EURAMAX INTERNATIONAL PLC
10-Q, 1999-08-02
ROLLING DRAWING & EXTRUDING OF NONFERROUS METALS
Previous: KINGSLEY COACH INC, NT 10-Q, 1999-08-02
Next: SCHRODER CAPITAL FUNDS II, 40-8F-L, 1999-08-02



<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 quarterly period ended    JUNE 26, 1999
                                        ----------------------

                                       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     333-05978
                                --------------------

                            EURAMAX INTERNATIONAL PLC
             (Exact name of registrant as specified in its charter)

             ENGLAND AND WALES                           98-1066997
      (State or other jurisdiction of       (I.R.S. Employer Identification No.)
       incorporation or organization)

     5445 TRIANGLE PARKWAY, SUITE 350,
              NORCROSS, GEORGIA                             30092
  (Address of principal executive offices)               (Zip Code)

         Registrant's telephone number, including area code 770-449-7066

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

         As of August 2, 1999, Registrant had outstanding 1,000,000 Ordinary
Shares and 34,000,000 Preference Shares.

                                  Page 1 of 27
                        Exhibit Index located on page 25



<PAGE>


                         PART I - FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS


                   EURAMAX INTERNATIONAL PLC AND SUBSIDIARIES
                  CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS
                           (THOUSANDS OF U.S. DOLLARS)
                                   (UNAUDITED)

<TABLE>
<CAPTION>

                                                                 QUARTERS ENDED                   SIX MONTHS ENDED
                                                         --------------------------------  -------------------------------
                                                            JUNE 26,         JUNE 27,         JUNE 26,        JUNE 27,
                                                              1999             1998             1999            1998
                                                         ----------------  --------------  ---------------  --------------

<S>                                                        <C>               <C>             <C>              <C>
Net sales                                                  $     156,199     $   160,434     $    288,586     $   303,523

Costs and expenses:
     Cost of goods sold                                          123,934         130,572          231,724         249,989
     Selling and general                                          14,189          12,736           27,361          24,815
     Depreciation and amortization                                 3,437           3,057            6,827           6,111
                                                         ----------------  --------------  ---------------  --------------
        Earnings from operations                                  14,639          14,069           22,674          22,608

Interest expense, net                                            (5,373)         (6,074)         (10,631)        (12,134)
Other expenses, net                                                (223)            (91)            (802)           (132)
                                                         ----------------  --------------  ---------------  --------------
        Earnings before income taxes                               9,043           7,904           11,241          10,342
Provision for income taxes                                         3,812           3,366            4,772           4,385
                                                         ----------------  --------------  ---------------  --------------
        Net earnings                                               5,231           4,538            6,469           5,957
Dividends on redeemable preference shares                          1,678           1,463            3,300           2,876
                                                         ----------------  --------------  ---------------  --------------
Net earnings available for ordinary shareholders           $       3,553     $     3,075     $      3,169     $     3,081
                                                         ----------------  --------------  ---------------  --------------
                                                         ----------------  --------------  ---------------  --------------
</TABLE>

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



                                       2

<PAGE>




                   EURAMAX INTERNATIONAL PLC AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                           (THOUSANDS OF U.S. DOLLARS)
                                   (UNAUDITED)


<TABLE>
<CAPTION>

                                                                                      JUNE 26,            DECEMBER 25,
                                                                                        1999                  1998
                                                                                  ------------------    ------------------
                                                         ASSETS
<S>                                                                                  <C>                   <C>
Current assets:
     Cash and equivalents                                                            $       16,345        $       19,044
     Accounts receivable, net                                                                93,613                81,845
     Inventories                                                                             77,546                74,735
     Other current assets                                                                     5,477                 4,585
                                                                                  ------------------    ------------------
          Total current assets                                                              192,981               180,209
Property, plant and equipment, net                                                          115,578               117,080
Goodwill, net                                                                                86,217                76,047
Deferred income taxes                                                                         8,540                 8,588
Other assets                                                                                  8,436                 6,725
                                                                                  ------------------    ------------------
                                                                                     $      411,752        $      388,649
                                                                                  ------------------    ------------------
                                                                                  ------------------    ------------------

                                           LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
     Cash overdrafts                                                                 $        3,022        $        1,513
     Accounts payable                                                                        59,060                51,862
     Accrued expenses and other current liabilities                                          25,533                25,616
     Income taxes payable                                                                     7,567                 3,478
     Current maturities of long-term debt                                                     7,832                 9,182
                                                                                  ------------------    ------------------
          Total current liabilities                                                         103,014                91,651
Long-term debt, less current maturities                                                     223,592               208,496
Other liabilities                                                                             9,676                13,100
Deferred income taxes                                                                        16,365                19,398
                                                                                  ------------------    ------------------
          Total liabilities                                                                 352,647               332,645
                                                                                  ------------------    ------------------
Redeemable preference shares                                                                 49,639                46,339
                                                                                  ------------------    ------------------
Ordinary shareholders' equity:
     Ordinary shares                                                                          1,000                 1,000
     Retained earnings                                                                       14,516                11,347
     Accumulated other comprehensive loss                                                   (6,050)               (2,682)
                                                                                  ------------------    ------------------
             Total ordinary shareholders' equity                                              9,466                 9,665
                                                                                  ------------------    ------------------
                                                                                  ------------------    ------------------
                                                                                     $      411,752        $      388,649
                                                                                 -------------------    ------------------
                                                                                 -------------------     ------------------

</TABLE>


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



                                       3
<PAGE>


                   EURAMAX INTERNATIONAL PLC AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                           (THOUSANDS OF U.S. DOLLARS)
                                   (UNAUDITED)

<TABLE>
<CAPTION>


                                                                                              SIX MONTHS ENDED
                                                                                  -----------------------------------------
                                                                                       JUNE 26,              JUNE 27,
                                                                                         1999                  1998
                                                                                  -------------------   -------------------
<S>                                                                                  <C>                   <C>
Net cash provided by operating activities                                            $         7,353       $         4,010
                                                                                  -------------------   -------------------

Cash flows from investing activities:
      Purchases of businesses                                                               (22,714)                     -
      Proceeds from sales of assets                                                              588                   502
      Capital expenditures                                                                   (6,049)               (6,241)
                                                                                  -------------------   -------------------
           Net cash used in investing activities                                            (28,175)               (5,739)
                                                                                  -------------------   -------------------
Cash flows from financing activities:
      Repayments of long-term debt                                                          (19,255)              (13,421)
      Proceeds from long-term debt                                                            33,700                13,573
      Other                                                                                    1,509                     -
                                                                                  -------------------   -------------------
            Net cash provided by financing activities                                         15,954                   152
                                                                                  -------------------   -------------------
Effect of exchange rate changes on cash                                                        2,169                 1,819
                                                                                  -------------------   -------------------
Net increase (decrease) in cash and equivalents                                              (2,699)                   242
Cash and equivalents at beginning of period                                                   19,044                12,914
                                                                                  -------------------   -------------------
Cash and equivalents at end of period                                                $        16,345       $        13,156
                                                                                  -------------------   -------------------
                                                                                  -------------------   -------------------

Non-cash investing and financing activities:
      Payables for certain non-compete agreements and working capital
         adjustments associated with purchases of businesses                         $           877       $             -
      Dividends accrued on redeemable preference shares                              $         3,300       $         2,876

</TABLE>

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




                                       4

<PAGE>


                   EURAMAX INTERNATIONAL PLC AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                           (THOUSANDS OF U.S. DOLLARS)
                                   (UNAUDITED)

1.   BASIS OF PRESENTATION:

For purposes of this report the "Company" refers to Euramax International plc
("Euramax") and Subsidiaries, collectively.

The Condensed Consolidated Financial Statements of the Company have been
prepared in accordance with the rules and regulations of the Securities and
Exchange Commission (the "SEC"). In the opinion of the management of the
Company, these statements include all adjustments necessary for a fair
presentation of the results of all interim periods reported herein. All
adjustments are of a normal recurring nature unless otherwise disclosed.
Management believes that the disclosures made are adequate for a fair
presentation of results of operations, financial position and cash flows. These
Condensed Consolidated Financial Statements should be read in conjunction with
the year-end consolidated financial statements and accompanying notes included
in the Company's Annual Report on Form 10-K for the year ended December 25,
1998. Operating results for the period ended June 26, 1999, are not necessarily
indicative of future results that may be expected for the year ending December
31, 1999.

On February 5, 1999, the Company's wholly owned subsidiary, Amerimax Home
Products, Inc., purchased certain assets related to the building materials
business of Unimet Manufacturing, Inc. ("Unimet") for approximately $3.3
million, including transaction expenses of approximately $135.4 thousand. As of
June 26, 1999, approximately $2.8 million was paid in cash. The remaining
purchase price of $500.0 thousand, representing consideration for certain
non-compete agreements, will be paid in equal installments over the next five
years.

On April 23, 1999, the Company's wholly owned subsidiary, Euramax Coated
Products Limited, purchased all of the issued and outstanding capital stock of
Color Clad plc ("Color Clad") for approximately $3.8 million, including
transaction expenses of approximately $127.2 thousand.

On June 3, 1999, the Company's wholly owned subsidiary, Amerimax Fabricated
Products, Inc., purchased all of the issued and outstanding capital stock of
Atlanta Metal Products, Inc. ("AMP") for approximately $16.5 million, including
estimated adjustments for changes in working capital required by the purchase
agreement and approximately $548.0 thousand of transaction expenses.

The Color Clad and AMP acquisitions were financed through borrowings of senior
secured revolving loans. Such borrowings were available under the Credit
Agreement, which was amended April 6, 1999. In addition, the purchase prices of
the above acquisitions have been allocated to the acquired assets and
liabilities based upon their estimated fair market values at the acquisition
dates under the purchase method of accounting.

The pro forma operating results of the Company for the six months ended June 26,
1999, assuming the above noted companies were acquired on January 1, 1999, would
not have been materially different from the results presented in the Condensed
Consolidated Financial Statements.

Certain 1998 amounts have been reclassified to conform to current year
presentation.


                                       5
<PAGE>



                   EURAMAX INTERNATIONAL PLC AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                           (THOUSANDS OF U.S. DOLLARS)
                                   (UNAUDITED)

2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

For information regarding significant accounting policies, see Note 2 to the
Consolidated Financial Statements of the Company for the year ended December 25,
1998, set forth in the Company's Annual Report on Form 10-K.

In June 1998, the Financial Accounting Standards Board ("FASB") issued SFAS No.
133, ACCOUNTING FOR DERIVATIVE INSTRUMENTS AND HEDGING ACTIVITIES. SFAS 133 is
effective for all fiscal quarters of all fiscal years beginning after June 15,
2000 (December 31, 2001 for the Company). SFAS 133 requires that all derivative
instruments be recorded on the balance sheet at their fair value. Changes in the
fair value of derivatives are recorded each period in current earnings or other
comprehensive income, depending on whether a derivative is designated as part of
a hedge transaction and, if it is, the type of hedge transaction. For fair-value
hedge transactions in which the Company is hedging changes in the fair value of
an asset, liability, or firm commitment, changes in the fair value of the
derivative instrument will generally be offset in the income statement by
changes in the hedged item's fair value. For cash-flow hedge transactions, in
which the Company is hedging the variability of cash flows related to a
variable-rate asset, liability, or a forecasted transaction, changes in the fair
value of the derivative instrument will be reported in other comprehensive
income. The gains and losses on the derivative instrument that are reported in
other comprehensive income will be reclassified as earnings in the periods in
which earnings are impacted by the variability of the cash flows of the hedged
item. The ineffective portion of all hedges will be recognized in current-period
earnings. Management is currently reviewing the provisions of SFAS No. 133 and
does not believe that the Company's financial statements will be materially
impacted by the adoption.

3.  INVENTORIES:

Inventories were comprised of:

<TABLE>
<CAPTION>

                                                 JUNE 26,         DECEMBER 25,
                                                   1999               1998
                                          ------------------- ------------------
  <S>                                         <C>                 <C>
  Raw materials                               $       56,504      $      53,247
  Work in process                                      9,173             10,172
  Finished products                                   11,869             11,316
                                          ------------------- ------------------
                                              $       77,546      $      74,735
                                          ------------------- ------------------
                                          ------------------- ------------------
</TABLE>


4.   LONG-TERM OBLIGATIONS:

Effective April 6, 1999, the Company amended its Credit Agreement to, among
other items, allow for the Color Clad and AMP acquisitions, allow for the
prepayment of the Term Loans under the Dutch Guilder facility, and to
permanently waive the 1998 Excess Cash Flow Provision.

For detailed information regarding the Company's long-term obligations, see Note
5 to the Consolidated Financial Statements of the Company for the year ended
December 25, 1998, set forth in the Company's Annual Report on Form 10-K.




                                       6
<PAGE>


                   EURAMAX INTERNATIONAL PLC AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                           (THOUSANDS OF U.S. DOLLARS)
                                   (UNAUDITED)

5.   COMMITMENTS AND CONTINGENCIES:

LITIGATION

The Company is subject to legal proceedings and claims that have arisen in the
ordinary course of business. Although occasional adverse decisions or
settlements may occur, it is the opinion of the Company's management, based upon
information available at this time, that the expected outcome of these matters,
individually or in the aggregate, would not reasonably be expected to have a
material adverse effect on the consolidated financial position, results of
operations or cash flows of the Company and its subsidiaries taken as a whole.

ENVIRONMENTAL MATTERS

The Company's operations are subject to federal, state, local and European
environmental laws and regulations concerning the management of pollution and
hazardous substances.

The Company has been named as a defendant in lawsuits or as a potentially
responsible party in state and Federal administrative and judicial proceedings
seeking contribution for costs associated with the investigation, analysis,
correction and remediation of environmental conditions at various hazardous
waste disposal sites. The Company continues to monitor these actions and
proceedings and to vigorously defend both its own interests as well as the
interests of its affiliates. The Company's ultimate liability in connection with
present and future environmental claims will depend on many factors, including
its volumetric share of the waste at a given site, the remedial action required,
the total cost of remediation, and the financial viability and participation of
the other entities that also sent waste to the site. Once it becomes probable
that the Company will incur costs in connection with remediation of a site and
such costs can be reasonably estimated, the Company establishes or adjusts its
reserve for its projected share of these costs. Based upon current law and
information known to the Company concerning the size of the sites known to it,
anticipated costs, their years of operations and the number of other potentially
responsible parties, management believes that it has adequate reserves for the
Company's potential share of the estimated aggregate liability for the costs of
remedial actions and related costs and expenses. In addition, the Company
establishes reserves for remedial measures required from time to time at its own
facilities. Management believes that the reasonably probable outcomes of these
matters will not materially exceed established reserves and will not have a
material impact on the future financial position, net earnings or cash flows of
the Company. The Company's reserves, expenditures and expenses for all
environmental exposures were not significant for any of the dates or periods
presented.

In connection with the acquisition of the Company from Alumax Inc. on September
25, 1996, the Company was indemnified by Alumax for substantially all of its
costs, if any, related to environmental matters for occurrences arising prior to
the closing date of the acquisition during the period of time it was owned
directly or indirectly by Alumax. Such indemnification includes costs that may
ultimately be incurred to contribute to the remediation of certain specified
existing National Priorities List ("NPL") sites for which the Company had been
named a potentially responsible party under the federal Comprehensive
Environmental Response, Compensation, and Liability Information System
("CERCLA") as of the closing date of the acquisition, as well as certain
potential costs for sites listed on state hazardous cleanup lists. With respect
to all other environmental matters, Alumax's obligations are limited to $125.0
million. However, notwithstanding the indemnity, the Company does not believe
that it has any significant probable liability for environmental claims.
Further, the Company believes it to be unlikely that the Company would be
required to bear environmental costs in excess of its pro rata share of such
costs as a potentially responsible party under CERCLA.


                                       7
<PAGE>

                   EURAMAX INTERNATIONAL PLC AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                           (THOUSANDS OF U.S. DOLLARS)
                                   (UNAUDITED)

6.   COMPREHENSIVE INCOME:

For the six months ended June 26, 1999 and June 27, 1998, comprehensive income
was approximately $3.1 million and $5.8 million, respectively. Other
comprehensive income refers to revenue, expenses, gains and losses that are
reflected in stockholders' equity but excluded from net earnings. For the
Company, the components of other comprehensive income are principally foreign
currency translation adjustments and minimum pension liability adjustments.
Other comprehensive loss, net of tax, for the six months ended June 26, 1999 and
June 27, 1998, was approximately $3.4 million and $140.0 thousand, respectively.

7.   SEGMENT INFORMATION:

For detailed information regarding the Company's reportable segments, see Note
13 to the Consolidated Financial Statements of the Company for the year ended
December 25, 1998, set forth in the Company's Annual Report on Form 10-K.

The table below presents information about reported segments and a
reconciliation of total segment sales to total consolidated sales and of total
segment EBITDA to total consolidated earnings before income taxes, for the
quarters and six months ended June 26, 1999 and June 27, 1998.


<TABLE>
<CAPTION>
                                                          QUARTERS ENDED                          SIX MONTHS ENDED
                                              ----------------------------------------  -------------------------------------
                                                JUNE 26, 1999        JUNE 27, 1998        JUNE 26, 1999      JUNE 27, 1998
                                              -------------------  -------------------  ------------------- -----------------
<S>                                             <C>                  <C>                  <C>                <C>
SALES
European Roll Coating                           $         35,193     $         41,690     $         71,368   $        86,043
U.S. Fabrication                                         104,788              104,177              185,788           188,787
European Fabrication                                      16,643               18,075               32,762            35,746
                                              -------------------  -------------------  ------------------- -----------------
Total segment sales                                      156,624              163,942              289,918           310,576

Eliminations                                               (425)              (3,508)              (1,332)           (7,053)
                                              -------------------  -------------------  ------------------- -----------------
  Consolidated net sales                        $        156,199     $        160,434     $        288,586   $       303,523
                                              -------------------  -------------------  ------------------- -----------------
                                              -------------------  -------------------  ------------------- -----------------

EBITDA
European Roll Coating                           $          5,730     $          6,111     $         10,623   $        12,809
U.S. Fabrication                                          11,082                9,866               16,597            13,718
European Fabrication                                       2,122                2,365                3,881             4,504
                                              -------------------  -------------------  ------------------- -----------------
Total EBITDA for reportable segments                      18,934               18,342               31,101            31,031

Expenses that are not segment specific                   (1,081)              (1,307)              (2,402)           (2,444)
Depreciation and amortization                            (3,437)              (3,057)              (6,827)           (6,111)
Interest expense, net                                    (5,373)              (6,074)             (10,631)          (12,134)
                                              -------------------  -------------------  ------------------- -----------------
  Consolidated earnings before income taxes     $          9,043     $          7,904     $         11,241   $        10,342
                                              -------------------  -------------------  ------------------- -----------------
                                              ------------------  -------------------  ------------------- -----------------
</TABLE>


                                       8
<PAGE>

                   EURAMAX INTERNATIONAL PLC AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                           (THOUSANDS OF U.S. DOLLARS)
                                   (UNAUDITED)

7.   SEGMENT INFORMATION (CONTINUED):

The following table reflects revenues from external customers by groups of
similar products for the quarters and six months ended June 26, 1999 and June
27, 1998:

<TABLE>
<CAPTION>
                                                                            QUARTERS ENDED              SIX MONTHS ENDED
                                                                      ---------------------------  ---------------------------
                                                                        JUNE 26,      JUNE 27,      JUNE 26,       JUNE 27,
    CUSTOMERS/MARKETS                  PRIMARY PRODUCTS                   1999          1998          1999           1998
- --------------------------  ----------------------------------------  -------------  ------------  ------------  -------------
<S>                         <C>                                          <C>          <C>            <C>            <C>
Original Equipment          Painted aluminum sheet and coil;
Manufacturers                 fabricated painted aluminum,
("OEMs")                      laminated and fiberglass panels; RV
                              doors, windows and roofing; and
                              composite building panels                  $  70,114    $   73,873     $ 137,366      $ 148,423

Rural Contractors           Steel and aluminum roofing and siding           31,772        31,167        54,543         54,634

Home Centers                Raincarrying systems, roofing
                              accessories, windows, doors, and
                              shower enclosures                             23,205        22,929        38,959         40,672

Manufactured Housing        Steel siding and trim components                12,591        16,135        24,241         29,442

Distributors                Metal coils, raincarrying systems and
                              roofing accessories                            7,223         6,400        12,121         11,837

Industrial and              Standing seam panels and siding and
Architectural                 roofing accessories                            4,289         4,401         8,658          9,409
Contractors

Home Improvement            Vinyl replacement windows; metal
Contractors                   roofing and insulated roofing
                              panels; shower, patio and entrance
                              doors; and awnings                             7,005         5,529        12,698          9,106
                                                                      -------------  ------------  ------------  -------------
                                                                         $ 156,199     $ 160,434     $ 288,586      $ 303,523
                                                                      -------------  ------------  ------------  -------------
                                                                      -------------  ------------  ------------  -------------


</TABLE>



                                       9
<PAGE>

                   EURAMAX INTERNATIONAL PLC AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                           (THOUSANDS OF U.S. DOLLARS)
                                   (UNAUDITED)

8.   SUPPLEMENTAL CONDENSED COMBINED FINANCIAL STATEMENTS:

On September 25, 1996, Euramax purchased the Company from Alumax Inc. The
acquisition was financed, in part, through Senior Subordinated Notes due 2006
(the "Notes"). The Notes are primary obligations of Euramax (the "Parent"). The
United Kingdom and The Netherlands holding company subsidiaries of Euramax are
co-obligors under the Notes (the "Co-obligors"). The United States holding
company subsidiary of Euramax (the "Guarantor") has provided a full and
unconditional guarantee of the Notes. The following Supplemental Condensed
Combined Financial Statements as of and for the quarters and six months ended
June 26, 1999 and June 27, 1998, reflect the financial position and results of
operations of each of the Parent, the Co-Obligors and Guarantor entities, and
such combined information of the Non-Guarantor Subsidiaries. The Co-obligors and
the Guarantor are wholly owned subsidiaries of Euramax and are each jointly,
severally, fully, and unconditionally liable under the Notes. Separate complete
financial statements of each Co-obligor and of the Guarantor are not presented
because management has determined that they are not material to investors.

<TABLE>
<CAPTION>

                                                                        QUARTER ENDED JUNE 26, 1999
                                     -----------------------------------------------------------------------------------------------
                                              CO-OBLIGORS AND GUARANTOR SUBSIDIARIES
                                     -----------------------------------------------------
                                       EURAMAX     AMERIMAX      EURAMAX       EURAMAX
                                     INTERNATIONAL HOLDINGS,    EUROPEAN      EUROPEAN
                                         PLC         INC.      HOLDINGS PLC HOLDINGS B.V.  NON-GUARANTOR               CONSOLIDATED
                                      (PARENT)    (GUARANTOR)  (CO-OBLIGOR) (CO-OBLIGOR)   SUBSIDIARIES   ELIMINATIONS   TOTALS
                                     ------------ ------------ ------------ -------------- -------------- ------------ ------------
<S>                                  <C>          <C>          <C>          <C>            <C>            <C>          <C>
Net Sales                            $         -  $         -  $         -  $           -  $     156,199  $       -    $   156,199

Cost and expenses:
    Cost of goods sold                         -            -            -              -        123,934          -        123,934
    Selling and general                      682            -            -              1         13,506          -         14,189
    Depreciation and amortization              -            -            -              -          3,437          -          3,437
                                     ------------ ------------ ------------ -------------- -------------- ------------ ------------

       Earnings (loss) from
       operations                          (682)            -            -            (1)         15,322          -         14,639

Equity in earnings of subsidiaries         5,708        3,473          961          2,786              -     (12,928)            -
Interest income (expense), net                 -        (456)          257          (118)        (5,056)          -        (5,373)
Other income (expense), net                  (3)            -        (632)        (1,200)          1,612          -          (223)
                                     ------------ ------------ ------------ -------------- -------------- ------------ ------------

       Earnings before income
       taxes                               5,023        3,017          586          1,467         11,878     (12,928)        9,043

Provision (benefit) for income taxes       (208)        (178)         (97)          (270)          4,565          -          3,812
                                     ------------ ------------ ------------ -------------- -------------- ------------ ------------

Net earnings                               5,231        3,195          683          1,737          7,313     (12,928)        5,231

Dividends on redeemable preference
       shares                              1,678            -            -              -              -          -          1,678
                                     ------------ ------------ ------------ -------------- -------------- ------------ ------------

Net earnings available for ordinary
       shareholders                  $     3,553  $     3,195  $       683  $       1,737  $       7,313  $  (12,928)  $     3,553
                                     ------------ ------------ ------------ -------------- -------------- ------------ ------------
                                     ------------ ------------ ------------ -------------- -------------- ------------ ------------


</TABLE>


                                       10
<PAGE>


                   EURAMAX INTERNATIONAL PLC AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                           (THOUSANDS OF U.S. DOLLARS)
                                   (UNAUDITED)

8.   SUPPLEMENTAL CONDENSED COMBINED FINANCIAL STATEMENTS (CONTINUED):


<TABLE>
<CAPTION>

                                                                      QUARTER ENDED JUNE 27, 1998
                                    ------------------------------------------------------------------------------------------------
                                           CO-OBLIGORS AND GUARANTOR SUBSIDIARIES
                                    ------------------------------------------------------
                                      EURAMAX       AMERIMAX      EURAMAX      EURAMAX
                                    INTERNATIONAL  HOLDINGS,     EUROPEAN      EUROPEAN
                                        PLC           INC.      HOLDINGS PLC HOLDINGS B.V. NON-GUARANTOR                CONSOLIDATED
                                     (PARENT)     (GUARANTOR)   (CO-OBLIGOR) (CO-OBLIGOR)   SUBSIDIARIES   ELIMINATIONS    TOTALS
                                    ------------  ------------- ------------ ------------- --------------- ------------- -----------
<S>                                 <C>           <C>           <C>          <C>            <C>            <C>           <C>
Net Sales                           $         -   $          -  $         -  $          -   $     160,434  $          -  $   160,434

Cost and expenses:
    Cost of goods sold                        -              -            -             -         130,572             -      130,572
    Selling and general                     105              -            -             -          12,631             -       12,736
    Depreciation and amortization             -              -            -             -           3,057             -        3,057
                                    ------------  ------------- ------------ ------------- --------------- ------------- -----------

       Earnings (loss) from
       operations                          (105)             -            -             -          14,174             -       14,069

Equity in earnings of subsidiaries         4,682         2,062        1,370         1,734               -       (9,848)            -
Interest expense, net                          -         (330)        (252)         (223)         (5,269)             -      (6,074)
Other income (expense), net                    -             -        (347)           363           (107)             -         (91)
                                    ------------- ------------- ------------ ------------- --------------- ------------- -----------

       Earnings before income
       taxes                               4,577         1,732          771         1,874           8,798       (9,848)        7,904

Provision (benefit) for income
       taxes                                  39         (179)        (131)             5           3,632             -        3,366
                                    ------------- ------------- ------------ ------------- --------------- ------------- -----------

Net earnings                               4,538         1,911          902         1,869           5,166       (9,848)        4,538

Dividends on redeemable preference
       shares                              1,463             -            -             -               -             -        1,463
                                    ------------- ------------- ------------ ------------- --------------- ------------- -----------

Net earnings available for
       ordinary shareholders        $      3,075  $      1,911  $       902  $      1,869   $       5,166  $    (9,848)  $     3,075
                                    ------------- ------------- ------------ ------------- --------------- ------------- -----------
                                    ------------- ------------- ------------ ------------- --------------- ------------- -----------

</TABLE>


                                       11
<PAGE>

                   EURAMAX INTERNATIONAL PLC AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                           (THOUSANDS OF U.S. DOLLARS)
                                   (UNAUDITED)

8.   SUPPLEMENTAL CONDENSED COMBINED FINANCIAL STATEMENTS (CONTINUED):

<TABLE>
<CAPTION>

                                                                     SIX MONTHS ENDED JUNE 26, 1999
                                    ------------------------------------------------------------------------------------------------
                                           CO-OBLIGORS AND GUARANTOR SUBSIDIARIES
                                    ------------------------------------------------------
                                      EURAMAX       AMERIMAX      EURAMAX      EURAMAX
                                    INTERNATIONAL  HOLDINGS,     EUROPEAN      EUROPEAN
                                        PLC           INC.      HOLDINGS PLC HOLDINGS B.V. NON-GUARANTOR                CONSOLIDATED
                                     (PARENT)     (GUARANTOR)   (CO-OBLIGOR) (CO-OBLIGOR)   SUBSIDIARIES   ELIMINATIONS    TOTALS
                                    ------------  ------------- ------------ ------------- --------------- ------------- -----------
<S>                                 <C>           <C>           <C>          <C>           <C>             <C>           <C>
Net Sales                           $         -   $          -  $         -  $          -  $      288,586  $         -   $   288,586

Cost and expenses:
    Cost of goods sold                        -              -            -             -         231,724             -      231,724
    Selling and general                   1,421              -            -             2          25,938             -       27,361
    Depreciation and amortization             -              -            -             -           6,827             -        6,827
                                    ------------  ------------- ------------ ------------- --------------- ------------- -----------

       Earnings (loss) from
       operations                        (1,421)             -            -            (2)         24,097             -       22,674

Equity in earnings of subsidiaries         7,452         4,139        1,663          5,810              -      (19,064)            -
Interest income (expense), net                 -         (913)          133          (133)        (9,718)             -     (10,631)
Other income (expense), net                  (3)             -      (1,480)        (4,153)          4,834             -        (802)
                                    ------------- ------------- ------------ ------------- --------------- ------------- -----------

       Earnings before income
       taxes                               6,028         3,226          316          1,522         19,213      (19,064)       11,241

Provision (benefit) for income
       taxes                               (441)         (356)        (416)        (1,482)          7,467             -        4,772
                                    ------------- ------------- ------------ ------------- --------------- ------------- -----------

Net earnings                               6,469         3,582          732          3,004         11,746      (19,064)        6,469

Dividends on redeemable preference
       shares                              3,300             -            -              -              -             -        3,300
                                    ------------- ------------- ------------ ------------- --------------- ------------- -----------

Net earnings available for
       ordinary shareholders        $      3,169  $      3,582  $       732  $       3,004 $      11,746   $   (19,064)  $     3,169
                                    ------------- ------------- ------------ ------------- --------------- ------------- -----------
                                    ------------- ------------- ------------ ------------- --------------- ------------- -----------

</TABLE>



                                       12
<PAGE>

                   EURAMAX INTERNATIONAL PLC AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                           (THOUSANDS OF U.S. DOLLARS)
                                   (UNAUDITED)

8.   SUPPLEMENTAL CONDENSED COMBINED FINANCIAL STATEMENTS (CONTINUED):

<TABLE>
<CAPTION>

                                                                     SIX MONTHS ENDED JUNE 27, 1998
                                    ------------------------------------------------------------------------------------------------
                                           CO-OBLIGORS AND GUARANTOR SUBSIDIARIES
                                    ------------------------------------------------------
                                      EURAMAX       AMERIMAX      EURAMAX      EURAMAX
                                    INTERNATIONAL  HOLDINGS,     EUROPEAN      EUROPEAN
                                        PLC           INC.      HOLDINGS PLC  HOLDINGS B.V. NON-GUARANTOR               CONSOLIDATED
                                     (PARENT)     (GUARANTOR)   (CO-OBLIGOR) (CO-OBLIGOR)   SUBSIDIARIES   ELIMINATIONS    TOTALS
                                    ------------  ------------- ------------ ------------- --------------- ------------- -----------
<S>                                 <C>           <C>           <C>          <C>           <C>             <C>           <C>
Net Sales                           $         -   $          -  $         -  $          -  $      303,523  $          -  $   303,523
Cost and expenses:
    Cost of goods sold                        -              -            -             -         249,989             -      249,989
    Selling and general                     128              -            -             -          24,687             -       24,815
    Depreciation and amortization             -              -            -             -           6,111             -        6,111
                                    ------------  ------------- ------------ ------------- --------------- ------------- -----------

       Earnings (loss) from
       operations                          (128)             -            -             -          22,736             -       22,608

Equity in earnings of subsidiaries         6,124           457        2,503         4,803               -      (13,887)            -
Interest expense, net                          -         (913)        (429)         (229)        (10,563)             -     (12,134)
Other income (expense), net                    -             -        (273)         (753)             894             -        (132)
                                    ------------- ------------- ------------ ------------- --------------- ------------- -----------

       Earnings (loss) before
       income taxes                        5,996         (456)        1,801         3,821          13,067      (13,887)       10,342

Provision (benefit) for income
       taxes                                  39         (407)        (162)         (389)           5,304             -        4,385
                                    ------------- ------------- ------------ ------------- --------------- ------------- -----------

Net earnings (loss)                        5,957          (49)        1,963         4,210           7,763      (13,887)        5,957

Dividends on redeemable preference
       shares                              2,876             -            -             -               -             -        2,876
                                    ------------- ------------- ------------ ------------- --------------- ------------- -----------

Net earnings (loss) available for
       ordinary shareholders        $      3,081  $       (49)  $     1,963  $      4,210  $        7,763  $   (13,887)  $     3,081
                                    ------------- ------------- ------------ ------------- --------------- ------------- -----------
                                    ------------- ------------- ------------ ------------- --------------- ------------- -----------

</TABLE>


                                       13
<PAGE>

                   EURAMAX INTERNATIONAL PLC AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                           (THOUSANDS OF U.S. DOLLARS)
                                   (UNAUDITED)

8.   SUPPLEMENTAL CONDENSED COMBINED FINANCIAL STATEMENTS (CONTINUED):

<TABLE>
<CAPTION>
                                                                             JUNE 26, 1999
                                   -------------------------------------------------------------------------------------------------
                                           CO-OBLIGORS AND GUARANTOR SUBSIDIARIES
                                   --------------------------------------------------------
                                     EURAMAX      AMERIMAX       EURAMAX        EURAMAX
                                   INTERNATIONAL  HOLDINGS,      EUROPEAN       EUROPEAN       NON-
                                       PLC        INC.          HOLDINGS PLC  HOLDINGS B.V.   GUARANTOR                 CONSOLIDATED
                                     (PARENT)    (GUARANTOR)    (CO-OBLIGOR)   (CO-OBLIGOR) SUBSIDIARIES  ELIMINATIONS     TOTALS
                                   -------------  -----------  -------------  ------------- -------------  -----------  ------------

                                                                                ASSETS
<S>                                <C>            <C>          <C>            <C>             <C>          <C>           <C>
Current assets:
  Cash and equivalents             $          -   $        -   $          -   $          -    $   16,345   $        -    $   16,345
  Accounts receivable, net                    6            -              -              -        93,607            -        93,613
  Inventories                                 -            -              -              -        77,546            -        77,546
  Other current assets                        -            -              -              -         5,477            -         5,477
                                   -------------  -----------  -------------  -------------   -----------  -----------  ------------
    Total current assets                      6            -              -              -       192,975            -       192,981
Property, plant and equipment, net            -            -              -              -       115,578            -       115,578
Amounts due from parent/affiliates       75,043       85,975         43,506         46,807        48,901    (300,232)             -
Goodwill, net                                 -            -              -              -        86,217            -        86,217
Investment in consolidated
  subsidiaries                           62,033       36,698          2,016         24,299             -    (125,046)             -
Deferred income taxes                         -            -              -              -         8,540            -         8,540
Other assets                              1,716            -            672            731         5,317            -         8,436
                                   -------------  -----------  -------------  -------------   -----------  -----------  -----------
                                   $    138,798   $  122,673   $     46,194   $     71,837    $  457,528   $(425,278)   $   411,752
                                   ------------- ------------  -------------  -------------   -----------  -----------  -----------
                                   ------------- ------------  -------------  -------------   -----------  -----------  -----------

                                                                 LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
  Cash overdrafts                  $          -   $        -   $          -   $          -    $    3,022   $        -   $     3,022
  Accounts payable                            -            -              -              -        59,060            -        59,060
  Accrued expenses and other
    current liabilities                     640        1,985            870            868        21,170            -        25,533
  Income taxes payable                  (1,328)      (2,444)        (1,548)          5,099         7,788                      7,567
  Current maturities of
    long-term debt                           -            -              -               -         7,832            -         7,832
                                   -------------  -----------  -------------  -------------   -----------  -----------  -----------
    Total current liabilities             (688)        (459)          (678)          5,967        98,872            -       103,014
Long-term debt, less current
  maturities                             70,605            -         27,179         37,216        88,592            -       223,592
Amounts due to parent/affiliates          9,776       94,688         10,323          6,107       179,338    (300,232)             -
Other liabilities                             -            -              -              -         9,676            -         9,676
Deferred income taxes                         -            -              -              -        16,365            -        16,365
                                   -------------  -----------  -------------  -------------   -----------  -----------  ------------
    Total liabilities                    79,693       94,229         36,824         49,290       392,843    (300,232)       352,647
                                   -------------  -----------  -------------  -------------   -----------  -----------  ------------
Redeemable preference shares             49,639            -              -              -             -            -        49,639
                                   -------------  -----------  -------------  -------------   -----------  -----------  ------------
Ordinary shareholders' equity:
  Ordinary shares                         1,000            -             78             23         4,970      (5,071)         1,000
  Paid-in capital                             -       17,000          6,922          9,077        89,458    (122,457)             -
  Retained earnings (deficit)            14,516       11,706          4,751         15,966      (24,729)      (7,694)        14,516
  Accumulated other
    comprehensive loss                   (6,050)        (262)        (2,381)        (2,519)       (5,014)       10,176       (6,050)
                                   -------------  -----------  -------------  -------------   -----------  -----------  ------------
    Total ordinary
      shareholders' equity                9,466       28,444          9,370         22,547        64,685    (125,046)         9,466
                                   -------------  -----------  -------------  -------------   -----------  -----------  ------------
                                   $    138,798   $  122,673   $     46,194   $     71,837    $  457,528   $(425,278)   $    411,752
                                   -------------  -----------  -------------  -------------   -----------  -----------  ------------
                                   -------------  -----------  -------------  -------------   -----------  -----------  ------------
</TABLE>

                                       14
<PAGE>

                   EURAMAX INTERNATIONAL PLC AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                           (THOUSANDS OF U.S. DOLLARS)
                                   (UNAUDITED)

8.   SUPPLEMENTAL CONDENSED COMBINED FINANCIAL STATEMENTS (CONTINUED):

<TABLE>
<CAPTION>
                                                                           DECEMBER 25, 1998
                                    ------------------------------------------------------------------------------------------------
                                            CO-OBLIGORS AND GUARANTOR SUBSIDIARIES
                                    -------------------------------------------------------
                                      EURAMAX      AMERIMAX      EURAMAX        EURAMAX
                                    INTERNATIONAL  HOLDINGS,     EUROPEAN       EUROPEAN        NON-
                                        PLC        INC.         HOLDINGS PLC   HOLDINGS B.V.  GUARANTOR                 CONSOLIDATED
                                     (PARENT)      (GUARANTOR)  (CO-OBLIGOR)   (CO-OBLIGOR)  SUBSIDIARIES  ELIMINATIONS    TOTALS
                                    ------------   -----------   -----------  -------------   -----------  ------------  -----------

                                                                                 ASSETS
<S>                                 <C>            <C>           <C>          <C>             <C>          <C>           <C>
Current assets:
  Cash and equivalents              $         -    $        -    $        -   $          -    $   19,044   $         -   $    19,044
  Accounts receivable, net                    -             -             -              -        81,845             -        81,845
  Inventories                                 -             -             -              -        74,735             -        74,735
  Other current assets                        -             -             -              -         4,585             -         4,585
                                    ------------   -----------   -----------   ------------   -----------  ------------  -----------
    Total current assets                      -             -             -              -       180,209             -       180,209
Property, plant and equipment, net            -             -             -              -       117,080                     117,080
Amounts due from parent/affiliates       73,197        72,188        43,622         46,447        93,168     (328,622)             -
Goodwill, net                                 -             -             -              -        76,047             -        76,047
Investment in consolidated
  subsidiaries                           57,951        32,559           357         20,846             -     (111,713)             -
Deferred income taxes                         -             -             -              -         8,588                       8,588
Other assets                              1,834             -           756            871         3,264             -         6,725
                                    ------------   -----------   -----------   ------------   -----------  ------------  -----------
                                    $   132,982    $  104,747    $   44,735   $     68,164    $  478,356   $ (440,335)   $   388,649
                                    -------------  -----------  -------------  -------------   -----------  -----------  -----------
                                    -------------  -----------  -------------  -------------   -----------  -----------  -----------

                                                                  LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
  Cash overdrafts                   $         -    $        -    $        -   $          -    $    1,513   $         -   $     1,513
  Accounts payable                            -             -             -              -        51,862             -        51,862
  Accrued expenses and other
    current liabilities                     305         1,986           913            967        21,445             -        25,616
  Income taxes payable                     (882)       (2,088)       (1,207)         1,095         6,560                       3,478
  Current maturities of
    long-term debt                            -             -             -              -         9,182             -         9,182
                                    ------------   -----------   -----------   ------------   -----------  ------------  -----------
    Total current liabilities              (577)         (102)         (294)         2,062        90,562             -        91,651
Long-term debt, less current
  maturities                             70,605             -        27,179         37,216        73,496             -       208,496
Amounts due to parent/affiliates          6,950        79,987         8,792          7,019       225,874     (328,622)             -
Other liabilities                             -             -             -              -        13,100             -        13,100
Deferred income taxes                         -             -             -              -        19,398             -        19,398
                                    ------------   -----------   -----------   ------------   -----------  ------------  -----------
    Total liabilities                    76,978        79,885        35,677         46,297       422,430     (328,622)       332,645
                                    ------------   -----------   -----------   ------------   -----------  ------------  -----------
Redeemable preference shares             46,339             -             -              -             -             -        46,339
                                    ------------   -----------   -----------   ------------   -----------  ------------  -----------
Ordinary shareholders' equity:
  Ordinary shares                         1,000             -            78             23         4,970       (5,071)         1,000
  Paid-in capital                             -        17,000         6,922          9,077        89,458     (122,457)             -
  Retained earnings (deficit)            11,347         8,124         4,019         12,962       (36,475)      11,370         11,347
  Accumulated other
    comprehensive  loss                  (2,682)         (262)       (1,961)          (195)       (2,027)       4,445        (2,682)
                                    ------------   -----------   -----------   ------------   -----------  ------------  -----------
    Total ordinary
      shareholders' equity                9,665        24,862         9,058         21,867        55,926     (111,713)         9,665
                                    ------------   -----------   -----------   ------------   -----------  ------------  -----------
                                    $   132,982    $  104,747    $   44,735    $    68,164    $  478,356   $ (440,335)   $   388,649
                                    -------------  -----------  -------------  -------------   -----------  -----------  -----------
                                    -------------  -----------  -------------  -------------   -----------  -----------  -----------

</TABLE>

                                       15
<PAGE>


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

The following discussion should be read in conjunction with the Condensed
Consolidated Financial Statements included elsewhere in this document, as well
as the year-end consolidated financial statements and management's discussion
and analysis included in the Company's Annual Report on Form 10-K for the year
ended December 25, 1998.

BUSINESS STRATEGY

The Company's strategy is to expand its leadership position as a producer of
aluminum and steel products and to further diversify product offerings,
customers and geographic regions in which it operates. Under this strategy, the
Company is pursuing organic growth through product development, new territories
and new customers. Also under this strategy, during the first half of 1999, the
Company successfully completed three acquisitions. On February 5, 1999, the
Company acquired certain assets related to the building materials business of
Unimet Manufacturing, Inc. The acquisition was completed to expand the Company's
customer base for metal raincarrying systems sold to the home center, buying
cooperative and building distributor markets in the United States. In addition,
on April 23, 1999, the Company completed an acquisition of all of the
outstanding shares of Color Clad plc, a U.K. corporation. Color Clad is a
producer of aluminum exterior walls and roofs sold primarily to U.K. producers
of recreational vehicles (caravans). The acquisition is expected to augment the
Company's leading position as a supplier of such products in Western Europe.
Further, on June 3, 1999, the Company acquired all of the outstanding shares of
Atlanta Metal Products, Inc. ("AMP"). AMP is a producer and distributor of
custom and standard metal raincarrying, roofing, and accessory products for the
building and construction market, primarily in the Southeast. The acquisition is
expected to enhance the Company's position as a supplier of metal raincarrying
and roofing products in the United States. The Company expects to continue
identifying and acquiring businesses and assets as part of executing its
strategy.

RESULTS OF OPERATIONS

QUARTER ENDED JUNE 26, 1999 AS COMPARED TO QUARTER ENDED JUNE 27, 1998

The following table sets forth the Company's Statements of Earnings data
expressed as a percentage of net sales:

<TABLE>
<CAPTION>

                                                                   QUARTERS ENDED
                                                     --------------------------------------------
                                                           JUNE 26,              JUNE 27,
                                                             1999                  1998
                                                     --------------------------------------------
<S>                                                          <C>                   <C>
STATEMENTS OF EARNINGS DATA:
Net sales                                                    100.0%                100.0%
Costs and expenses:
  Cost of goods sold                                          79.3                  81.4
  Selling and general                                          9.1                   7.9
  Depreciation and amortization                                2.2                   1.9
                                                     --------------------------------------------
   Earnings from operations                                    9.4                   8.8
Interest expense, net                                         (3.4)                 (3.8)
Other expenses, net                                           (0.2)                 (0.1)
                                                     --------------------------------------------
    Earnings before income taxes                               5.8                   4.9
Provision for income taxes                                     2.4                   2.1
                                                     --------------------------------------------
    Net earnings                                               3.4%                  2.8%
                                                     --------------------------------------------
                                                     --------------------------------------------
</TABLE>


                                       16
<PAGE>

The following table sets forth the Net Sales and Earnings from Operations data
for the United States and Europe for the quarters ended June 26, 1999 and June
27, 1998:

<TABLE>
<CAPTION>

                                        Net Sales                                  Earnings from Operations
                      ----------------------------------------------     ---------------------------------------------
                       June 26,          June 27,        Increase/        June 26,        June 27,         Increase/
IN THOUSANDS             1999              1998         (decrease)          1999            1998          (decrease)
                      ------------     -------------   -------------     ------------    ------------     ------------

<S>                     <C>                <C>               <C>           <C>             <C>                <C>
United States           $ 104,788         $ 104,176            0.6%        $   9,051       $   7,370           22.8%
Europe                     51,411            56,258          (8.6)%            5,588           6,699          (16.6)%
                      -----------      -------------                     ------------    ------------
                      -----------      -------------                     ------------    ------------
     Totals             $ 156,199         $ 160,434          (2.6)%        $  14,639       $  14,069            4.1%
                      -----------      -------------                     ------------    ------------
                      -----------      -------------                     ------------    ------------
- ------------
</TABLE>

NET SALES. The acquisitions of Unimet and AMP increased net sales in the
United States for the quarter ended June 26, 1999 (see Note 1 to Condensed
Consolidated Financial Statements). In addition, sales in the United States
were higher due to an increase in sales to home improvement contractors.
Further, although sales were slightly off from the prior year due to lower
realized selling prices caused primarily by the decline in aluminum prices,
shipments to recreational vehicle ("RV") manufacturers were higher compared
to the prior year. The increase in shipments to the RV manufacturers
coincides with the record year for shipments of end-use products by the RV
industry in the United States. However, while the RV industry is thriving in
an environment of low interest rates, low gasoline prices and favorable
demographics, shipments may not continue at the current pace. These increases
in net sales in the United States were offset by a decline in sales to
manufactured housing customers. Lower sales to manufactured housing producers
is primarily due to lower realized sales prices caused by competition for a
declining number of manufactured homes produced with steel siding. The
Company continues to explore opportunities to increase its offering of
substitute materials to this market. The Company's United States subsidiaries
are included in the U.S. Fabrication Segment (see Note 7 to the Condensed
Consolidated Financial Statements).

Although not as pronounced as in the first quarter of 1999, net sales in Europe
were lower in the second quarter of 1999 than in the second quarter of 1998. The
decrease in Europe remains primarily attributable to lower sales in the European
market for painted aluminum and steel coil (primarily industrial sheet sales)
due to a general softening of demand in continental Europe and export pricing
pressures in the United Kingdom, both of which have negatively impacted sales in
the European Roll Coating Segment (see Note 7 to the Condensed Consolidated
Financial Statements). However, the continental European markets have
experienced modest improvements in the second quarter, including slight
improvements in the market activity of Germany. The United Kingdom markets
continue to under perform when compared to the prior year due primarily to the
strength of the Pound Sterling against other European currencies and the
resultant negative impact on the level of export sales. In addition, net sales
in Europe for the quarter have been negatively impacted by the weakening of the
Pound Sterling, Dutch Guilder and French Franc versus the U.S. Dollar. Net sales
in both the United States and in Europe were also negatively impacted by lower
aluminum selling prices in 1999 as compared to the same period in 1998.

COST OF GOODS SOLD. Cost of goods sold, as a percentage of net sales, decreased
2.1% for the quarter ended June 26, 1999, to 79.3% in 1999 from 81.4% in 1998.
This decrease is primarily attributable to productivity improvements realized at
the Helena, Arkansas paintline facility, and a decrease in the average raw
material aluminum prices.

SELLING AND GENERAL. Selling and general expenses, as a percentage of net sales,
increased 1.2% for the quarter ended June 26, 1999, to 9.1% in 1999 from 7.9% in
1998. This increase is primarily attributable to investments in technology,
product development and salary increases.


                                       17
<PAGE>

DEPRECIATION AND AMORTIZATION. Depreciation and amortization, as a percentage
of net sales, increased 0.3% for the quarter ended June 26, 1999, to 2.2% in
1999 from 1.9% in 1998.

EARNINGS FROM OPERATIONS. Despite decreases in net sales for the reasons stated
above, the Company has increased its earnings from operations to 9.4% of net
sales for the quarter ended June 26, 1999, from 8.8% of sales for the quarter
ended June 27, 1998. This improvement is primarily due to profits attributable
to operational and market improvements in the United States, which have exceeded
the decline in European profits attributable to softer European markets.

INTEREST EXPENSE, NET. Net interest expense, as a percentage of net sales,
decreased 0.4% to $5.4 million for the quarter ended June 26, 1999, from $6.1
million for the quarter ended June 27, 1998.

OTHER EXPENSES, NET.  Other expenses were not significant for the quarters ended
June 26, 1999 and June 27, 1998.

PROVISION FOR INCOME TAXES. The income tax provision for the period is based on
the effective tax rate expected to be applicable for the full year. The
effective rate for the provision for income taxes decreased to 42.1% from 42.6%
for the quarters ended June 26, 1999 and June 27, 1998, respectively.

SIX MONTHS ENDED JUNE 26, 1999 AS COMPARED TO SIX MONTHS ENDED JUNE 27, 1998

The following table sets forth the Company's Statements of Earnings data
expressed as a percentage of net sales:


<TABLE>
<CAPTION>
                                                                  SIX MONTHS ENDED
                                                     --------------------------------------------
                                                           JUNE 26,              JUNE 27,
                                                             1999                  1998
                                                     --------------------------------------------
<S>                                                          <C>                   <C>
STATEMENTS OF EARNINGS DATA:
Net sales                                                    100.0%                100.0%
Costs and expenses:
  Cost of goods sold                                          80.3                  82.4
  Selling and general                                          9.5                   8.2
  Depreciation and amortization                                2.4                   2.0
                                                     --------------------------------------------
   Earnings from operations                                    7.8                   7.4
Interest expense, net                                         (3.7)                 (4.0)
Other expenses, net                                            (.3)                    -
                                                     --------------------------------------------
    Earnings before income taxes                               3.8                   3.4
Provision for income taxes                                     1.6                   1.4
                                                     --------------------------------------------
    Net earnings                                               2.2%                  2.0%
                                                     --------------------------------------------
                                                     --------------------------------------------

</TABLE>

The following table sets forth the Net Sales and Earnings from Operations data
for the United States and Europe for the six months ended June 26, 1999 and June
27, 1998:


<TABLE>
<CAPTION>
                                       Net Sales                                  Earnings from Operations
                      ---------------------------------------------     ----------------------------------------------
                       June 26,         June 27,        Increase/        June 26,        June 27,         Increase/
    IN THOUSANDS         1999            1998         (decrease)          1999            1998           (decrease)
                      ------------     ------------   -------------     -----------     ------------    --------------

    <S>                 <C>               <C>              <C>           <C>             <C>                  <C>
    United States       $ 185,788        $ 188,786          (1.6)%        $  12,799       $   8,659             47.8%
    Europe                102,798          114,737         (10.4)%            9,875          13,949           (29.2)%
                      ------------     ------------                     ------------    ------------
         Totals         $ 288,586        $ 303,523          (4.9)%        $  22,674       $  22,608              0.3%
                      ============     ============                     ============    ============

</TABLE>

                                       18
<PAGE>


NET SALES. Net sales in the United States, for the six months ended June 26,
1999, reflect approximately $1.9 million in sales attributable to the
acquisitions of Unimet and AMP. Excluding the increase in sales from the
acquisitions, net sales in the United States would have decreased approximately
2.6%. As noted in the quarter to quarter comparison of net sales, for the six
months ended June 26, 1999, sales in the United States were higher due to an
increase in sales to home improvement contractors. Also as noted in the quarter
to quarter comparison of net sales, for the six months ended June 26, 1999,
although RV sales in the United States were slightly off from the prior year,
shipments to RV manufacturers were up compared to the prior year. In addition,
as noted in the quarter to quarter comparison of net sales, for the six months
ended June 26, 1999, the increases in net sales in the United States were offset
by a decline in sales to manufactured housing customers. See "Quarter Ended June
26, 1999 as Compared to Quarter Ended June 27, 1998 - Net Sales" for further
discussion of the factors affecting sales to RV and manufactured housing
customers in the United States, as these factors also apply to net sales for the
six months ended June 26, 1999, as compared to the six months ended June 27,
1998.

Similar to the quarter to quarter comparison, for the six months ended June 26,
1999, as compared to the prior year, the decrease in Europe is primarily
attributable to lower sales in the European market for painted aluminum and
steel coil (primarily industrial sheet sales) due to a general softening of
demand in Europe and export pricing pressures in the United Kingdom. In
addition, net sales in both the United States and Europe also declined due to
lower average aluminum selling prices in 1999 as compared to 1998. The average
price of aluminum on the London Metal Exchange for the six months ended June 26,
1999, was approximately 11.5% lower than the average for the six months ended
June 27, 1998. Sales of aluminum based products were approximately 54.4% of net
sales for the six months ended June 26, 1999.

COST OF GOODS SOLD. Cost of goods sold, as a percentage of net sales, decreased
2.1% for the six months ended June 26, 1999, to 80.3% in 1999 from 82.4% in
1998. This decrease is primarily attributable to operational improvements
realized at the Helena, Arkansas paintline facility, and a decrease in the
average raw material aluminum prices.

SELLING AND GENERAL. Selling and general expenses, as a percentage of net sales,
increased 1.3% for the six months ended June 26, 1999, to 9.5% in 1999 from 8.2%
in 1998. This increase is primarily attributable to investments in technology,
product development and salary increases.

DEPRECIATION AND AMORTIZATION. Depreciation and amortization, as a percentage of
net sales, increased 0.4% for the six months ended June 26, 1999, to 2.4% in
1999 from 2.0% in 1998.

EARNINGS FROM OPERATIONS. Despite decreases in net sales for the reasons stated
above, the Company increased its earnings from operations. As a percentage of
net sales, earnings from operations increased to 7.8% for the six months ended
June 26, 1999, from 7.4% for the six months ended June 27, 1998. The Company's
geographic and market diversity, the diversity of its product offerings, and
productivity improvements, have resulted in stable margins on a consolidated
basis in a period of waning demand in continental Europe and export pricing
pressures in the United Kingdom. For the six months ended June 26, 1999, as
compared to the prior year, the improvement in earnings in the United States is
primarily due to operational and market improvements, while the decline in
European earnings is primarily attributable to softer European markets.

INTEREST EXPENSE, NET. Net interest expense, as a percentage of net sales,
decreased 0.3% to $10.6 million for the six months ended June 26, 1999, from
$12.1 million for the six months ended June 27, 1998, primarily due to lower
average debt balances.


                                       19
<PAGE>


OTHER  EXPENSES,  NET.  Other  expenses  were not  significant  for the six
months ended June 26, 1999 and June 27, 1998.

PROVISION FOR INCOME TAXES. The income tax provision for the period is based on
the effective tax rate expected to be applicable for the full year. The
effective rate for the provision for income taxes was 42.4% for both the six
months ended June 26, 1999 and June 27, 1998.

LIQUIDITY AND CAPITAL RESOURCES

LIQUIDITY. The Company's primary liquidity needs arise from debt service
incurred in connection with acquisitions and the funding of capital
expenditures. As of June 26, 1999, the Company had outstanding indebtedness of
$231.4 million, representing an increase of $13.7 million as compared to
December 25, 1998, primarily attributable to the funding of acquisitions in the
second quarter and net of a $9.3 million prepayment of the Dutch Guilder
facility. Included in such indebtedness was approximately $96.4 million under
the Company's Credit Agreement, consisting of $33.3 million under the Company's
Term Loans and $63.1 million under the Company's Revolving Credit Facility. The
undrawn amount of the Revolving Credit Facility at June 26, 1999, was $36.9
million, which was available for working capital and general corporate purposes,
subject to borrowing base limitations. As of June 26, 1999, this amount was
fully available.

The Company's leveraged financial position requires that a substantial portion
of the Company's cash flow from operations be used to pay interest on the Notes,
principal and interest under the Company's Credit Agreement and other
indebtedness. Significant increases in the floating interest rates on the Term
Loans and Revolving Credit Facility would result in increased debt service
requirements, which may reduce the funds available for capital expenditures and
other operational needs. In addition, the Company's leveraged position may
impede its ability to obtain financing in the future for working capital,
capital expenditures and general corporate purposes. Further, the Company's
leveraged position may make it more vulnerable to economic downturns and may
limit its ability to withstand competitive pressures.

The Company's primary source of liquidity is funds generated from operations,
which are supplemented by borrowings under the Credit Agreement. Net cash
provided by operating activities increased $3.3 million for the six months ended
June 26, 1999, compared to the six months ended June 27, 1998. Increased
operating cash flows in the first half of 1999 as compared to the first half of
1998 are primarily due to a significantly smaller increase in accounts
receivable between June 26, 1999 and December 25, 1998 (14.4%), as compared to
the change between June 27, 1998 and December 26, 1997 (22.7%).

See Note 1 to the Condensed Consolidated Financial Statements for information
regarding acquisitions.

The Company believes that cash generated from operations and, subject to
borrowing base limitations, borrowings under the Company's Credit Agreement will
be adequate to meet its needs for the foreseeable future, although no assurance
to that effect can be given.

CAPITAL EXPENDITURES. The Company's capital expenditures were $6.0 million and
$6.2 million for the six months ended June 26, 1999 and June 27, 1998,
respectively. Capital expenditures in 1999 include approximately $1.7 million
for improvements to the paintlines in Corby, England and Helena, Arkansas. The
balance of capital expenditures in both periods primarily relate to purchases
and upgrades of fabricating equipment, transportation and material moving
equipment, and information systems.



                                       20
<PAGE>

The Company has made and will continue to make capital expenditures to comply
with Environmental Laws. The Company estimates that its environmental capital
expenditures will be approximately $1.0 million in 1999.

WORKING CAPITAL MANAGEMENT. Working capital was $90.0 million as of June 26,
1999, compared to $88.6 million as of December 25, 1998. The increase is
primarily due to the acquisitions, which occurred in the first half of 1999,
partially offset by continued reductions in working capital levels. The Company
continues to aggressively manage working capital levels and believes that
current levels of working capital represent a liquid source of funds available
for future cash flows.

IMPACT OF THE YEAR 2000 ISSUE

The Year 2000 issue is the result of computer programs being written using two
digits rather than four to define the application year. Any of the Company's
computers and equipment that have date-sensitive software, including embedded
computer chips, may recognize a date using "00" as the year 1900 rather than the
year 2000. This could result in a system failure, operating equipment failure or
miscalculations causing disruptions of operations, including, among other
things, a temporary inability to process transactions, send invoices, or engage
in similar normal business activities.

The Company's plan to resolve the Year 2000 issue involves four phases:
assessment, remediation, testing and implementation. To date, management has
fully completed its assessment of the effect of the Year 2000 issue on its
information systems, including the operating systems and equipment used in its
manufacturing operations. Based on assessments conducted in 1997, the Company
determined that it would be required to modify or replace significant portions
of its software at two of its subsidiaries so that its computer systems will
properly utilize dates beyond December 31, 1999. Based upon assessments
conducted in 1998 with regard to operating equipment, the Company determined
that it would not be required to modify or replace any material pieces of
operating equipment in order for the equipment to properly utilize dates beyond
December 31, 1999.

With respect to remediation, two of the Company's subsidiaries are currently
undertaking conversions to fully integrated third-party software packages that
will process the majority of the Company's key transactions. These conversions,
including the testing and implementation of the new systems, are expected to be
fully complete during the second half of 1999. Historical costs incurred through
June 26, 1999, are approximately $2.3 million. The Company estimates the costs
to complete the conversions to be approximately $400.0 thousand, which will be
funded through operating cash flows. The total estimated costs of conversion to
the integrated third party software packages also include the costs of
conversion to the Euro (see "European Currency"). The Company is approximately
70% complete with the remediation phase related to the modification and
replacement of the systems software located at the two subsidiaries. The Company
believes that with the current modifications of existing software, the Year 2000
issue can be mitigated with respect to its significant processes.

Based upon the estimated level of effort necessary to complete the task, the
Company is approximately 90% complete on the testing phase for all other systems
and operating equipment that the Company has assessed as being capable of
properly utilizing dates beyond December 31, 1999. Completion of the testing
phase is expected to occur by third quarter 1999.

With respect to third parties, the Company has communicated with a majority of
its major customers and its major vendors and suppliers to determine their state
of readiness with respect to the Year 2000 issue. In addition, the Company
conducted tests with several of its major vendors and suppliers during 1998, and
will continue to conduct such tests during 1999. All costs associated with
supplier and vendor compliance will be

                                       21
<PAGE>

borne by the suppliers and vendors. To date, based upon the information
provided by customers and suppliers and the tests which have been conducted
with suppliers, the Company is not aware of any problems that would
materially impact its results of operations, liquidity or capital resources.

While the Company currently believes that it will be able to modify or replace
its affected systems in time to minimize any detrimental effects on its
operations, failure to do so, or the failure of the Company's major customers
and suppliers to modify or replace their affected systems, could have a material
adverse impact on the Company's results of operations, liquidity or consolidated
financial position in the future. The most reasonably likely worst case scenario
of failure by the Company or its customers and suppliers to resolve the Year
2000 issue in a timely fashion would be a temporary slowdown in operations at
one or more of the Company's facilities and a temporary inability on the part of
the Company to timely process orders and billings.

In the event that modifications and replacements of systems are not completed
timely, the Company's individual subsidiaries have identified and considered
various contingency options, including identification of alternate suppliers and
vendors, and including the processing of significant transactions by other
facilities located within the Company whose systems are capable of properly
utilizing dates beyond December 31, 1999.

EUROPEAN CURRENCY

As provided in the 1992 treaty on European Union, on January 1, 1999, a new
single European currency, the "Euro," became a currency in its own right,
replacing the currencies of the eleven initial members of the European Union
("participating countries"). Fixed conversion rates between the participating
countries' existing currencies ("legacy currencies") and the Euro were
established as of that date. The Euro is available for non-cash transactions.
Between January 1, 1999 and January 1, 2002 (the "transition period"), the
participating countries have the option of accounting for their transactions in
either Euros or their legacy currencies. The legacy currencies are scheduled to
remain legal tender as denominations of the Euro until at least January 1, 2002,
but not later than July 1, 2002. Beginning July 1, 2002, legacy currencies will
cease to exist.

SCHEDULE FOR INTRODUCTION OF THE EURO - Three of the Company's European
subsidiaries are located in participating countries, but have elected the option
of accounting for their transactions in their legacy currencies during at least
the first year of the transition period. However, the Company, including
subsidiaries located in both participating as well as non-participating
countries, was able to transact business in the Euro as of January 1, 1999. This
includes the ability to make and receive payments in the Euro, to invoice in the
Euro, and to provide pricing in the Euro.

ECONOMIC IMPACT ON THE COMPANY - The increased price transparency resulting from
the use of a single currency in the participating countries may affect the
ability of certain companies to price their products differently in the various
European markets. A possible result of this pricing transparency is price
harmonization at lower average prices for products sold in some markets.
However, due to the niche markets in which the Company operates, the Company
does not anticipate that pricing transparency resulting from the use of a single
currency by the participating countries will materially impact its net sales or
earnings from operations.

In addition to the economic impact of pricing transparency, conversion to the
Euro may reduce the Company's exposure to changes in foreign exchange rates due
to the effect of having various assets and liabilities denominated in a single
currency as opposed to various legacy currencies. However, because there will be
less




                                       22
<PAGE>

diversity in the Company's exposure to foreign currencies, movements in the
Euro's value in U.S. dollars could have a more pronounced effect, positive or
negative, on the Company's results.

COSTS OF CONVERSION TO THE EURO - The Company's European subsidiaries located in
participating countries have converted or are in the process of converting to
new computer systems to prepare for the Year 2000. These systems will also be
Euro-capable. The conversions are expected to be complete by mid-1999. The
Company estimates that its costs to complete the conversions to the new systems,
which relate to Year 2000 issues, the Euro and operational improvements, will be
approximately $1.0 million in 1999, and will be funded through operating cash
flows. Other costs of conversion to the Euro are not expected to be material.

RECENT ACCOUNTING PRONOUNCEMENTS

In June 1998, the Financial Accounting Standards Board ("FASB") issued Statement
of Financial Accounting Standards ("SFAS") No. 133, ACCOUNTING FOR DERIVATIVE
INSTRUMENTS AND HEDGING ACTIVITIES. SFAS 133 is effective for all fiscal
quarters of all fiscal years beginning after June 15, 2000 (December 31, 2001
for the Company). SFAS 133 requires that all derivative instruments be recorded
on the balance sheet at their fair value. Changes in the fair value of
derivatives are recorded each period in current earnings or other comprehensive
income, depending on whether a derivative is designated as part of a hedge
transaction and, if it is, the type of hedge transaction. For fair-value hedge
transactions in which the Company is hedging changes in the fair value of an
asset, liability, or firm commitment, changes in the fair value of the
derivative instrument will generally be offset in the income statement by
changes in the hedged item's fair value. For cash-flow hedge transactions, in
which the Company is hedging the variability of cash flows related to a
variable-rate asset, liability, or a forecasted transaction, changes in the fair
value of the derivative instrument will be reported in other comprehensive
income. The gains and losses on the derivative instrument that are reported in
other comprehensive income will be reclassified as earnings in the periods in
which earnings are impacted by the variability of the cash flows of the hedged
item. The ineffective portion of all hedges will be recognized in current period
earnings. Management is currently reviewing the provisions of SFAS No. 133 and
does not believe that the Company's financial statements will be materially
impacted by the adoption.

ENVIRONMENTAL MATTERS

The Company's exposure to environmental matters has not changed significantly
from the year ended December 25, 1998. For detailed information regarding
environmental matters, see "Management's Discussion and Analysis - Risk
Management" set forth in the Company's Annual Report on Form 10-K for the year
ended December 25, 1998.

NOTE REGARDING FORWARD LOOKING STATEMENTS: The Management's Discussion and
Analysis and other sections of this Form 10-Q may contain forward looking
statements that are based on current expectations, estimates and projections
about the industries in which the Company operates, management's beliefs and
assumptions made by management. Words such as "expects," "anticipates,"
"intends," "plans," "believes," "estimates," or variations of such words and
similar expressions are intended to identify such forward looking statements.
These forward-looking statements are based on a number of assumptions that could
ultimately prove inaccurate, and, therefore, there can be no assurance that they
will prove to be accurate. All such forward-looking statements are subject to
the safe harbor created by the Private Securities Litigation Reform Act of 1995.
Important factors that could cause future financial performance to differ
materially and significantly from past results and from those expressed or
implied in this document include, without limitation, the risks of acquisition
of businesses (including limited knowledge of the businesses acquired and
misrepresentations by sellers), changes in business strategy or development
plans, the cyclical demand for the


                                       23
<PAGE>

Company's products, the supply and/or price of aluminum and other raw
materials, currency exchange rate fluctuations, environmental regulations,
availability of financing, competition, reliance on key management personnel,
ability to manage growth, loss of customers, and a variety of other factors.
For further information on these and other risks, see the "Risk Factors"
section of Item 1 of the Company's Annual Report on Form 10-K for the year
ended December 25, 1998, as well as the Company's other filings with the
Securities and Exchange Commission. The Company assumes no obligation to
update publicly its forward looking statements, whether as a result of new
information, future events or otherwise.

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The following discussion about the Company's risk-management activities includes
forward-looking statements that involve risk and uncertainties. Actual results
could differ materially from those projected in the forward-looking statement.
See "Note Regarding Forward Looking Statements" for additional information
regarding the Private Securities Litigation Reform Act. The Company's management
of market risk from changes in interest rates, exchange rates and commodity
prices has not changed from the year ended December 25, 1998. For detailed
information regarding the Company's risk management, see "Management's
Discussion and Analysis - Risk Management" and "Item 7A. Quantitative and
Qualitative Disclosures about Market Risk" set forth in the Company's Annual
Report on Form 10-K for the year ended December 25, 1998.

The Company's exposure to market risk from changes in interest rates and
commodity prices have not changed significantly from the year ended December 25,
1998. The Company's exposure to market risk from changes in exchange rates has
decreased since the year ended December 25, 1998. This analysis presents the
hypothetical increase in foreign exchange loss and increase in interest expense
related to those financial instruments and derivative instruments held by the
Company at June 26, 1999, which are sensitive to changes in foreign currency
exchange risks. A hypothetical 10 percent decrease in foreign currency exchange
rates would increase the Company's foreign currency exchange loss by
approximately $11.0 thousand for the six months ended June 26, 1999, as compared
to the hypothetical increase in the Company's foreign currency exchange loss of
approximately $1.9 million for the year ended December 25, 1998. The decrease in
the hypothetical loss for the period ended June 26, 1999, is primarily
attributable to the prepayment of the Company's unhedged Tranche B Term Loans
under the Dutch Guilder facility (U.S. Dollar denominated debt) during the
second quarter of 1999.

All other factors remaining unchanged, a hypothetical 10 percent increase in
foreign currency exchange rates for one year would increase interest expense by
approximately $656.6 thousand as calculated at June 26, 1999, as compared to the
hypothetical increase in the Company's interest expense of approximately $1.4
million as calculated at December 25, 1998. The decrease is primarily due to the
effect of the weakening of the Dutch Guilder and Pound Sterling on the Company's
currency swap payments (see Note 5 to the Consolidated Financial Statements for
the year ended December 25, 1998, set forth in the Company's Annual Report on
Form 10-K).


                                       24
<PAGE>

PART II - OTHER INFORMATION

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

(a)(1)   The following consolidated financial statements of Euramax
         International plc and its subsidiaries are included in Part I, Item 1.

                  Condensed Consolidated Statements of Earnings for the quarters
                  and the six months ended June 26, 1999 and June 27, 1998

                  Condensed Consolidated Balance Sheets at June 26, 1999 and
                  December 25, 1998

                  Condensed Consolidated Statements of Cash Flows for the six
                  months ended June 26, 1999 and June 27, 1998

                  Notes to Condensed Consolidated Financial Statements

(b)      The Company filed no reports on Form 8-K during the three months ended
         June 26, 1999.



                                       25
<PAGE>

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K (CONTINUED)

<TABLE>
<CAPTION>

(c)      Exhibits:
           <S>        <C>
           2.1**      Purchase Agreement dated as of April 28, 1997, among the
                      Company and Genstar Capital Corporation ("GCC"), Ontario
                      Teachers' Pension Plan Board and the Management
                      Stockholders of Gentek Holdings, Inc. ("Holdings") as
                      sellers GCC as sellers' representative; Holdings and
                      Gentek Building Products, Inc. ("GBPI"). (Incorporated by
                      reference to Exhibit 2.1 of the Registrant's Form 8-K
                      filed August 1, 1997).

           3.1*       Articles of Association of Euramax International plc

           3.2*       Memorandum and Articles of Association of Euramax European
                      Holdings plc

           3.3*       Articles of Association of Euramax International B.V.

           3.4*       Articles of Incorporation of Amerimax Holdings, Inc.

           3.5*       Bylaws of Amerimax Holdings, Inc.

           4.3*       Indenture,  dated as of September 25, 1996, by and among
                      Euramax  International  plc, Euramax European Holdings
                      plc, Euramax European Holdings B.V., Amerimax Holdings,
                      Inc. and the Chase Manhattan Bank, as Trustee.

           4.4*       Deposit Agreement, dated as of September 25, 1996, by and
                      among Euramax International plc, Euramax European Holdings
                      plc, Euramax European Holdings B.V., and The Chase
                      Manhattan Bank, as book-entry depositary

           4.5*       Registration  Rights  Agreement,  dated  as of  September
                      25,  1996,  by and  among  Euramax International  plc,
                      Euramax European Holdings plc, Euramax European  Holdings
                      B.V.,  Amerimax Holdings, Inc. and J.P. Morgan Securities
                      Inc. and Goldman Sachs & Co.

           4.6*       Purchase Agreement dated as of September 18, 1996, by and
                      among Euramax  International  Ltd., Euramax European
                      Holdings Ltd., Euramax European Holdings B.V.,  Amerimax
                      Holdings,  Inc. and J.P. Morgan Securities Inc. and
                      Goldman Sachs & Co.

         10.26***     Incentive Compensation Plan effective January 1, 1997, by
                      Euramax International plc

         10.27***     Phantom Stock Plan effective January 1, 1999, by Euramax
                      International plc 10.28 Amendment and Waiver dated as of
                      April 6, 1999, among Euramax International plc, and its
                      subsidiaries, Paribas (as Agent and Lender), and the
                      Lenders, to the Amended and Restated Credit Agreement
                      dated as of July 16, 1997.

         10.28        AMENDMENT AND WAIVER, dated as of April 6, 1999, among
                      Euramax International plc, and its subsidiaries, Paribas
                      (as Agent and Lender), and the Lenders, to the the
                      Amended and Restated Credit Agreement dated as of July
                      16, 1997.

             27       Financial Data Schedule
</TABLE>

- --------------------------------------------------------------------------------
*   Incorporated by reference to the Exhibit with the same number in the
    Registrant's Registration Statement on Form S-4 (333-05978) which
    became effective on February 7, 1997.

**  Incorporated by reference to the Exhibit with the same number in the
    Registrant's Annual Report on Form 10-K (333-05978) which was
    filed on March 12, 1998.

*** Incorporated by reference to the Exhibit with the same number in the
    Quarterly Report on Form 10-Q (333-05978) which was filed on April 26,
    1999.


                                       26
<PAGE>

                                   SIGNATURES

PURSUANT TO THE REQUIREMENTS OF SECTION 13 OR 15(d) OF THE SECURITIES AND
EXCHANGE ACT OF 1934, EURAMAX INTERNATIONAL PLC HAS DULY CAUSED THIS REPORT TO
BE SIGNED ON ITS BEHALF BY THE UNDERSIGNED, THEREUNTO DULY AUTHORIZED.

                            EURAMAX INTERNATIONAL PLC

    SIGNATURE                            TITLE                       DATE
    ---------                            -----                       ----
   /s/ J. David Smith    Chief Executive Officer and President    August 2, 1999
- -------------------------
      J. David Smith



   /s/ R. Scott Vansant   Chief Financial Officer and Secretary   August 2, 1999
- -------------------------
      R. Scott Vansant








<PAGE>



                            EURAMAX INTERNATIONAL PLC

Exhibit 10.28

AMENDMENT AND WAIVER, dated as of April 6, 1999 (this "Amendment"), among
Euramax International plc, a company organized under the laws of England and
Wales ("Euramax"), the other Loan Parties referred to below, each of the
Lenders, the Swing Loan Lender and the Issuer referred to below and Paribas
(formerly, Banque Paribas), as agent (in such capacity, the "Agent") for said
Lenders, the Swing Loan Lender and the Issuer, to (a) the Amended and Restated
Credit Agreement, dated as of July 16, 1997, as amended (said Agreement, as so
amended and as the same may be further amended, supplemented or otherwise
modified from time to time, being the "Credit Agreement", and the terms defined
therein being used herein as therein defined unless otherwise defined herein),
among Euramax, the other Loan Parties party thereto, the financial institutions
party thereto, as lenders (the "Lenders"), the Swing Loan Lender and the Issuer
referred to therein and the Agent, and (b) the other Loan Documents referred to
below. W I T N E S S E T H :

WHEREAS, (a) Euramax owns, directly, 99,907 shares of the outstanding shares of
Stock of French Holdings, all of which shares are pledged to the Agent, for the
ratable benefit of the Secured Parties, pursuant to the Euramax Nantissement to
secure the Guarantied Obligations of Euramax, except that only 65% of such
shares of Stock of French Holdings secure the Excluded U.S. Liabilities; (b)
Dutch Holdings owns, directly, 287,744 shares of the outstanding shares of Stock
of French Holdings, all of which shares are pledged to the Agent, for the
ratable benefit of the Secured Parties, pursuant to the Dutch Holdings
Nantissement to secure the Guarantied Obligations of Dutch Holdings, which
Guarantied Obligations exclude the Excluded U.S. Liabilities; and (c) members of
the board of directors of French Holdings own all remaining outstanding shares
of Stock of French Holdings, all of which remaining shares are Qualifying
Shares;

WHEREAS, Euramax and Dutch Holdings have proposed that Euramax transfer
to Dutch Holdings all shares of Stock of French Holdings owned by Euramax (the
"Proposed French Holdings Share Transfer") in exchange for an equivalent value
of shares of newly issued Stock of Dutch Holdings (the "Dutch Holdings Stock
Issuance" and, together with the Proposed French Holdings Share Transfer, the
"Proposed Share Transactions"), all of which shares of Stock of French Holdings
proposed to be transferred to Dutch Holdings and all of which shares of Stock of
Dutch Holdings proposed to be issued by Dutch Holdings to Euramax would be
pledged to the Agent, for the ratable benefit of the Secured Parties, to secure,
in the case of such shares of Stock of French Holdings, the Guarantied
Obligations of Dutch Holdings and to secure, in the case of such shares of Stock
of Dutch Holdings, the Guarantied Obligations of Euramax, except that no such
shares of Stock of French Holdings will secure the Excluded U.S. Liabilities and
only 65% of such shares of Stock of Dutch Holdings will secure the Excluded U.S.
Liabilities;

WHEREAS, U.S. Operating Co. proposes acquiring all of the outstanding capital
stock of Atlanta Metal Products, Inc., a Georgia corporation ("Atlanta Metal"),
from all stockholders of Atlanta Metal, all of whom are individuals (the
"Atlanta Metal Sellers"), for an aggregate purchase price, payable in cash, of
approximately $17,000,000 (which amount includes costs and expenses associated
with such acquisition), a portion of which purchase price is contemplated to be
deposited into an escrow account maintained by an escrow agent and then
increased or decreased by certain working capital adjustments, decreased by any
offset for indemnification payable under the purchase agreements for said
acquisition and paid to the Atlanta Metal Sellers upon their and U.S. Operating
Co.'s agreement on said working capital adjustment (said purchase price,
including the portion thereof deposited into escrow, being the




                                       1
<PAGE>

 "Atlanta Metal Purchase Price" and said acquisition for the Atlanta Metal
Purchase Price being the "Atlanta Metal Acquisition");

WHEREAS, Coated Products U.K. proposes acquiring all of the outstanding capital
stock of Color Clad PLC, an English company ("Color Clad"), from all of its
shareholders, all of whom are individuals (the "Color Clad Sellers"), for an
aggregate purchase price, payable in cash, of the pound sterling equivalent of
approximately $5,000,000 (a portion of which is contemplated to be retained by
Coated Products U.K. and, subject to a net working capital adjustment, paid to
the Color Clad Sellers) (said purchase price, as adjusted by any increases or
decreases to net working capital, being the "Color Clad Purchase Price" and said
acquisition, on said terms, being the "Color Clad Acquisition");

WHEREAS, (a) U.S. Operating Co. intends to finance the Atlanta Metal Acquisition
with General Purpose Revolving Credit Loans (said Loans borrowed by U.S.
Operating Co. for said purpose being "Atlanta Metal Loans"), provided that
certain provisions set forth in the Credit Agreement relating to the U.S.
Borrowing Base that would restrict the amount of such Loans are waived as set
forth in this Amendment, and (b) Coated Products U.K. intends to finance the
Color Clad Acquisition from the proceeds of General Purpose Revolving Credit
Loans to be borrowed by U.K. Operating Co.;

WHEREAS, Section 2.7(d)(iii) of the Credit Agreement provides for, among other
things, a mandatory prepayment by the Borrowers of the Term Loans, within 100
days of the last day of Fiscal Year 1998, in an amount equal to 75% of Excess
Cash Flow for Fiscal Year 1998 (the "1998 Excess Cash Payment"), and Section
2.7(c) of the Credit Agreement provides that, among other things, until the
Additional Term Loans are paid in full, no partial prepayment of any other Term
Loan shall be made;

WHEREAS, the Loan Parties have requested that the Lenders, the Swing Loan Lender
and the Agent agree to (a) amend the Loan Documents to, among other things, (i)
permit the Proposed Share Transactions, the proposed Atlanta Metal Acquisition
and the proposed Color Clad Acquisition, and (ii) provide for certain provisions
relating to Y2K Compliance (as hereinafter defined); (b) waive certain U.S.
Borrowing Base restrictions for purposes of determining the amount of Atlanta
Metal Loans available to be borrowed by U.S. Operating Co. and, for a period of
six months from the date hereof, the amount of Revolving Credit Loans permitted
to remain outstanding; and (c) waive the provisions of Section 2.7(d)(iii) of
the Credit Agreement to the extent that said provisions require that the
Borrowers make the 1998 Excess Cash Payment, provided that Dutch Company makes a
prepayment of U.S. Dollar Term B Loans and Dutch Company Term Loans in the
amount set forth below, to be applied as set forth below; and

WHEREAS, the Lenders, the Swing Loan Lender and the Agent are willing to agree
to such amendments and waivers, subject to the terms and conditions hereinafter
set forth;

NOW, THEREFORE, in consideration of the mutual covenants and agreements
contained herein, the parties hereto hereby agree as follows:

SECTION 1. AMENDMENTS TO THE CREDIT AGREEMENT. Subject to the satisfaction of
the conditions precedent set forth in Section 3, the Credit Agreement is hereby
amended as follows:

1.1  AMENDMENT TO SECTION 1.1. (a) Section 1.1 thereof is amended by adding
     thereto, in the appropriate alphabetical order, the following new
     definitions:

"`APRIL 1999 AMENDMENT' means the Amendment and Waiver, dated as of April 6,
1999, among the Loan Parties, the Lenders, the Swing Loan Lender and the Agent,
to this Agreement and the Loan




                                       2
<PAGE>

Documents referred to therein.
"`ATLANTA METAL' has the meaning specified in the April 1999 Amendment."
"`ATLANTA METAL ACQUISITION' has the meaning specified in the April 1999
Amendment."
"`ATLANTA METAL ACQUISITION CONDITIONS' means each of the following conditions:

(a)      Each of the statements set forth in Section 3.1(s) (other than clause
     (ii) thereof) shall be true and correct with respect to the Atlanta Metal
     Acquisition, with references therein (i) to the `Existing Loans and Loans
     being made on the Effective Date' to be deemed to be references to all
     outstanding Loans and the Atlanta Metal Loans, (ii) to the `Effective
     Date' to be deemed to be references to the date of consummation of the
     Atlanta Metal Acquisition (the `CONSUMMATION DATE' thereof), (iii) to
     the `Fabral Purchase Documents', the `Fabral Purchase Agreement' or to a
     `Related Document' to be deemed to be references to the Related Documents
     with respect to the Atlanta Metal Acquisition, (iv) to the `Transactions'
     or to the `Fabral Purchase' to be deemed to be references to the Atlanta
     Metal Acquisition, (v) to `Fabral Holdings' and/or `Fabral, Inc.' to be
     deemed to be references to Atlanta Metal, and (vi) to the aggregate
     purchase price of the Fabral Purchase as specified in the Fabral Purchase
     Agreement to be references to the Atlanta Metal Purchase Price;

(b)      The Agent shall have received (in sufficient copies for each Lender)
     (i) from Atlanta Metal (A) on the Consummation Date, a supplement to each
     of this Agreement and the Domestic Subsidiary Guaranty, each in form and
     substance satisfactory to the Agent, pursuant to which Atlanta Metal shall
     agree to be bound by the terms of, and for all purposes be, a Loan Party
     under and party to and a Guarantor under and party to this Agreement and
     the Domestic Subsidiary Guaranty, respectively, and shall agree to all
     other matters set forth therein, (B) a Domestic Security Agreement, duly
     executed by Atlanta Metal, together with Blocked Account Letters, duly
     executed by Atlanta Metal and each of its Blocked Account Banks, and other
     appropriate Collateral Documents (including, in the case of any Real Estate
     or Lease owned by Atlanta Metal, all Collateral Documents referred to in
     Section 3.1(j) of the Existing Credit Agreement, as in effect prior to
     giving effect to the amendment and restatement thereof pursuant to this
     Agreement, and with all such Real Estate and all such Leases to be deemed
     to be `Specified Real Estate' and `Initial Specified Leases', as such terms
     are defined in said Existing Credit Agreement), each in form and substance
     satisfactory to the Agent, granting to the Agent a first priority security
     interest in all assets of Atlanta Metal as security for its Guaranteed
     Obligations, and (C) all other documents required to be delivered pursuant
     to Section 3.1(j) of the Existing Credit Agreement (with references therein
     to "Specified Real Estate" and "Initial Specified Leases" to be deemed to
     be references to the Real Estate and Leases owned by Atlanta Metal); (ii)
     from U.S. Operating Co. on the Consummation Date, a Pledge Amendment under
     (and as defined in) the U.S. Operating Co. Pledge Agreement granting to the
     Agent a first priority security interest in the Stock of Atlanta Metal as
     security for the Obligations, together with the certificates representing
     such Stock and undated stock powers therefor; (iii) evidence that there are
     no prior Liens or charges on any above-referenced assets except as
     permitted by Section 7.1(a) and that there are no prior Liens or charges on
     any above-referenced Stock; (iv) executed copies of proper Financing
     Statements (Form UCC-1) under the Uniform Commercial Code of all
     jurisdictions, and evidence of completion of all recordings and other
     filings in all jurisdictions (including of instruments to be filed with
     respect to Intellectual Property Collateral), as may be necessary or, in
     the opinion of the Agent, desirable to perfect the Liens created by the
     Collateral Documents to be executed pursuant to this subsection (b); (v)
     evidence of satisfactory insurance coverage as to the assets of Atlanta
     Metal and compliance with all provisions of the Loan Documents with respect
     to such insurance; (vi) satisfactory opinions of independent counsel to the
     Loan Parties, each dated the Consummation Date; (vii) from Atlanta Metal,
     the documents referred to in Sections 3.1(b) and (c) required to be
     delivered by a Loan Party, and from U.S. Operating Co., the documents
     referred to in clause (x) of Section 3.1(b) required to be delivered




                                       3
<PAGE>

     by a Loan Party, in each case, dated the Consummation Date and with
     references therein to (A) the `Fabral Purchase Document' or to the `Related
     Documents' to be deemed to be references to the Related Documents entered
     into in connection with the Atlanta Metal Acquisition, (B) the
     `Transactions' to be deemed to be references to the Atlanta Metal
     Acquisition, (C) the `Effective Date' to be deemed to be references to the
     Consummation Date and (D) the `Loan Documents' to be deemed to be
     references to the Loan Documents to be delivered, pursuant to this
     subsection (b), on the Consummation Date; (viii) a letter, dated the
     Consummation Date, from the Process Agent, in substantially the form of
     Exhibit O, agreeing to act as Process Agent for Atlanta Metal; and (ix)
     such financial and other information regarding Atlanta Metal as the Agent
     or any Lender shall reasonably request; and

(c)      Each document relating to the Atlanta Metal Acquisition shall be
     satisfactory in form and substance to the Agent and the Majority Lenders in
     their sole judgment exercised reasonably."

         "`ATLANTA METAL PURCHASE PRICE' has the meaning specified in the April
     1999 Amendment."

"`COLOR CLAD' has the meaning specified in the April 1999 Amendment."

"`COLOR CLAD ACQUISITION' has the meaning specified in the April 1999
Amