods provided in Section 9.4.  With respect to those 
representations and warranties below that are stated to "Shareholders' 
Knowledge" or similar terminology, "Knowledge" shall mean the actual 
knowledge of the Shareholders and Jan Wedel, Dave Marcy, Hank Holmes, Tom 
Tanner, George Semrad or Mike Liebe.  In the case of Stolper, knowledge means 
the actual knowledge of Lloyd Gerlach and any current employee.  Regardless 
of the foregoing, the representations and warranties set forth in Section 3.2 
are made severally by each Shareholder, with respect to such Shareholder 
only, and the representations and warranties made in Section 3.22 are made 
only by Ticonderoga.

    3.1. Corporate.

         3.1.(a)   Organization.  Company is a limited liability company duly
    organized and validly existing under the laws of the State of Wisconsin.

         3.1.(b)   Corporate Power.  Company has all requisite power and
    authority to own, operate and lease its properties and to carry on its
    business as and where such is now being conducted.

         3.1.(c)   Qualification.  Company is duly licensed or qualified to do
    business as a foreign limited liability company, and is in good standing,
    in each jurisdiction wherein the character of the properties owned or
    leased by it, or the nature of its business, makes such licensing or
    qualification necessary.  The states in which Company is licensed or
    qualified to do business are listed in Schedule 3.1.(c).

              3.1.(d)   Subsidiaries.  Except as disclosed on Schedule 3.1.(d),
    Company does not own any interest in any corporation, partnership or other
    entity.

         3.1.(e)   Corporate Documents, etc.  The copies of the Articles of
    Organization and the Operating Agreement of the Company, including any
    amendments thereto (the "Charter Documents"), which have been delivered by
    Shareholders to Buyer are true, correct and complete copies of such
    instruments as presently in effect.  The officers of the Company are listed
    in Schedule 3.1.(e).

                                         -5-

<PAGE>

         3.1.(f)   Capitalization of the Company.  The respective membership
    interests of all of the members of Company are contained on Schedule
    2.1.(b).  Except as set forth in Schedule 2.1.(b), or as provided for in
    the Company's Operating Agreement, each of the members of Company has fully
    paid in all requisite contributions to capital of Company.  There are no
    (a) securities convertible into or exchangeable for any ownership interest
    in the Company, (b) options, warrants or other rights to purchase or
    subscribe to an ownership interest in the Company or securities which are
    convertible into or exchangeable for an ownership interest of Company, or
    (c) contracts, commitments, agreements, understandings or arrangements of
    any kind relating to the issuance, sale or transfer of any ownership
    interest of Company, any such convertible or exchangeable securities or any
    such options, warrants or other rights.

    3.2. Shareholders.

         3.2.(a)   Power.  Each Shareholder has full power, legal right and
    authority to enter into, execute and deliver this Agreement and the other
    agreements, instruments and documents contemplated hereby to which such
    Shareholder is a party (such other documents sometimes referred to herein
    as "Ancillary Instruments"), and to carry out the transactions contemplated
    hereby.

         3.2.(b)   Authorization.  The execution and delivery of this Agreement
    and the Ancillary Instruments, and full performance thereunder, have been
    duly authorized by the board of directors of (i) each Shareholder which is
    a corporation, or (ii) the general partner of each Shareholder which is a
    limited partnership, and no other or further act on the part of any
    Shareholder is necessary therefor.

         3.2.(c)   Validity.  This Agreement has been duly and validly executed
    and delivered by each Shareholder and is, and when executed and delivered
    each Ancillary Instrument will be, the legal, valid and binding obligation
    of such Shareholder, enforceable in accordance with its terms, except as
    such may be limited by bankruptcy, insolvency, reorganization or other laws
    affecting creditors' rights generally, and by general equitable principles.

         3.2.(d)   Title.  Each Shareholder has, and at Closing Buyer will
    receive, good and marketable title to the Shares to be sold by such
    Shareholder hereunder, free and clear of all Liens (as defined in Section
    3.12) including, without limitation, voting trusts or agreements, proxies,
    marital or community property interests.

    3.3. No Violation.

         3.3.(a)   Except as set forth in Schedule 3.3, the execution and
    delivery of this Agreement and the Ancillary Instruments, the performance
    by the Company and the Shareholders of their obligations hereunder and
    thereunder, and the consummation of the transactions contemplated hereby
    and thereby do not and will not conflict in any respect with, or result in
    any violation of or default (or give rise to any right of termination,
    cancellation or acceleration) under (i) any provision of the Charter
    Documents of the Company, (ii) any note, bond, mortgage, indenture,
    material lease or other material agreement of the Company or (iii) any
    judgment, order, decree, statute, law, or regulation.  

                                         -6-

<PAGE>

         3.3.(b)   Except for applicable requirements of the Hart-Scott-Rodino
    Antitrust Improvements Act of 1976 (the "HSR Act") and as set forth in
    Schedule 3.3, no consent, approval, authorization, order, filing,
    registration or qualification with or to any person, including, but not
    limited to, any governmental authority ("Consent") is required to be
    obtained by the Company or any Shareholder in connection with the execution
    and delivery of this Agreement and the Ancillary Instruments, the
    performance by the Company and the Shareholders of their respective
    obligations hereunder and thereunder or the consummation of the
    transactions contemplated hereby and thereby other than any Consent in
    respect of which the failure to obtain such Consent, either individually or
    in the aggregate, would not reasonably be expected to have a Material
    Adverse Effect or materially impair the ability of the Company to perform
    its obligations hereunder and to carry on its business following the
    Closing Date.

    3.4. Financial Statements.  Company has delivered to Buyer complete and 
correct copies of the financial statements of the Company for the years ended 
December 31, 1995 and 1996, and the year-to-date through August 23, 1997 (the 
balance sheet as of August 23, 1997 being referred to herein as the "Recent 
Balance Sheet") (collectively, the "Financial Statements"), in each case, 
consisting of balance sheets as of such respective dates and the related 
statements of income and cash flow for each of the fiscal periods then ended 
and, except for the financial statements for the year to date through August 
23, 1997, audited by Price Waterhouse LLP, independent auditors for Company 
for such years.  Except as disclosed on Schedule 3.4, the Financial 
Statements have been prepared in accordance with GAAP throughout the periods 
involved, and present fairly, in all material respects, the financial 
position, results of operation and cash flows of the Company as at and for 
the periods indicated.

    3.5. Tax Matters.

         3.5.(a)   Provision For Taxes.  The provisions made on the Recent
    Balance Sheet for payment of Taxes is sufficient for the payment of all
    federal, state, foreign, county, local and other income, ad valorem,
    excise, profits, franchise, occupation, property, payroll, sales, use,
    gross receipts and other taxes (and any interest and penalties) and
    assessments (collectively, "Taxes") which are the obligations of Company as
    of said date.  Since the date of the Recent Balance Sheet, Company has not
    incurred any obligations for Taxes or obligations to make Tax Distributions
    other than those incurred in the ordinary course of business consistent in
    type and amount with past practices of Company.

         3.5.(b)   Tax Returns Filed.  Except as set forth on Schedule 3.5.(b),
    all federal, state, foreign, county, local and other tax returns (including
    amendments thereto) required to be filed by or on behalf of Company have
    been timely filed and when filed were true and correct in all material
    respects, and the taxes shown as due thereon were paid or adequately
    accrued.  True and complete copies of all tax returns or reports filed by
    Company for each of its 2 most recent fiscal years have been delivered to
    Buyer.  

         3.5.(c)   Tax Audits.  The federal and state income tax returns of
    Company have been audited by the Internal Revenue Service and appropriate
    state taxing authorities 

                                         -7-

<PAGE>

    for the periods and to the extent set forth in Schedule 3.5.(c), and
    Company has not received from the Internal Revenue Service or from the tax
    authorities of any state, county, local or other jurisdiction any notice of
    underpayment of taxes or other deficiency which has not been paid nor any
    objection to any return or report filed by Company.  There are outstanding
    no agreements or waivers extending the statutory period of limitations
    applicable to any tax return or report.

         3.5.(d)   Consolidated Group.  Company has never been included in a
    consolidated tax return of any other entity.

         3.5.(e)   Section 754 Election.  No election under Section 754 of the
    Internal Revenue Code of 1996 has been made by the Shareholders with
    respect to the Company or the membership interests therein.

    3.6. Accounts Receivable.  All accounts receivable of the Company that 
are reflected on the Recent Balance Sheet and the Final Closing Balance Sheet 
(the "Accounts Receivable") represent (or will represent) valid obligations 
arising from sales actually made or services actually performed in the 
ordinary course of business.  The Accounts Receivable will be as of the 
Closing Date collectible net of the reserves shown on the Final Closing 
Balance Sheet (which reserves are adequate and calculated consistent with 
past practice and will not represent a material adverse change from the 
Recent Balance Sheet in the composition of such Accounts Receivable in terms 
of aging).  To the Knowledge of Shareholders, there is no contest, claim, or 
right of set-off, other than returns in the ordinary course of business, 
under any contract with any obligor of an Accounts Receivable relating to the 
amount or validity of such Accounts Receivable.  Any Accounts Receivable 
which are not collected and for which Buyer makes a claim for indemnification 
will be assigned to Shareholders (for their sole benefit) and Buyer will 
fully cooperate (at no unreimbursed expense to Buyer) with Shareholders in 
good faith to assist Shareholders in collecting any such Accounts Receivable. 
 Schedule 3.6 contains a true and complete list of all Accounts Receivable as 
of the date of the Recent Balance Sheet, which list sets forth the aging of 
such Accounts Receivable.

    3.7. Inventory.  All inventory of Company reflected on the Recent Balance 
Sheet consists in all material respects of a quality and quantity useable and 
saleable in the ordinary course of business.

    3.8. Absence of Certain Changes.  Except as set forth on Schedule 3.8 or 
as otherwise contemplated by this Agreement, since the Recent Balance Sheet 
(i) there has been no change in the financial condition or business of 
Company that has had or would reasonably be expected to have a Material 
Adverse Effect, except for any change resulting from general economic, 
financial or market conditions, (ii) there has been no physical damage, 
destruction or loss that, after taking into account any insurance recoveries 
payable in respect thereof, has had or would reasonably be expected to have, 
a Material Adverse Effect, (iii) there has been no sale, assignment or 
transfer of any material assets of the Company except in the ordinary course 
of business, (iv) except as required by GAAP, the Company has not changed any 
of its accounting principles or the methods by which such principles are 
applied for tax or financial reporting purposes, and (v) the Company has not 
entered into any agreement to do any of the things described in this Section 
3.8.  The term "Material Adverse Effect" shall mean any event, occurrence, 
fact, condition, change or effect that is materially adverse to the business, 
assets, liabilities, results of operations, or financial condition of the 
Company, taken as a 

                                         -8-

<PAGE>

whole.

    3.9. Absence of Undisclosed Liabilities.  Except as disclosed in the 
Recent Balance Sheet, or in the Disclosure Schedules, Company does not have 
any liabilities, commitments or obligations (secured or unsecured, and 
whether accrued, absolute, contingent, direct, indirect or otherwise), other 
than commercial liabilities and obligations incurred since the date of the 
Recent Balance Sheet in the ordinary course of business and consistent with 
past practice and none of which have had or would reasonably be expected to 
have a Material Adverse Effect.

    3.10.     No Litigation.  Except as set forth in Schedule 3.10 there is 
no action, suit, arbitration, proceeding, investigation or inquiry, whether 
civil, criminal, administrative or arbitrable ("Litigation") pending, or to 
the Knowledge of Shareholders, threatened against Company or any of its 
assets.

    3.11.     Compliance With Laws and Orders.

         3.11.(a)  Compliance.  Except as set forth in Schedule 3.11.(a), to
    Shareholders' Knowledge, Company is not in default or violation of any
    applicable statutes, laws, ordinances, rules or regulations ("Laws") or any
    applicable judgments, orders, writs, injunctions or decrees of any court,
    administrative agency, arbitrator or mediator ("Orders"), which either
    individually or in the aggregate would reasonably be expected to have a
    Material Adverse Effect or materially impact the ability of Company to
    perform its obligations hereunder.  Except as set forth in Schedule
    3.11.(a), Company has not within the last five years received written
    notice of any violation or alleged violation of any Laws or Orders.

         3.11.(b)  Licenses and Permits.  Company has all licenses, permits,
    approvals, authorizations and consents of all government entities and all
    certification organizations required for the conduct of the business as
    presently conducted and for the operation of the Facilities.  All such
    licenses, permits, approvals, authorizations and consents are described in
    Schedule 3.11.(b), are in full force and effect, and except as disclosed in
    Schedule 3.11.(b) will not be terminated, cancelled, withdrawn or rescinded
    as a result of the transactions contemplated hereby.

         3.11.(c)  Environmental Matters.  Except as set forth in 
    Schedule 3.11.(c):

                   (i)  To Shareholders' Knowledge, the Company is, and since
         September 30, 1994 has been, in compliance with and is not in
         violation of or liable under any Environmental Law, except for such
         violations and liabilities that, either individually or in the
         aggregate, would not reasonably be expected to have a Material Adverse
         Effect.  Neither any Shareholder nor the Company has received any
         written order, notice or other communication of any actual or alleged
         obligation to undertake or bear the cost of any liability associated
         with the violation of any Environmental Law.

                   (ii) There are no pending or, to Shareholders' Knowledge,
         threatened claims, or other restrictions of any nature, arising under
         or pursuant to any Environmental Law, with respect to or affecting any
         of the Facilities or any other properties or operations in which the
         Company has an interest and 

                                         -9-

<PAGE>

         which, individually or in the aggregate, would reasonably be expected
         to have a Material Adverse Effect.

                   (iii)     To Shareholders' Knowledge, there are no Hazardous
         Materials present on or in the Facilities, except for such Hazardous
         Materials which are present in quantities used in the ordinary course
         of business and which are handled in accordance with all applicable
         laws.  To Shareholders' Knowledge, there are no underground storage
         tanks, asbestos containing materials or detectable levels of radon at
         any of the Facilities or at any other property owned or operated by
         the Company.  To Shareholders' Knowledge, neither any Shareholder nor
         the Company, nor any other person for whose conduct it is or may be
         held responsible, has permitted or conducted, or is aware of, any
         Hazardous Activity conducted with respect to the Facilities or any
         other properties or assets (whether real, personal, or mixed) in which
         the Company has or had an interest, except in compliance in all
         material respects with all applicable Environmental Laws.

                   (iv) To Shareholders' Knowledge, since September 30, 1994
         there has been no release, or threat of release, of any Hazardous
         Materials at or from the Facilities or at or from any other locations
         where any Hazardous Materials were generated, manufactured, refined,
         transferred, produced, imported, used,  processed or disposed from or
         by the Company at the Facilities, or from or by any other properties
         and assets (whether real, personal, or mixed) and for which the
         Company is or may be held responsible.

                   (v)  Shareholders have made available to Buyer and its
         Agents (including but not limited to ERM) true and complete copies and
         results of any reports, studies or monitoring known to the
         Shareholders' Agents or possessed or initiated by or for the Company
         pertaining to Hazardous Materials in, on or under the Facilities, or
         concerning compliance by the Company or any other person for whose
         conduct it is or may be held responsible, with Environmental Laws.

                   (vi) To the Knowledge of Shareholders and the Company, there
         are no material capital expenditures with a cost exceeding $100,000
         which the Company is required to incur to meet its obligations under
         applicable Environmental Laws in effect as of the Closing Date.

                   (vii)     For purposes of this Agreement,

                        (A)  The term "Hazardous Materials" means hazardous
              substances, regulated substances, pollutants or contaminants as
              defined under any applicable federal, state or local
              Environmental Law, or any other substance considered toxic,
              hazardous or a potential threat to human health or the
              environment under applicable law or common law;

                        (B)  The term "Environmental Law" means any applicable
              law, statute, ordinance, regulation, order or ruling promulgated
              or issued by any federal, state or local legislative, juridical,
              administrative or regulatory body, or any requirement of common
              law, relating to the 

                                         -10-

<PAGE>

              protection of the environment; and

                        (C)  The term "Hazardous Activity" shall mean any
              activity involving the management or use of Hazardous Materials
              other than in the ordinary course of business and in compliance
              in all material respects with Environmental Laws.

    3.12.     Title to and Condition of Properties.  

         3.12.(a)  Marketable Title.  On the Closing Date, the Company shall
    have good and marketable title to all of Company's assets, business and
    properties, including, without limitation, all such properties reflected in
    the Recent Balance Sheet, other than inventory disposed of in the ordinary
    course of business since the date of such Recent Balance Sheet, free and
    clear of all mortgages, liens (statutory or otherwise), security interests,
    pledges, charges or encumbrances of any nature whatsoever (collectively,
    "Liens") except (i) those described in Schedule 3.12, (ii) in the case of
    real property, Liens for taxes not yet due or which are being contested in
    good faith by appropriate proceedings, or (iii) municipal and zoning
    ordinances and easements for public utilities.  

         3.12.(b)  Condition.  The property, assets and equipment of the
    Company are in good operating condition and repair (except for ordinary
    wear and tear and except for defects which do not interfere with the use
    thereof in the conduct of normal operations of the Company), and are
    adequate for the uses to which they are being put.

         3.12.(c)  Real Property.  The Company does not own any real property. 
    Schedule 3.12.(c) sets forth all real property which is leased by Company,
    including the material terms of such lease, and each such Schedule contains
    a description of all plants and buildings contained thereon (such property
    leased by Company is referred to as the "Real Property").  To the extent
    required under state or local law, there are in effect duly issued
    certificates of occupancy permitting the real property and improvements
    thereon to be legally used and occupied as the same are now constituted.

    3.13.     Insurance.  Schedule 3.13 contains a complete and correct list 
and summary description of all insurance policies maintained at present by or 
on behalf of the Company.  The Company has made available to Buyer complete 
and correct copies of all such policies together with all riders and 
amendments thereto.  Such policies are in full force and effect, and no 
premiums due thereon are past due.  The Company has received no notice of 
cancellation, termination or non-renewal with respect to any such policy.  
Such policies are sufficient for compliance with all requirements of law and 
of all agreements to which the Company is a party and are valid, outstanding 
and enforceable policies.  The Company has not been refused any insurance 
with respect to its assets or operations, nor has its coverage been limited, 
by any insurance carrier to which it has applied for any such insurance or 
with which it has carried insurance during the past two (2) years.  Except 
for the Worker's Compensation CNA policy and the General Liability CNA 
Policy, no such policy provides for or is subject to any currently 
enforceable retroactive rate or premium adjustment arising out of events 
arising prior to the date hereof. Schedule 3.13 indicates each policy as to 
which the coverage limit has been reached or the total incurred losses to 
date equal 75% or more of the coverage limit.  There is no claim by the 
Company pending under any such policy as to which coverage has been denied 

                                         -11-

<PAGE>

or disputed by the underwriters of such policies. 

    3.14.     Material Contracts.  Schedule 3.14 contains a list of:

         (i)  all leases of personal property involving a consideration in
    excess of $10,000 or involving performance over a period of more than 24
    months;

         (ii) all contracts and agreements with current officers, other
    employees, consultants, agents, contractors, advisors, sales
    representatives, distributors, or dealers of the Company other than (x)
    contracts which by their terms are cancelable by the Company with notice of
    not more than 90 days and (y) contracts which provide for payments based
    solely on products sold and require no minimum payments;

         (iii)     all collective bargaining agreements with any labor union
    currently representing employees of the Company;

         (iv) all mortgages, indentures, pledges or security agreements, notes,
    loan agreements or guarantees of the obligations of third parties binding
    upon the Company or similar documents relating to borrowed money to which
    the Company is a party or by which any of its assets are bound, restricted
    or encumbered;

         (v)  joint venture and similar agreements to which Company is a party;

         (vi) supply, distribution or sales agreements or commitments to
    customers involving in excess of $100,000 worth of product per year;

         (vii)     purchase agreements or commitments for inventory items or
    supplies involving in excess of $100,000 worth of product per year; 

         (viii)    license or other agreements of the Company providing in
    whole or in part for the use of any patents, trademarks, trade names,
    service marks, copyrights, inventions, trade secrets or other proprietary
    know-how or other intellectual property, whether the Company is the
    licensor or the licensee thereunder, and all settlements, consents or
    forbearance to sue agreements relating thereto; 

         (ix) any other contract or agreement entered into involving an
    estimated total future payment or payments to or from the Company in excess
    of $200,000; and

         (x)  all guarantees of payment or performance of any person, including
    agreements to indemnify any person or act as surety or be contingently
    liable for the obligations of any person. 

    The contracts set forth on Schedule 3.14, together with the leases of 
Real Property described on Schedule 3.12.(c), are collectively referred to as 
the "Material Contracts."  The Company has made available to Buyer true and 
correct copies of all Material Contracts.  To the Knowledge of the 
Shareholders, neither the Company nor any other person is in default under 
any Material Contract, except for such defaults as would not reasonably be 
expected, either individually or in the aggregate, to have a Material Adverse 
Effect on the business of the Company.

                                         -12-

<PAGE>

    3.15.     Labor Relations and Employment.  Except to the extent set forth 
in Schedule 3.15:  (i) the Company is not a party to or bound by any 
collective bargaining or similar agreement with any labor organization, or 
work rules or practices agreed to with any labor organization or employee 
association applicable to employees of the Company; (ii) there is no labor 
strike, dispute, slowdown, stoppage, lockout pending or, to the Knowledge of 
the Shareholders, threatened against or affecting the Company; (iii) to the 
Knowledge of the Shareholders, there is no question concerning representation 
of such employees; (iv) there is no unfair labor practice charge or complaint 
pending against the Company or, to the Knowledge of the Shareholders, 
threatened before the National Labor Relations Board or any similar state or 
foreign agency; (v) there is no grievance arising out of any collective 
bargaining agreement or other grievance procedure which, if adversely 
determined, would have a Material Adverse Effect; (vi) no charges with 
respect to or relating to the Company are pending before the Equal Employment 
Opportunity Commission or any other agency responsible for the prevention of 
unlawful employment practices which, if adversely determined, would have a 
Material Adverse Effect; and (vii) the Company has not received written 
notice of the intent of any federal, state, local or foreign agency 
responsible for the enforcement of labor or employment laws to conduct an 
investigation of the Company nor is such an investigation in progress

    3.16.     Employee Benefit Plans.  

         3.16.(a)  For purposes of this Section 3.16, the following terms have
    the meanings set forth below:

              "Company Other Benefit Obligation" means an Other Benefit
         Obligation owed, adopted, or followed by the Company.

              "Company Plan" means all Plans of which the Company or an ERISA
         Affiliate of the Company is or was a Plan Sponsor, or to which the
         Company or an ERISA Affiliate of the Company otherwise contributes or
         has contributed, or in which the Company or an ERISA Affiliate of the
         Company otherwise participates or has participated.  All references to
         Plans are to Company Plans unless the context requires otherwise.

              "Company VEBA" means a VEBA whose members include employees of
         the Company or any ERISA Affiliate of the Company.

              "ERISA Affiliate" means, with respect to the Company, any other
         Person that, together with the Company, would be treated as a single
         employer under IRC Section  414.

              "Multiemployer Plan" has the meaning set forth in ERISA Section
          3(37)(A).

              "Other Benefit Obligations" means all obligations, arrangements
         or customary practices, whether or not, legally enforceable, to
         provide benefits, other than salary, as compensation for services
         rendered, to present or former directors, employees or agents, other
         than obligations, arrangements and 

                                         -13-

<PAGE>

         practices that are embodied in Plans.

              "PBGC" means the Pension Benefit Guaranty Corporation or any
         successor thereto.

              "Pension Plan" has the meaning set forth in ERISA Section
          3(2)(A).

              "Plan" has the meaning set forth in ERISA Section 3(3).

              "Plan Sponsor" has the meaning set forth in ERISA Section
          3(16)(B).

              "Qualified Plan" means any Plan that meets or purports to meet
         the requirements of IRC Section  401(a).

              "Title IV Plans" means all Pension Plans that are subject to
         Title IV of ERISA, 29 U.S.C. Section  1301 et seq., other than
         Multiemployer Plans.

              "VEBA" means a voluntary employees' beneficiary association under
         IRC Section  501(c)(9).

              "Welfare Plan" has the meaning set forth in ERISA Section  3(1).

         3.16.(b)  Schedule 3.16 contains a true and complete list of all
    Company Plans and Company VEBAs of which the Company or any ERISA Affiliate
    is or was a Plan Sponsor, or in which the Company or any ERISA Affiliate
    participates or has participated, or to which the Company or any ERISA
    Affiliate contributes or has contributed and in which employees of the
    Company participate, and identifies as such all Company Plans that are (i)
    defined benefit Pension Plans, (ii) Qualified Plans other than Pension
    Plans or (iii) Multiemployer Plans.

         3.16.(c)  With respect to Company Plans and Company VEBAs identified
    in Schedule 3.16, Shareholders have delivered or made available to Buyer,
    or will deliver or make available to Buyer within three days of the date of
    this Agreement:

                   (i)  all documents that set forth the terms of each Company
    Plan, Company Other Benefit Obligation or Company VEBA and of any related
    trust, including:

                        (A)  all plan descriptions and summary plan
         descriptions of Company Plans which Shareholders or the Company is
         required to prepare, file and distribute, and

                        (B)  all summaries and descriptions furnished to
         participants and beneficiaries regarding Company Plans, Company Other
         Benefit Obligations and Company VEBAs for which a summary plan
         description is not required;

                   (ii) all collective bargaining agreements pursuant to which 

                                         -14-

<PAGE>

         contributions have been made or obligations incurred (including both
         pension and welfare benefits) by the Company and the ERISA Affiliates
         of the Company, and all collective bargaining agreements pursuant to
         which contributions are being made or obligations are owed by such
         entities;

                   (iii)     all insurance policies purchased by or to provided
    benefits under any Company Plan;

                   (iv) all Contracts with third party administrators,
    actuaries, investment managers, consultants and other independent
    contractors that relate to any Company Plan, Company Other Benefit
    Obligations or Company VEBA;

                   (v)  the most recent reports submitted by third party
    administrators, actuaries, investment managers, consultants or other
    independent contractors with respect to any Company Plan, Company Other
    Benefit Obligation or Company VEBA;

                   (vi) the most current form 5500 with respect to each Company
    Plan, including all schedules thereto and the opinions of independent
    accountants;

                   (vii)     all notices that were given by the Company or any
    ERISA Affiliate of the Company or any Company Plan to the IRS, the PBGC, or
    any participant or beneficiary, pursuant to statute, within the two years
    preceding the date of this Agreement, including notices that are expressly
    mentioned elsewhere in this Section 3.16;

                   (viii)    all notices that were given by the IRS, the PBGC,
    or the Department of Labor to the Company, any ERISA Affiliate of the
    Company or any Company Plan within the two years preceding the date of this
    Agreement;

                   (ix) with respect to Qualified Plans and VEBAs, the most
    recent determination letter for each Company Plan that is a Qualified Plan;
    and

                   (x)  with respect to Title IV Plans, the most recent Form
    PBGC-1.

         3.16.(d)  With respect to employees of the Company, except as set
    forth in Schedule 3.16:

                   (i)  The Company has performed, in all material respects,
    its respective obligations under all Company Plans, Company Other Benefit
    Obligations and Company VEBAs.  The Company has made appropriate entries in
    its financial records and statements for all obligations and liabilities
    under such Plans, VEBAs and Obligations that have accrued but are not due.

                   (ii) The Company, with respect to all Company Plans, Company
    Other Benefit Obligations and Company VEBAs, is and each Company Plan,
    Company Other Benefit Obligation and Company VEBA in which the Company
    participates or to which it contributes is in material compliance with
    ERISA, the IRC and other applicable laws, including the provisions of such
    laws expressly mentioned in this Section 3.16, 

                                         -15-

<PAGE>

    including that:

                        (A)  No transaction prohibited by ERISA Section  406
         and no "prohibited transaction" under IRC Section  4975(c) have
         occurred with respect to any Company Plan.

                        (B)  Neither any Shareholder nor the Company has any
         liability to the IRS with respect to any Plan, including any liability
         imposed by Chapter 43 or the IRC.

                        (C)  Neither any Shareholder nor the Company has any
         liability to the PBGC with respect to any Plan or has any liability
         under ERISA Section 502 or Section  4071 other than routine claims for
         benefits.
    
                        (D)  All filings required by ERISA and the IRC as to
         each Plan have been timely filed, and all notices and disclosures to
         participants required by either ERISA or the IRC have been timely
         provided.

                        (E)  All contributions and payments made or accrued
         with respect to all Company Plans, Company Other Benefit Obligations
         and Company VEBAs are deductible under IRC Section  162 or Section
          404.  No amount, or any asset of any Company Plan or Company VEBA is
         subject to tax as unrelated business taxable income.

                   (iii)     Other than claims for benefits submitted by
    participants or beneficiaries, no claim against, or Proceeding involving,
    any Company Plan, Company Other Benefit Obligation or Company VEBA is
    pending or, to Shareholders' Knowledge, is threatened.

                   (iv) Each Company Plan which is a Qualified Plan is
    substantially in compliance with IRC Section  401(a); each trust for each
    such Plan is exempt from federal income tax under IRC Section  501(a) and
    each such Plan has been substantially operated in compliance with
    applicable laws.
              
                   (v)  The Company and each ERISA Affiliate of the Company has
    met the minimum funding standard, and has made all contributions required,
    under ERISA Section  302 and IRC Section  402.

                   (vi) The Company has paid all amounts due to the PBGC
    pursuant to ERISA Section  4007.

                   (vii)     Neither the Company nor any ERISA Affiliate of the
    Company has ceased operations at any Facility or has withdrawn from any
    Title IV Plan in a manner that would subject any such entity or
    Shareholders to liability under ERISA Section  4062(e), Section  4063, or
    Section  4064.

                   (viii)    Neither the Company nor any ERISA Affiliate of the
    Company has filed a notice of intent to terminate any Plan or has adopted
    any amendment to treat a Plan as terminated.  The PBGC has not instituted
    proceedings to treat any Company Plan as terminated.  No event has occurred
    or circumstance exists 

                                         -16-
<PAGE>

    that may constitute grounds under ERISA Section  402 for the termination
    of, or the appointment of a trustee to administer, any Company Plan.

                   (ix) No amendment has been made, or is reasonably expected
    to be made, to any Plan that has required or could require the provision of
    security under ERISA Section  307 or IRC Section  401(a)(29).

                   (x)  No accumulated funding deficiency, whether or not
    waived, exists with respect to any Company Plan; no event has occurred or
    circumstance exists that may result in an accumulated funding deficiency as
    of the last day of the current plan year of any such Plan.

                   (xi) The actuarial report for each Pension Plan of the
    company and each ERISA Affiliate of the Company fairly presents the
    financial condition and the results of operations of each such Plan in
    accordance with GAAP.

                   (xii)     Since the last valuation date for each Pension
    Plan of the Company and each ERISA Affiliate of the Company, no event has
    occurred or circumstance exists that would increase the amount of benefits
    under any such Plan or that would cause the excess of Plan assets over
    benefit liabilities (as defined in ERISA Section  4001) to decrease, or the
    amount by which benefit liabilities exceed assets to increase, except
    insofar as such event or circumstance has occurred as a result of the
    operation of the Plan.

                   (xiii)    Except with respect to the transaction
    contemplated by this Agreement, no reportable event (as defined in ERISA
    Section  4043 and in regulations issued thereunder) has occurred.

                   (xiv)     Except with respect to annual premiums, neither
    any Seller nor the Company has Knowledge of any facts or circumstances that
    may give rise to any liability of any Shareholder, the Company or Buyer to
    the PBGC under Title IV of ERISA.

                   (xv) Neither the Company nor any ERISA Affiliate of the
    Company has withdrawn from any Multiemployer Plan with respect to which
    there is any outstanding liability as of the date of this Agreement.  No
    event has occurred or circumstance exists that presents a risk of the
    occurrence of any withdrawal from, or the participation, termination,
    reorganization, or insolvency of, any Multiemployer Plan that could result
    in any liability of either the Company or Buyer to a Multiemployer Plan.

                   (xvi)     Neither the Company nor any ERISA Affiliate of the
    Company has received notice from any Multiemployer Plan that it is in
    reorganization or is insolvent, that increased contributions may be
    required to avoid a reduction in plan benefits or the imposition of any
    excise tax, or that such Plan intends to terminate or has terminated.

              (xvii)    Except to the extent required under ERISA Section  601
    et seq. and IRC Section  4980B, the Company does not provide health or
    welfare benefits for any retired or former employee or is obligated to
    provide health or welfare benefits to any active 

                                         -17-
<PAGE>

    employee following such employee's retirement or other termination of
    service.

              (xviii)   The Company has substantially complied with the
    provisions of ERISA Section 601 et seq. and IRC Section  4980B.

    3.17.     Employment Compensation.  Schedule 3.17 contains a true and
correct list of all employees to whom Company is paying compensation, including
bonuses and incentives, at an annual rate in excess of Two Hundred Thousand
Dollars ($200,000) for services rendered or otherwise.

    3.18.     Intellectual Property.   

         3.18.(a)  Patents.  The Company has no patents.  To the Shareholders'
Knowledge, none of the products manufactured and sold, nor any process or
know-how used, by the Company infringes or is alleged to infringe any patent or
other proprietary right of any other person.

         3.18.(b)  Trademarks.  The Company has no registered trademarks or
service marks.  To the Shareholders' Knowledge, none of the trademarks, service
marks or trade names, if any, used by the Company infringes or has been alleged
to infringe any trade name, trademark, or service mark of any other person.

         3.18.(c)  Copyrights.  The Company has no registered copyrights.  To
the Shareholders' Knowledge, no person has alleged that the Company infringes
any copyright of any third party.

    3.19.     Product Warranty and Product Liability.  Schedule 3.19 contains a
description of all product liability claims and similar litigation relating to
products manufactured or sold, or services rendered, which are presently pending
or which to Shareholders' Knowledge are threatened against Company, in which a
party thereto either requests injunctive relief or alleges damages.  None of the
Company's products has been the subject of any replacements outside of the
ordinary course of business, field campaign retrofit, modification or recall
campaign by Company.

    3.20.     Affiliates' Relationships to Company.  All leases, contracts,
agreements or other arrangements between Company and any Affiliate are described
on Schedule 3.20.  For purposes hereof, "Affiliate" shall mean Shareholders and
any of their subsidiary or affiliated entities.
 
    3.21.     No Brokers or Finders.  Other than Dillon, Read & Company, Inc.,
the fees and expenses of which will be paid by Shareholders, neither Company nor
any of its directors, officers, employees, Shareholders or agents has retained,
employed or used any broker or finder in connection with the transaction
provided for herein or in connection with the negotiation thereof.

    3.22.     Representations and Warranties Regarding S-F Holding. 
Ticonderoga represents and warrants as follows:

                                         -18-
<PAGE>


         3.22.(a)  Financial Statements.  The financial statements of S-F
    Holding for the fiscal year ending December 31, 1996 (the "S-F Holding
    Financials"), a copy of which has been presented to Buyer, are full,
    complete and accurate in all material respects and fully present in
    accordance with GAAP, the assets and liabilities of S-F Holding as of such
    date.  There has been no material change in the assets and liabilities of
    S-F Holding since the date of the S-F Holding Financials.  S-F Holding has
    no other liabilities, commitments or obligations of any type or description
    other than those contained in the S-F Holding Financials or as disclosed in
    Schedule 3.22.

         3.22.(b)  Conduct of S-F Holding.  S-F Holding conducts no business
    other than holding a membership interest in Company.  S-F Holding has not
    violated any Law.  No Litigation is pending or threatened against S-F
    Holding.  S-F Holding has no employees.

         3.22.(c)  Ownership of S-F Holding.  The authorized capital stock of
    S-F Holding consists entirely of 5,000 shares of common stock $.01 par
    value, of which 1,000 shares are issued and outstanding, all of which are
    owned beneficially and of record by Ticonderoga, free and clear of all
    Liens (as defined in Section 3.12), including, without limitation, voting
    trusts, agreements or proxies.  No party has any right to purchase or
    acquire in any manner any capital stock of S-F Holding, and S-F Holding has
    no obligation to issue capital stock to any person or entity.

    3.23.     Books and Records.  The books of account, minute books, stock
record books and other records of the Company, all of which have been made
available to Buyer, are complete and correct and have been maintained in
accordance with sound business practices.

    3.24.     Open Orders.  The Company has made available to Buyer a true and
complete copy of the Company's backlog report.  The orders reflected in the
backlog report are valid and have not been cancelled.  The Company has no
obligation to make any payments to representatives or any other person on or
with respect to orders shown in the backlog report.  To Shareholders' Knowledge
there is no loss associated with orders reflected in the backlog report which
under GAAP should be reflected in the Company's financial statements.  None of
the open orders contains any provision giving any person the right to terminate
such order solely by reason of the execution of this Agreement or the
consummation of the transactions contemplated hereby.

    3.25.     Certain Payments.  Neither the Company nor any director, officer,
agent or employee of the Company or to the Shareholders' Knowledge any other
person associated with or acting for or on behalf of the Company, has directly
or indirectly (a) made any contribution, gift, bribe, rebate, payoff, influence
payment, kickback, or other payment to any person, private or public, regardless
of form, whether in money, property, or services (i) to obtain favorable
treatment in securing business, (ii) to pay for favorable treatment for business
secured, (iii) to obtain special concessions or for special concessions already
obtained for the Company, or (iv) in violation of any law, or (b) established or
maintained any fund or asset that has not been recorded in the books and records
of the Company.

    3.26.     Disclosure.  No representation or warranty of Shareholders in
this Agreement and no statement in the Schedules omits to state a material fact
necessary to make the statements herein or therein, in light of the
circumstances in which they were made, not 

                                         -19-
<PAGE>

misleading.

4.  REPRESENTATIONS AND WARRANTIES OF BUYER 

    Buyer makes the following representations and warranties to the
Shareholders, each of which is true and correct on the date hereof, shall remain
true and correct to and including the Closing Date, and shall survive the
Closing of the transactions provided for herein.

    4.1. Corporate.

         4.1.(a)   Organization.  Buyer is a corporation duly organized,
    validly existing and in good standing under the laws of the State of
    Delaware.

         4.1.(b)   Corporate Power.  Buyer has all requisite corporate power to
    enter into this Agreement and the other documents and instruments to be
    executed and delivered by Buyer and to carry out the transactions
    contemplated hereby and thereby.

    4.2. Authority.  The execution and delivery of this Agreement and the other
documents and instruments to be executed and delivered by Buyer pursuant hereto
and the consummation of the transactions contemplated hereby and thereby have
been duly authorized by the Board of Directors of Buyer.  No other corporate act
or proceeding on the part of Buyer or its shareholders is necessary to authorize
this Agreement or the other documents and instruments to be executed and
delivered by Buyer pursuant hereto or the consummation of the transactions
contemplated hereby and thereby.  This Agreement constitutes, and when executed
and delivered, the other documents and instruments to be executed and delivered
by Buyer pursuant hereto will constitute, valid and binding agreements of Buyer,
enforceable in accordance with their respective terms, except as such may be
limited by bankruptcy, insolvency, reorganization or other laws affecting
creditors' rights generally, and by general equitable principles.

    4.3. No Brokers or Finders.  Neither Buyer nor any of its directors,
officers, employees or agents have retained, employed or used any broker or
finder in connection with the transaction provided for herein or in connection
with the negotiation thereof.

    4.4. Investment Intent.  The Shares are being acquired by Buyer for
investment only and not with the view to resale or other distribution.

    4.5. No Conflict; Required Consents and Filings.  The execution and
delivery of this Agreement by the Buyer and the consummation of the transactions
contemplated hereby and compliance by the Buyer with any of the provisions
hereof will not (i) conflict with or violate the organization documents or
by-laws of the Buyer, (ii) require any consent, approval, authorization or
permit of, or filing or registration with, or notification to, any governmental
entity other than those required under the HSR Act, (iii) violate any order,
writ, injunction, decree, statue, rule or regulation applicable to the Buyer or
any of its properties or assets, or (iv) violate any note, bond, mortgage,
indenture, material leases or other material agreement of the Buyer.

5.  COVENANTS OF THE BUYER

                                         -20-

<PAGE>

    The Buyer covenants to the Shareholders and the Company that, except as
otherwise consented to in writing by the Shareholders after the date of this
Agreement:

    5.1. Cause Conditions to be Satisfied.  The Buyer will use its commercially
reasonable efforts to cause all of the conditions described in Section 8 of this
Agreement to be satisfied prior to or on the Closing Date.

    5.2. Consents.  The Buyer shall use its commercially reasonable efforts to
take or cause to be taken all actions and do or cause to be done all things
necessary, proper or advisable under applicable laws to consummate and make
effective the transactions contemplated hereby, including without limitation
using commercially reasonable efforts to obtain all material consents of any
person or entity, whether private or governmental, required in connection with
the consummation of the transactions contemplated herein.

    5.3. Confidentiality. 

         5.3.(a)   Buyer will cause its respective officers, directors,
    employees, affiliates and agents to, hold in confidence and not reveal to
    any third parties any knowledge or information of a confidential nature
    with respect to this Agreement, or prior to the Closing, of the business,
    products, know-how and methods of operation of the Company, and will not
    disclose, publish or make use of the same, provided, however, that the
    foregoing shall not be applicable to any disclosure or use of confidential
    information or knowledge that can be demonstrated to have (i) been publicly
    known prior to the date of this Agreement, (ii) become well known by
    publication or other wise not due to the unauthorized act or omission on
    the part of the Buyer or the other parties that are subject to this
    covenant, or (iii) been supplied to the Buyer by a third party without
    violation of the rights of the Company, the Shareholders or any other
    party.  Notwithstanding anything else to the contrary contained herein, the
    parties agree that the remedy at law for any breach by Buyer of this
    Section 5.3 shall be inadequate and that the aggrieved party shall be
    entitled to injunctive relief in addition to any other remedy.  The Buyer
    shall not be in violation of this Agreement if it complies with any request
    or requirement (by interrogatories, subpoenas or other request pursuant to
    any federal or state statute or regulation or otherwise) to disclose
    confidential information to any tribunal, administrative agency or other
    governmental body in the United States, provided that Buyer shall have
    promptly provided the other parties to this Agreement with written notice
    of such request or requirement, and provided further that Buyer complied
    with such request or requirement as nearly as reasonably practical at the
    end of the period within which they may have responded (it being agreed
    that neither shall be under an obligation to seek to extend any such
    response period).

         5.3.(b)   In the event this Agreement is terminated, the Buyer agrees
    to return promptly, if so requested by the Company, every document
    furnished to the Buyer or its officers, directors, employees, affiliates
    and agents in connection with the transactions contemplated hereby,
    including, but not limited to, any information provided to the Buyer by or
    on behalf of the Company or the Shareholders in the form of computer tapes
    or computer diskettes and any copies thereof which have been made.

    5.4. HSR Filing.  The Buyer will timely and promptly make all filings which
are 

                                         -21-
<PAGE>

required under the HSR Act.  The Buyer will furnish to the Company such
reasonably necessary information and reasonable assistance as the Company may
reasonably request in connection with its preparation of necessary filings or
submissions to any governmental agency, including, without limitation, any
filings necessary under the provisions of the HSR Act.  The Buyer will supply
the Company with a copy (cleansed of confidential or proprietary information),
of any correspondence, filing or communication (or memorandum setting for the
substance thereof) between the Buyer or its representatives, on the one hand,
and the Federal Trade Commission (the "FTC") or the Antitrust Division of the
Department of Justice (the "DOJ") or any other governmental agency or authority
or members of their respective staffs, on the other hand, with respect to this
Agreement or the transaction contemplated hereby to the extent that any such
correspondence, filing, communication or memorandum is required by the Company
to meet its obligations under the HSR Act.

    5.5. Employee Matters.  The Buyer acknowledges that it shall be the Buyer's
responsibility to provide any notice of layoffs or plant closing that might be
required pursuant to the Worker Adjustment and Retraining Notification Act of
1988, as amended, and the Wisconsin Business Closing Law, as amended, and the
rules and regulations promulgated thereunder.

    5.6. Shareholders' Representations and Warranties.  The Buyer hereby
acknowledges and agrees that, except as specifically set forth in Section 3
hereof, and notwithstanding anything contained in any document previously
provided to Buyer, including, without limitation, the Offering Memorandum,
circulated by Dillon, Read & Co., Inc., NEITHER SHAREHOLDERS NOR COMPANY MAKE
ANY EXPRESS OR IMPLIED REPRESENTATIONS OR WARRANTIES WHATSOEVER WITH RESPECT TO
THE SHARES OR THE VALUE THEREOF, OR WITH RESPECT TO THE COMPANY.

6.  COVENANTS OF SHAREHOLDERS AND THE COMPANY

    6.1. Access to Information and Records.  During the period prior to the
Closing, upon reasonable advance notice, Shareholders shall cause Company to
give Buyer, its counsel, accountants and other representatives (i) access during
normal business hours to all of the properties, books, records, contracts and
documents of Company for the purpose of such inspection, investigation and
testing as Buyer deems appropriate (and Company shall furnish or cause to be
furnished to Buyer and its representatives all information with respect to the
business and affairs of Company as Buyer may reasonably request) and (ii) access
to employees, agents and representatives for the purposes of such meetings and
communications as Buyer reasonably desires.

    6.2. Conduct of Business Pending the Closing.  From the date hereof until
the Closing, except as otherwise approved in writing by the Buyer, Company
covenants as follows, and Shareholders shall cause each of the following to
occur: (a) the Company's business will be conducted only in the ordinary course;
(b) the Company will not enter into, adopt or amend any employee benefit plan,
agreement or arrangement, enter into or amend any employment contracts, or
increase the salaries or compensation of its officers or employees, other than
ordinary increases in salaries in accordance with past practices and other then
bonuses accrued for in the Final Closing Balance Sheet; (c) the Company shall
not incur any liability for borrowed money or encumber any of its assets, except
in the ordinary course of business consistent with past practice; (d) the
Company will use commercially 

                                         -22-
<PAGE>


reasonable efforts to preserve its business organization intact, to keep
available the service of its officers and employees and to preserve the goodwill
of suppliers, customers and others doing business with it; (e) the Company will
not enter into any agreement for the purchase, sale or other disposition, or
purchase, sell or dispose of, any equipment, supplies, inventory, investments or
other assets, other than sales of inventory and purchases of materials and
supplies in the ordinary course of business and other than as set forth in the
Company's capital expenditure plan; (f) no change shall be made in the Charter
Documents of the Company; (g) no change shall be made in the membership
interests of Company, nor shall Company enter into or grant any options, calls,
contracts or commitments of any character relating to any membership interest;
and (h) except as otherwise contemplated herein, no distribution or payment
shall be declared or paid in respect of the membership interests of Company.

    6.3. Consents.   Company and Shareholders will use their commercially
reasonable efforts prior to Closing to obtain all consents necessary for the
consummation of the transactions contemplated hereby.  

    6.4. No Negotiations.  For the period from the date hereof up to and
including the Closing Date, neither Company nor any Shareholder will directly or
indirectly (through a representative or otherwise) solicit or furnish any
information to any prospective buyer, commence, or conduct presently ongoing,
negotiations with any other party or enter into any agreement with any other
party concerning the sale of Company, Company's assets or business or any part
thereof or any equity securities of Company (an "acquisition proposal"), and
Company and Shareholders shall immediately advise Buyer of the receipt of any
acquisition proposal.

    6.5. Other Action.  Company and Shareholders shall use their commercially
reasonable efforts to cause the fulfillment at the earliest practicable date of
all of the conditions described in Section 7 hereof.

    6.6. Disclosure Schedules.  From the date hereof to the Closing Date,
Shareholders and Company shall have a continuing obligation to promptly notify
Buyer in writing with respect to any matter hereafter discovered which, if
existing or known at the date of this Agreement, would have been required to be
set forth or described in the Disclosure Schedules.

    6.7. HSR Filing.  Company will timely and promptly make all filings which
are required under the HSR Act.  Company will furnish to Buyers such necessary
information and assistance as the Buyer may reasonably request in connection
with this preparation of necessary filings or submissions to any governmental
agency, including, without limitation, any filings necessary under the
provisions of the HSR Act.  Company will supply the Buyer with a copy (cleansed
of confidential or proprietary information) of any correspondence, filing or
communication (or memorandum setting forth the substance thereof) between
Company or its representatives, on the one hand, the FTC or the DOJ or any other
governmental agency or authority or member of their respective staffs, on the
other hand, with respect to this Agreement, the transaction contemplated hereby
to the extent that any such correspondence, filing, communication or memorandum
is required by the Buyer to meets its obligations under the HSR Act. 

    6.8. Covenant of Confidentiality.  No Shareholder shall anytime subsequent
to the Closing, except as explicitly requested by Buyer, (i) use for any
purpose, (ii) disclose to any 

                                         -23-
<PAGE>

person, or (iii) keep or make copies of documents, tapes, disks or programs
containing any confidential information concerning Company.  For purposes of
this Section 6.8, "confidential information" shall mean and include, all
Intellectual Property in which Company has an interest, all customer lists and
customer information, and all other information concerning Company's processes,
apparatus, equipment, packaging, products and distribution methods, not
previously disclosed to the public directly by Company.

7.  CONDITIONS PRECEDENT TO BUYER'S OBLIGATIONS 

    Unless waived in writing by Buyer, each and every obligation of Buyer to be
performed on the Closing Date shall be subject to the satisfaction prior to or
at the Closing of each of the following conditions:

    7.1. Representations and Warranties True of the Closing Date.  Each of the
representations and warranties made by Shareholders and Company in this
Agreement shall be true and correct in all material respects when made and shall
be true and correct in all material respects at and as of the Closing Date as
though such representations and warranties were made or given on and as of the
Closing Date, except to the extent that such representations and warranties
expressly relate to an earlier date, and except for any changes permitted or
contemplated by the terms of this Agreement or consented to in writing by Buyer.

    7.2. Compliance With Agreement.  Shareholders and Company shall have in all
material respects performed and complied with all of their agreements and
obligations under this Agreement which are to be performed or complied with by
them prior to or on the Closing Date, including the delivery of the closing
documents specified in Section 10.

    7.3. Absence of Injunction.  No preliminary or permanent injunction or
other order of any court restraining or prohibiting consummation of transactions
contemplated hereby shall be in effect.

    7.4. Hart-Scott-Rodino Waiting Period.  All applicable waiting periods
related to the HSR Act shall have expired or been terminated.

8.  CONDITIONS PRECEDENT TO SHAREHOLDERS' OBLIGATIONS

    Each and every obligation of Shareholders to be performed on the Closing
Date shall be subject to the satisfaction prior to or at the Closing of the
following conditions:

    8.1. Representations and Warranties True on the Closing Date.  Each of the
representations and warranties made by Buyer in this Agreement shall be true and
correct in all material respects when made and shall be true and correct in all
material respects at and as of the Closing Date as though such representations
and warranties were made or given on and as of the Closing Date.

    8.2. Compliance With Agreement.  Buyer shall have in all material respects
performed and complied with all of Buyer's agreements and obligations under this
Agreement which are to be performed or complied with by Buyer prior to or on the
Closing Date, including the delivery of the closing documents and payments
specified in Section 10.

                                   -24-

<PAGE>

    8.3. Absence of Injunction.  No preliminary or permanent injunction or
other order of any court restraining or prohibiting consummation of the
transactions contemplated hereby shall be in effect.

    8.4. Hart-Scott-Rodino Waiting Period.  All applicable waiting periods
related to the HSR Act shall have expired or been terminated.

9.  INDEMNIFICATION

    9.1. By Shareholders.  Subject to the terms and conditions of this Article
9, each Shareholder, jointly and severally, shall indemnify and hold harmless
Buyer against all Losses incurred by Buyer, directly or indirectly, by reason
of, arising out of or resulting from (a) the breach of any representation or
warranty of any Shareholder or Company contained in or made pursuant to this
Agreement, (b) the breach of any covenant of any Shareholder or the Company
contained in this Agreement, or (c) the circumstances described in Section 9.5
in the case of certain environmental matters.  Regardless of the foregoing,
however, breaches of representations and warranties contained in Section 3.2 and
Section 3.22 hereof shall be subject only to several indemnification by the
respective Shareholder who shall have made and breached such representations and
warranties.  Additionally, Losses in excess of the amount remaining in the
Escrow Account at any time shall be the several (and not the joint and several)
obligation of the Shareholders.  As used in this Article 9, the term "Losses"
shall mean (i) all debts, liabilities and obligations; (ii) all losses, damages
(but excluding consequential damages), judgments, awards, settlements, costs and
reasonable expenses, including court costs and reasonable attorneys' fees and
expenses); and (iii) all demands, claims, suits, actions, costs of
investigation, causes of action, proceedings and assessments, whether or not
ultimately determined to be valid.

    9.2. By Buyer.  Subject to the terms and conditions of this Article 9,
Buyer hereby agrees to indemnify and hold harmless each Shareholder from and
against all Losses incurred by any such person, directly or indirectly, by
reason of or resulting from (a) the inaccuracy or breach of any representation
or warranty of Buyer contained in or made pursuant to this Agreement, (b) the
breach of any covenant of Buyer contained in this Agreement, or (c) the
ownership and operation of the Company after the Closing Date.

    9.3. Claims for Indemnification.

         9.3.(a)   Notice and Defense.  Whenever any Loss shall arise which is
    subject to indemnification hereunder, the party entitled to indemnification
    (the "Indemnified Party") shall promptly notify the other party (the
    "Indemnifying Party") of the Loss and, when known, the facts constituting
    the basis for such Loss.  In the event of any Loss giving rise to a claim
    for indemnification hereunder resulting from or in connection with any
    claim or legal proceedings by a third party, the notice to the Indemnifying
    Party shall specify, if known, the amount of the potential liability
    arising therefrom.  The Indemnified Party shall not settle or compromise
    any claim by a third party for which it is entitled to indemnification
    hereunder, without the prior written consent of the Indemnifying Party
    (which shall not be unreasonably withheld) unless suit shall have been
    entered against it and the Indemnifying Party shall not have taken control
    of such suit after notification thereof as provided in this Section 9.3. 
    If a firm written offer (which contains appropriate releases) is made to
    settle any such third party 


                                         -25-
<PAGE>

    claim or legal proceeding, and the Indemnified Party unreasonably refuses
    to consent to such settlement offer, then:  (i) the Indemnifying Party
    shall be excused from, and the Indemnified Party shall be solely
    responsible for, all further defense of such third party claim or legal
    proceeding; and (ii) the maximum liability of the Indemnifying Party
    relating to such third party claim or legal proceeding shall be the amount
    of the proposed settlement.

         9.3.(b)   Defense by Indemnifying Party.  In connection with any claim
    giving rise to a right of indemnification hereunder resulting from or
    arising out of any claim or legal proceeding by a person who is not a party
    to this Agreement, the Indemnifying Party at its sole cost and expense may,
    upon written notice to the Indemnified Party, assume the defense of any
    such claim or legal proceeding if it acknowledges to the Indemnified Party
    in writing its obligations to indemnify the Indemnified Party with respect
    to all elements of such claim.  The Indemnified Party shall be entitled to
    participate in (but not control) the defense of any such action, with its
    counsel and at its own expense.  If the Indemnifying Party does not assume
    the defense of any such claim or litigation resulting therefrom, (a) the
    Indemnified Party may defend against such claim or litigation, in such
    manner as it may deem appropriate, including, but not limited to, settling
    such claim or litigation, after giving notice of the same to the
    Indemnifying Party, on such terms as the Indemnified Party may deem
    appropriate, and (b) the Indemnifying Party shall be entitled to
    participate in (but not control) the defense of such action, with its
    counsel and at its own expense.  If the Indemnifying Party thereafter seeks
    to question the manner in which the Indemnified Party defended such third
    party claim or the amount or nature of any such settlement, the
    Indemnifying Party shall have the burden to prove by a preponderance of the
    evidence that the Indemnified Party did not defend or settle such third
    party claim in a reasonably prudent manner.

         9.3.(c)   Manner of Indemnification.  All indemnification obligations
    of the Shareholders shall be effected initially by payments from the Escrow
    Account.  Immediately following or simultaneously with the payments
    required by Sections 2.3.(i) and 2.3.(ii), if any, the Escrow Account shall
    be reduced to $2,500,000.  On or immediately following the first
    anniversary of the Closing Date, the Escrow Account shall be reduced to
    zero, plus an amount reasonably required to cover any claims for
    indemnification then pending.  The Escrow Account shall have sub-accounts
    (one for each Shareholder) and the amount of each sub-account shall be
    based on the interest of each Shareholder in the Escrow Account (as set
    forth in Schedule 2.1.(b)), except that an indemnification obligation as to
    which a Shareholder has several liability under Section 3.2 or Ticonderoga
    has several liability under Section 3.22 shall be charged solely to the
    sub-account of the Shareholder who made and breached the representation. 
    The foregoing notwithstanding, if a Shareholder with respect to Section 3.2
    or Ticonderoga with respect to Section 3.22 incurs an indemnification
    obligation which is satisfied from the Escrow Account, such shareholder or
    Ticonderoga hereby agrees to promptly pay to the Escrow Agent, to restore
    the Escrow Account, the amount of the several indemnification obligation so
    satisfied.  Following exhaustion or distribution of the Escrow Account, the
    Shareholders shall be liable only severally (and not jointly and severally)
    for the indemnification obligation created hereby.  For this purpose, the
    several liability of each Shareholder shall be such Shareholder's share of
    the remaining indemnification 

                                         -26-
<PAGE>

    obligation based upon the respective membership interests of the
    Shareholders in the Company set forth in Schedule 2.1.(b).  In no event
    shall the aggregate indemnification obligation of any Shareholder exceed
    such Shareholder's share of the Purchase Price.  

    9.4. Limitations on Indemnification.

         9.4.(a)   Time Limitation.  No claim or action shall be brought under
    this Article 9 for breach of a representation or warranty after the lapse
    of twelve (12) months following the Closing.  Regardless of the foregoing,
    however, or any other provision of this Agreement:

              (i)  There shall be no time limitation on claims or actions
         brought for breach of any representation or warranty made by
         Shareholders pursuant to Section 3.2 or Ticonderoga pursuant to
         Section 3.22.

              (ii) Any claim or action brought for breach of any representation
         or warranty made by Shareholders in or pursuant to Section 3.5 may be
         brought at any time until the underlying tax obligation is barred by
         the applicable period of limitation under federal and state laws
         relating thereto (as such period may be extended by waiver).

              (iii)     Any claim or action brought for breach of any
         representation or warranty made by Shareholders in or pursuant to
         Section 3.11.(c) or with respect to the indemnification obligation
         (referred to in Section 9.1.(c)) which arises out of the Shareholders'
         undertaking in Section 9.5 with respect to certain environmental
         matters may be brought until the third anniversary of the Closing
         Date.

              (iv) Any claim made by a party hereunder by a demand for
         arbitration in accordance with Article 12 hereof for breach of a
         representation or warranty prior to the termination of the survival
         period for such claim shall be preserved despite the subsequent
         termination of such survival period.

         9.4.(b)   Amount Limitation.  Except with respect to claims for
    breaches of representations or warranties contained in Sections 3.2 and
    3.22, an Indemnified Party shall not be entitled to indemnification under
    this Article 9 for breach of a representation or warranty (i) unless the
    individual claim exceeds $25,000, and (ii) only to the extent that the
    aggregate of all the Indemnified Party's individual indemnification claims
    exceeds $250,000.

         9.4.(c)   Other Limitations.   The indemnification obligation of an
    Indemnifying Party shall be reduced by any insurance recovery or other
    recovery received by the Indemnified Party for the Loss.  The parties
    acknowledge and agree that their respective, sole and exclusive remedies
    with respect to Claims under this Agreement shall be the indemnification
    provision set forth in this Section 9, and the parties further agree that
    no party shall be entitled to any consequential or punitive damages.

    9.5. Shareholders' Indemnification Obligation for Certain Disclosed
Environmental Matters.  If Buyer or the Company incurs any Loss, including
statutory or other legal 

                                         -27-
<PAGE>

liabilities or obligations arising with respect to the environmental conditions
described in Schedule 9.5 (the "Environmental Conditions"), Shareholders will be
responsible for such Loss pursuant to the indemnification provisions of this
Article 9 (including Sections 9.4.(a) and 9.4.(b)), but only if all of the
following conditions are satisfied:

         (i)  The Loss must be incurred within three years of the Closing Date
    or arise in connection with a legal or administrative proceeding in which
    the Company has been made a party which has been commenced by a third party
    or a governmental agency within three years of the Closing Date.

         (ii) The Loss must arise in response to a claim from a third party or
    governmental agency that the Company is responsible for remediation or is
    obligated to contribute to the remediation of the Environmental Conditions,
    or fines and/or penalties arising out of the Environmental Conditions.

         (iii)     The Buyer must act in good faith, assert any defenses and
    make good faith efforts to resist the claims described in (i) and (ii)
    above and otherwise to mitigate the Loss.

         (iv) The Buyer must have been unsuccessful, after having made good
    faith efforts, in recovering part or all of its Loss (or otherwise reducing
    or avoiding its Loss) from parties who have responsibility for such
    Environmental Conditions through any legal means, including but not limited
    to indemnification or hold harmless agreements, lease provisions, asset
    transfer provisions or because of their status as prior owners or operators
    of the Facilities.  In the case of the Wisconsin Environmental Conditions
    this includes Stolper Industries, Inc. and Cascade Properties, LLC and in
    the case of the Arizona Environmental Conditions it includes Daniel Wheeler
    and Allied Signal and its relevant affiliates.

10. CLOSING

    The closing of this transaction ("the Closing") shall take place at the
offices of Foley & Lardner, Milwaukee, Wisconsin, at 9:00 A.M. on October 29,
1997, or at such other time and place as the parties hereto shall agree upon. 
Such date is referred to in this Agreement as the "Closing Date".

    10.1.     Documents to be Delivered by Company and Shareholders.  At the
Closing, Company and Shareholders shall deliver to Buyer the following
documents, in each case duly executed or otherwise in proper form:

         10.1.(a)  Stock Certificate(s).  A stock certificate or certificates
    representing Ticonderoga's shares in S-F Holding, duly endorsed for
    transfer or with duly executed stock powers attached.

         10.1.(b)  Unit Certificates.  Certificates representing the units or
    membership interests of the Direct Shareholders in the Company, duly
    endorsed for transfer or with duly executed transfer powers attached.

         10.1.(c)  Compliance Certificate.  A certificate signed by each
    Shareholder that 

                                         -28-
<PAGE>

    each of the representations and warranties made by Shareholders and the
    Company in this Agreement are true and correct in all material respects on
    and as of the Closing Date with the same effect as though such
    representations and warranties had been made or given on and as of the
    Closing Date (except for any changes permitted by the terms of this
    Agreement or consented to in writing by Buyer), and that Company and
    Shareholders have performed and complied with all of Company's and
    Shareholders' obligations under this Agreement which are to be performed or
    complied with on or prior to the Closing Date.

         10.1.(d)  Opinion of Counsel.  A written opinion of Foley & Lardner,
    counsel to Company, Wedel and Drury; Cahill Gordon & Reindel, counsel to
    Ticonderoga, Lexington & SBC and Quarles & Brady, counsel to Stolper, dated
    as of the Closing Date, addressed to Buyer, substantially in the form of
    Schedules 10.1.(d) hereto.

         10.1.(e)  Certified Resolutions.  Certified copies of the Consent
    Actions of the Members of Company and the shareholders and directors of S-F
    Holding, authorizing and approving this Agreement and the consummation of
    the transactions contemplated by this Agreement.

         10.1.(f)  Escrow Agreement.  The Escrow Agreement duly executed by
    Shareholders and Firstar Bank Milwaukee, N.A. (the "Escrow Agent") in the
    form of Schedule 10.1.(f) hereto.

         10.1.(g)  Articles; By-Laws.  A copy of the Operating Agreement of
    Company certified by the Secretary of Company, and a copy of the Articles
    of Organization of Company certified by the Wisconsin Department of
    Financial Institutions.

         10.1.(h)  Resignations.  The resignations of Jan Wedel and David J.
    Drury as officers of the Company, effective as of the Closing Date and in
    form satisfactory to Buyer's counsel.

         10.1.(i)  Other Documents.  All other documents, instruments or
    writings required to be delivered to Buyer at or prior to the Closing
    pursuant to this Agreement and such other certificates of authority and
    documents as Buyer may reasonably request.

         10.1.(j)  Records.  All minute books, stock or share record books and
    other books and records of the Company and S-F Holding.

         10.1.(k)  Consents of Lessors.  Any consents required under the leases
    of the Real Estate, which consents shall be in a form reasonably acceptable
    to Buyer.

         10.1.(l)  FAA Letters.  Letters from the Regional Office of the FAA
    relating to the Company's FAA certificates, which letters shall be in a
    form reasonably acceptable to Buyer.

         10.1.(m)  Non-Compete Agreements.  Non-compete agreements acceptable
    to Buyer executed by Drury, Wedel and Stolper.

                                         -29-
<PAGE>

    10.2.     Documents to be Delivered by Buyer.  At the Closing, Buyer shall
deliver to Shareholders the following documents, in each case duly executed or
otherwise in proper form:

         10.2.(a)  Cash Purchase Price.  To accounts designated by
    Shareholders, the Shareholders' Agents and the Escrow Agent, the wire
    transfers as required by Sections 2.2.(a), 2.2.(b) and 2.2.(c) hereof.

         10.2.(b)  Compliance Certificate.  A certificate signed by the chief
    executive officer of Buyer that the representations and warranties made by
    Buyer in this Agreement are true and correct on and as of the Closing Date
    with the same effect as though such representations and warranties had been
    made or given on and as of the Closing Date (except for any changes
    permitted by the terms of this Agreement or consented to in writing by
    Shareholders), and that Buyer has performed and complied with all of
    Buyer's obligations under this Agreement which are to be performed or
    complied with on or prior to the Closing Date.

         10.2.(c)  Opinion of Counsel.  A written opinion of Ballard, Spahr,
    Andrews & Ingersoll, counsel to Buyer, dated as of the Closing Date,
    addressed to Company, in substantially the form of Exhibit 10.2.(c) hereto.

         10.2.(d)  Certified Resolutions.  A certified copy of the resolutions
    of the Board of Directors of Buyer authorizing and approving this Agreement
    and the consummation of the transactions contemplated by this Agreement.

         10.2.(e)  Escrow Agreement.  The Escrow Agreement duly executed by
    Buyer and the Escrow Agent in the form of Schedule 10.1.(f) hereto.

         10.2.(f)  Incumbency Certificate.  Incumbency certificates relating to
    each person executing any document executed and delivered to Company or
    Shareholders by Buyer pursuant to the terms hereof.

         10.2.(g)  Other Documents.  All other documents, instruments or
    writings required to be delivered to Company at or prior to the Closing
    pursuant to this Agreement and such other certificates of authority and
    documents as Company may reasonably request.

11. TERMINATION

    11.1.     Right of Termination Without Breach.  This Agreement may be
terminated without further liability of any party at any time prior to the
Closing:

         11.1.(a)  by mutual written agreement of Buyer and Shareholders, or

         11.1.(b)  by either Buyer or Shareholders if the Closing shall not
    have occurred on or before November 15, 1997, provided the terminating
    party has not, through breach of a representation, warranty or covenant,
    prevented the Closing from occurring on or before such date.

                                         -30-
<PAGE>


    11.2.     Termination for Breach.

         11.2.(a)  Termination by Buyer.  If (i) there has been a material
    violation or breach by any Shareholder or Company of any of the agreements,
    representations or warranties contained in this Agreement which has not
    been waived in writing by Buyer, or (ii) there has been a failure of
    satisfaction of a condition to the obligations of Buyer within the time
    period provided for the satisfaction of such condition and which has not
    been so waived, or (iii) Company or any Shareholder shall have attempted to
    terminate this Agreement under this Article 11 without grounds to do so,
    then Buyer may, by five days prior written notice to Shareholders at any
    time prior to the Closing that such violation, breach, failure or wrongful
    termination attempt is continuing, terminate this Agreement with the effect
    set forth in Section 11.2(c) hereof.

         11.2.(b)  Termination by Shareholders.  If (i) there has been a
    material violation or breach by Buyer of any of the agreements,
    representations or warranties contained in this Agreement which has not
    been waived in writing by Shareholders or (ii) there has been a failure of
    satisfaction of a condition to the obligations of Shareholders within the
    time period provided for the satisfaction of such condition and which has
    not been so waived, or (iii) Buyer shall have attempted to terminate this
    Agreement under this Article 11 or otherwise without grounds to do so, then
    Shareholders may, by five days prior written notice to Buyer at any time
    prior to the Closing that such violation, breach, failure or wrongful
    termination attempt is continuing, terminate this Agreement with the effect
    set forth in Section 11.2(c) hereof.

         11.2.(c)  Effect of Termination.  Termination of this Agreement
    pursuant to this Section 11.2 shall not in any way terminate, limit or
    restrict the rights and remedies of any party hereto against any other
    party which has violated, breached or failed to satisfy any of the
    representations, warranties, covenants, agreements, conditions or other
    provisions of this Agreement prior to termination hereof.  In addition to
    the right of any party under common law to redress for any such breach or
    violation, each party whose breach or violation has occurred prior to
    termination shall jointly and severally indemnify each other party for
    whose benefit such representation, warranty, covenant, agreement or other
    provision was made ("indemnified party") from and against all Losses
    asserted against, resulting to, imposed upon, or incurred by the
    indemnified party, directly or indirectly, by reason of, arising out of or
    resulting from such breach or violation.  

12. RESOLUTION OF DISPUTES

    12.1.     Arbitration.  Any dispute, controversy or claim arising out of or
relating to this Agreement or any contract or agreement entered into pursuant
hereto or the performance by the parties of its or their terms shall be settled
by binding and confidential arbitration held in Milwaukee, Wisconsin, in
accordance with the Commercial Arbitration Rules of the American Arbitration
Association then in effect, except as specifically provided otherwise in this
Article 12.

    12.2.     Arbitrators.  If the matter in controversy (exclusive of attorney
fees and expenses) shall appear, as at the time of the demand for arbitration,
to exceed $250,000, then 


                                         -31-
<PAGE>

the panel to be appointed shall consist of three neutral arbitrators; otherwise,
one neutral arbitrator.

    12.3.     Expenses of Arbitration.  Each party shall initially bear its own
costs and expenses of arbitration; however, the arbitrator(s) shall have the
authority to award the prevailing party (if a prevailing party is determined to
exist by the arbitrator) at any proceeding or action under this Article 12 all
legal and accounting fees, expenses and other out-of-pocket costs incurred by
such party, including any costs and fees incurred by and payable to the
arbitrator(s), in such proceedings or actions, in addition to any other damages
or relief awarded, regardless of whether such proceeding or action results in a
final judgment, in each case in such amount as the arbitrator(s) determines to
be reasonable.

13. MISCELLANEOUS 

    13.1.     Disclosure Schedule.  The Schedules have been compiled in a bound
volume (the "Disclosure Schedules"), executed by Shareholders and dated and
delivered to Buyer on the date of this Agreement.

    13.2.     Further Assurance.  From time to time, at Buyer's request and
without further consideration, Company and Shareholders will execute and deliver
to Buyer such documents and take such other action as Buyer may reasonably
request in order to consummate more effectively the transactions contemplated
hereby.

    13.3.     Disclosures and Announcements.  Announcements concerning the
transactions provided for in this Agreement by Buyer, Company or Shareholders
shall be subject to the approval of the other parties in all essential respects,
except that approval of the Shareholders or Company shall not be required as to
any statements and other information which Buyer may submit to the Securities
and Exchange Commission, a stock exchange on which Buyer's shares are traded or
that Buyer or its affiliates may be required to make pursuant to any rule or
regulation of the Securities and Exchange Commission or a stock exchange on
which Buyer's shares are traded.

    13.4.     Assignment; Parties in Interest.

         13.4.(a)  Assignment.  Except as expressly provided herein, the rights
    and obligations of a party hereunder may not be assigned, transferred or
    encumbered without the prior written consent of the other parties. 
    Notwithstanding the foregoing, Buyer may, without consent of any other
    party, cause one or more subsidiaries of Buyer or S-F Holding to carry out
    all or part of the transactions contemplated hereby; provided, however,
    that Buyer shall, nevertheless, remain liable for all of its obligations,
    and those of any such assignee, to Shareholders hereunder.

         13.4.(b)  Parties in Interest.  This Agreement shall be binding
    upon,inure to the benefit of, and be enforceable by the respective
    successors and permitted assigns of the parties hereto.  Nothing contained
    herein shall be deemed to confer upon any other person any right or remedy
    under or by reason of this Agreement.

    13.5.     Law Governing Agreement.  This Agreement may not be modified or 


                                         -32-
<PAGE>

terminated orally, and shall be construed and interpreted according to the
internal laws of the State of Wisconsin, excluding any choice of law rules that
may direct the application of the laws of another jurisdiction.

    13.6.     Amendment and Modification.  Buyer and Shareholders may amend,
modify and supplement this Agreement in such manner as may be agreed upon in
writing between Buyer and Shareholders' Agents; provided, however, that Buyer
may, in Buyer's discretion, require the execution of any amendment by all the
Shareholders personally.

    13.7.     Notice.  All notices, requests, demands and other communications
hereunder shall be given in writing and shall be:  (a) personally delivered; (b)
sent by telecopier, facsimile transmission or other electronic means of
transmitting written documents; or (c) sent to the parties at their respective
addresses indicated herein by registered or certified U.S. mail, return receipt
requested and postage prepaid, or by private overnight mail courier service. 
The respective addresses to be used for all such notices, demands or requests
are as follows:

         (a)  If to Buyer, to:
              
              The Triumph Group Operations, Inc.
              Four Glenhardie Corporate Center
              1255 Drummers Lane, Suite 200
              Wayne, PA  19087-1565
              Attention:  Richard M. Eisenstaedt
              Facsimile:  610-975-0563
                   
              (with a copy to)
                   
              Ballard, Spahr, Andrews & Ingersoll     
              1735 Market Street, 51st Floor
              Philadelphia, PA  19103
              Attention:  Edward D. Slevin
              Facsimile:  215-864-8999

or to such other person or address as Buyer shall furnish to Shareholders in
writing.

         (b)  If to Company or to Shareholders:
    
              David J. Drury
              Stolper-Fabralloy Company
              115 N. Janacek Road
              Brookfield, WI  53045-6155
              Facsimile:  414-796-4268
         
              Jan Wedel
              5623 N. 52nd Place
              Paradise Valley, AZ  85253
              
              Stolper Industries, Inc.
              115 N. Janacek Road


                                         -33-
<PAGE>


              Brookfield, WI  53045
              Attention:  Lloyd A. Gerlach
              Facsimile:  786-9249

              Max O. Mitchell
              26210 Omar Drive N.E.
              Ft. Bragg, CA  95437
              Facsimile:  707-964-0835

              William Hinz
              11869 East Gold Dust Avenue
              Scottsdale, AZ  85259
              Facsimile:  602-391-1972

              SBC Warburg Dillon Read, Inc., Agent
              535 Madison Avenue
              New York, NY  10022
              Attention:  David Niemiec
              Facsimile:  212-906-8690

              Ticonderoga Partners III, L.P.
              c/o Ticonderoga Capital
              535 Madison Avenue
              New York, NY  10022
              Attention:  Peter Leidel
              Facsimile:  212-906-8690
              
              (with a copy to)
                   
              Ronald L. Walter
              Foley & Lardner
              777 East Wisconsin Avenue
              Milwaukee, Wisconsin  53202-5367
              Facsimile: (414) 297-4900

or to such other person or address as Shareholders shall designate in accordance
with this Agreement.

    If personally delivered, such communication shall be deemed delivered upon
actual receipt; if electronically transmitted pursuant to this paragraph, such
communication shall be deemed delivered the next business day after transmission
(and sender shall bear the burden of proof of delivery); if sent by overnight
courier pursuant to this paragraph, such communication shall be deemed delivered
upon receipt; and if sent by U.S. mail pursuant to this paragraph, such
communication shall be deemed delivered as of the date of delivery indicated on
the receipt issued by the relevant postal service, or, if the addressee fails or
refuses to accept delivery, as of the date of such failure or refusal.  Any
party to this Agreement may change its address for the purposes of this
Agreement by giving notice thereof in accordance with this Section.

                                         -34-
<PAGE>


    13.8.     Expenses.  Regardless of whether or not the transactions
contemplated hereby are consummated:

         13.8.(a)  Brokerage.  Except as to Dillon Read & Company, Inc., who
    shall be compensated by Shareholders, Shareholders and Buyer each represent
    and warrant to each other that there is no broker involved or in any way
    connected with the transfer provided for herein on their behalf
    respectively (and Shareholders represent and warrant that there is no
    broker involved on behalf of Company) and each agrees to hold the other
    harmless from and against all other claims for brokerage commissions or
    finder's fees in connection with the execution of this Agreement or the
    transactions provided for herein.

         13.8.(b)  Other.  Except as otherwise provided herein, each of the
    parties shall bear its own expenses and the expenses of its counsel and
    other agents in connection with the transactions contemplated hereby.

    13.9.     Entire Agreement.  This instrument embodies the entire agreement
between the parties hereto with respect to the transactions contemplated herein,
and there have been and are no agreements, representations or warranties between
the parties other than those set forth or provided for herein.

    13.10.    Counterparts.  This Agreement may be executed in one or more
counterparts, each of which shall be deemed an original, but all of which
together shall constitute one and the same instrument.

    13.11.    Headings.  The headings in this Agreement are inserted for
convenience only and shall not constitute a part hereof.

    13.12.    Glossary of Terms.  The following sets forth the location of
definitions of capitalized terms defined in the body of this Agreement:

    "Accounts Receivable" - Section 3.6 
    "Adjusted Purchase Price" - Section 2.3
    "Ancillary Instruments" - Section 3.2.(a)
    "Closing" - Preamble to Article 10
    "Closing Date" - Article 10
    "Code" - Section 3.5(e)
    "Company Benefit Plans"  - Section 3.16
    "Consent" - Section 3.3.(b)
    "Disclosure Schedule" - Article 13.1
    "DOJ"  -  Section 5.4
    "Environmental Conditions" - Section 9.5
    "Environmental Laws" - Section 3.11.(c)
    "ERISA" - Section 3.16
    "Escrow Account" - Section 2.2.(a)
    "Escrow Agent"  -  Section 10.1(f)

                                         -35-
<PAGE>


    "Escrow Agreement" - Section 10.1(f)
     ----------------
    "Excess Working Capital" - Section 2.4.(a)(i)
     ----------------------
    "Excluded Debt" - Section 2.4.(a)(ii)
     -------------
    "FTC"  -  Section 5.4
     ---
    "Facilities"  - Recitals
     ----------
    "Final Closing Balance Sheet" - Section 2.4.(b)(i)
     ---------------------------
    "Financial Statements" - Section 3.4
     --------------------
    "GAAP" - Section 2.4.(b)(i)
     ----
    "Hazardous Activity" - Section 3.11.(c)
     ------------------
    "Hazardous Materials" - Section 3.11.(c)
     -------------------
    "HSR Act" - Section 3.3.(b)
     -------
    "Indemnified Party" - Section 9.3.(a)
     -----------------
    "Indemnifying Party" - Section 9.3.(a)
     ------------------
    "Intellectual Property"  - Section 3.18
     ---------------------
    "Knowledge" - Article 3
     ---------
    "Laws" - Section 3.11
     ----
    "Lien" - Section 3.12.(a)
     ----
    "Litigation" - Section 3.10
     ----------
    "Losses" - Section 9.1
     ------
    "Material Adverse Effect"  -  Section 3.8
     -----------------------
    "Material Contracts"  -  Section 3.14
     ------------------
    "Net Working Capital" - Section 1.4.(a)(i)
     -------------------
    "PBGC" - Section 3.16.(c)
     ----
    "Proposed Closing Balance Sheet" - Section 2.4.(b)(i)
     ------------------------------
    "Purchase Price" - Section 2.1
     --------------
    "Real Property" - Section 3.12.(c)
     -------------
    "Recent Balance Sheet" - Section 3.4
     --------------------
    "S-F Holding Financials"  -  Section 3.22.(a)
     ----------------------
    "Settlement Date" - Section 2.3
     ---------------
    "Shares"  -  Section 1
     ------
    "Shareholders' Accountants" - Section 2.4.(b)(ii)
     -------------------------
    "Taxes" - Section 3.5.(a)
     -----
    "Third Accounting Firm" - Section 2.4.(b)(iii)
     ---------------------

Where any group or category of items or matters is defined collectively in the
plural number, any item or matter within such definition may be referred to
using such defined term in the singular number.

         IN WITNESS WHEREOF, the parties have executed this Agreement as of the
date and year first above written.

                        THE TRIUMPH GROUP OPERATIONS, INC.


                        By   /s/ Richard C. Ill
                          --------------------------------


                                         -36-
<PAGE>


                        STOLPER-FABRALLOY COMPANY, LLC


                        By   /s/ Jan Wedel
                          --------------------------------


                        STOLPER INDUSTRIES, INC.


                        By   /s/ David J. Drury
                          --------------------------------


                        TICONDEROGA PARTNERS III, L.P.


                        By   /s/ Peter A. Leidel
                          --------------------------------


                        LEXINGTON PARTNERS IV, L.P.


                        By   /s/ David W. Niemiec
                          --------------------------------


                        SBC WARBURG DILLON READ, INC.


                        By   /s/ David W. Niemiec
                          --------------------------------


                             /s/ David J. Drury
                        ----------------------------------
                        David J. Drury


                             /s/ Max O. Mitchell
                        ----------------------------------
                        Max O. Mitchell


                             /s/ William J. Hinz
                        ----------------------------------
                        William J. Hinz


                        WEDEL ENTERPRISES, INC.


                        By   /s/ Jan Wedel
                          --------------------------------

                                         -37-

<PAGE>

                                   FIRST AMENDMENT
                                          TO
                               STOCK PURCHASE AGREEMENT
                                        DATED
                                   OCTOBER 23, 1997

         The Buyer and the Shareholders hereby agree that the Stock Purchase 
Agreement dated October 23, 1997 is hereby amended to the effect that the 
parenthetical phrase in Section 2.4.(a)(i) which reads "exclusive of current 
maturities of Excluded Debt" shall be amended to read "inclusive of current 
maturities of Excluded Debt."

         Dated this 29th day of October, 1997.

                             THE TRIUMPH GROUP OPERATIONS, INC.


                             By:   /s/ Richard C. Ill
                                ---------------------------------


                                   /s/ David J. Drury
                             ------------------------------------
                             David J. Drury, Individually and as
                             Shareholders' Agent


                                   /s/ Jan Wedel
                             ------------------------------------
                             Jan Wedel as Shareholders' Agent


                             STOLPER INDUSTRIES, INC.


                             By:   /s/ Lloyd Gerlach
                                ---------------------------------
                                Lloyd Gerlach


                             WEDEL ENTERPRISES, INC.


                             By:   /s/ Jan Wedel
                                ---------------------------------
                                Jan Wedel


<PAGE>
                                                                  Exhibit 10.2

    FIRST AMENDMENT TO CREDIT AGREEMENT FOR TRIUMPH GROUP, INC.


         FIRST AMENDMENT (this "Amendment"), dated October 23, 1997, to 
"Credit Agreement" dated as of March 31, 1997 among TRIUMPH GROUP, INC. (the 
"Borrower"); the "Banks" party thereto; and PNC BANK, NATIONAL ASSOCIATION, 
as "Agent" for the Banks.

         WHEREAS, the parties wish to amend the Credit Agreement to increase 
the aggregate amount of the Commitments from $85,000,000 to $125,000,000.

         NOW, THEREFORE, intending to be legally bound, the parties agree as 
follows:

         1.   Defined Terms.  Capitalized terms not otherwise defined in this 
Amendment will have the meanings that the Credit Agreement gives to those 
terms.

         2.   Amendment to Credit Agreement.  The Credit Agreement is hereby 
amended as follows:

              Schedule 1.1(B) Commitments of Banks.
              Schedule 1.1(B) to the Credit Agreement is replaced 
              with Schedule 1.1(B) attached to this Amendment.

         3.   Conditions to Effectiveness of Amendment.  The effectiveness of 
this Amendment and the obligation of the Banks to make Revolving Credit Loans 
under their increased Commitments is subject to the satisfaction of the 
following conditions:

              (A) Replacement Revolving Credit Notes in the principal amount 
of the increased Commitments shall have been delivered to the Banks;

              (B) The representations and warranties of the Borrower 
contained in Article 5 of the Credit Agreement shall be true as though such 
representations and warranties had been made today, except (i) for 
representations and warranties which expressly relate solely to an earlier 
date or time, which representations and warranties shall continue to be true 
as of the specific dates or times referred to therein and (ii) as indicated 
on the updated Credit Agreement disclosure schedules attached hereto;


<PAGE>

              (C) The Borrower shall have performed and complied with all 
covenants and conditions of the Credit Agreement as amended hereby;

              (D) No Event of Default or Potential Default shall have 
occurred and be continuing or shall exist;

              (E) No Material Adverse Change in the Borrower or any of its 
Subsidiaries shall have occurred since the date of the Borrower's financial 
statements most recently reviewed by the Banks;

              (F) The Borrower shall have delivered to the Agent for the 
benefit of each Bank a certificate of the Secretary or Assistant Secretary of 
the Borrower, certifying as to (i) all action taken by the Borrower in 
connection with this Amendment, the replacement Revolving Credit Notes, and 
any related Loan Documents (collectively, the "Amendment Documents"); (ii) 
the names of the officer or officers authorized to sign this Amendment, the 
replacement Revolving Credit Notes, and the related Loan Documents; and (iii) 
the absence of any changes in the certificate of incorporation and bylaws of 
the Borrower as they were in effect on March 31, 1997, the Closing Date under 
the Credit Agreement;

              (G) The Borrower shall have delivered to the Agent for the 
benefit of each Bank a written opinion of Richard M. Eisenstaedt, general 
counsel to the Borrower, as to the corporate existence and good standing of 
the Borrower; the due authorization, execution, delivery and enforceability 
of the Amendment Documents; the absence of conflicts between the Amendment 
Documents and the organizational documents of the Borrower, applicable laws, 
and other debt obligations of the Borrower; the absence of material 
litigation or claims against the Borrower; and such other matters as the 
Agent may reasonably request;

              (H) The Borrower shall have delivered to the Agent satisfactory 
evidence that the "Majority Holders" under the Alco Note have consented to 
the increase in the amount of "Superior Debt" permitted under the Alco Note 
to $125,000,000, plus interest; and

              (I) The Borrower shall have paid to the Agent, for itself and 
for the account of the Banks, all commitment and other fees due in connection 
with this Amendment.

                                    -2-

<PAGE>

         4.   Continuing Effectiveness of Credit Agreement and Other Loan 
Documents.  Except as amended hereby, the Credit Agreement and other Loan 
Documents remain in full force and effect.

         5.   Counterparts.  This Amendment may be exectuted in one or more 
counterparts, all of which taken together shall constitute one and the same 
instrument.
         
         IN WITNESS WHEREOF, the parties hereto have executed this Amendment 
as of the date first above written.

ATTEST:                                     TRIUMPH GROUP, INC.


/s/ Richard M. Eisenstaedt                  By: /s/ John R. Bartholdson
- --------------------------------            ---------------------------------
Name: Richard M. Eisenstaedt                Name: John R. Bartholdson
Title: Secretary                            Title: Senior Vice President


                                            PNC BANK, NATIONAL
                                            ASSOCIATION, individually and
                                            as Agent


                                            By:      /s/ Warren Engel
                                                -----------------------------
                                            Title:   Vice President
                                                   --------------------------



                                            FIRST UNION NATIONAL BANK


                                            By:      /s/ Loretta Sawyer
                                                -----------------------------
                                            Title:   Vice President
                                                   --------------------------


                                            MELLON BANK, N.A.


                                            By:     /s/ Gil Mateer
                                                -----------------------------
                                            Title:  Vice President
                                                   --------------------------

                                    -3-


<PAGE>
                                   Exhibit 11
 
                                   Triumph Group, Inc. 
                      Statement of Computation of Earnings Per Share 
                  Three and six months ended September 30, 1996 and 1997 
                        (Amounts in thousands, except per share data)
 
<TABLE>
<CAPTION>
                                                                             THREE MONTHS ENDED     SIX MONTHS ENDED
                                                                               SEPTEMBER 30,         SEPTEMBER 30,
                                                                            --------------------  --------------------
<S>                                                                         <C>        <C>        <C>        <C>
                                                                              1996       1997       1996       1997
                                                                            ---------  ---------  ---------  ---------
Earnings per share:
 Weighted average number of 
 outstanding common shares                                                      5,856      9,750      5,831      9,750
Dilutive effect of outstanding 
 warrant                                                                          650        650        650        650
Dilutive effect of options and other                                               29        108         52        108
Conversion of redeemable preferred stock                                          279        --         279         --
Conversion of 14% Junior 
 Subordinated Promissory Notes                                                    574        --         574         --
                                                                            ---------  ---------  ---------  ---------
Adjusted weighted average number of 
 outstanding common shares 
 and common share equivalents                                                   7,388     10,508      7,386     10,508
                                                                            ---------  ---------  ---------  ---------
                                                                            ---------  ---------  ---------  ---------
Income before extraordinary item                                            $   2,630  $   5,695  $   4,439  $  10,187
Interest related to 14% Junior 
 Subordinated Promissory Notes                                                    338         --        651         --
Income tax effect                                                                (135)        --       (260)        --
                                                                            ---------  ---------  ---------  ---------
Income before extraordinary item available to 
 shareholders                                                                   2,833      5,695      4,830     10,187
Extraordinary (loss) gain                                                      (1,478)       610     (1,478)       610
                                                                            ---------  ---------  ---------  ---------
Net income available to common 
 shareholders                                                               $   1,355  $   6,305  $   3,352  $  10,797
                                                                            ---------  ---------  ---------  ---------
                                                                            ---------  ---------  ---------  ---------
Earnings per share:
 Income before extraordinary item                                           $    0.38  $    0.54  $    0.65  $    0.97
 Extraordinary (loss) gain                                                      (0.20)      0.06      (0.20)      0.06
                                                                            ---------  ---------  ---------  ---------
   Net Income                                                               $    0.18  $    0.60  $    0.45  $    1.03
                                                                            ---------  ---------  ---------  ---------
                                                                            ---------  ---------  ---------  ---------
</TABLE>
 
                                       

<TABLE> <S> <C>

<PAGE>
<ARTICLE> 5
<LEGEND>
This schedule contains summary financial informaiton extracted from 2nd Qtr
Financial Statements and is qualified in its entirety by reference to such
financial statements.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          MAR-31-1998
<PERIOD-START>                             APR-01-1997
<PERIOD-END>                               SEP-30-1997
<CASH>                                           5,458
<SECURITIES>                                         0
<RECEIVABLES>                                   48,101
<ALLOWANCES>                                     1,488
<INVENTORY>                                     68,607
<CURRENT-ASSETS>                               127,739
<PP&E>                                          79,361
<DEPRECIATION>                                  13,509
<TOTAL-ASSETS>                                 241,521
<CURRENT-LIABILITIES>                           46,446
<BONDS>                                         66,405
                                0
                                          0
<COMMON>                                            10
<OTHER-SE>                                     102,200
<TOTAL-LIABILITY-AND-EQUITY>                   241,521
<SALES>                                        147,002
<TOTAL-REVENUES>                               147,002
<CGS>                                          103,770
<TOTAL-COSTS>                                   25,903<F1>
<OTHER-EXPENSES>                                     0<F1>
<LOSS-PROVISION>                                    17
<INTEREST-EXPENSE>                               1,879
<INCOME-PRETAX>                                 16,700
<INCOME-TAX>                                     6,513
<INCOME-CONTINUING>                             10,187
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                    610
<CHANGES>                                            0
<NET-INCOME>                                    10,797
<EPS-PRIMARY>                                     1.03
<EPS-DILUTED>                                     1.03
<FN>
<F1>Does not include $1,250 gain on sale.
</FN>
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission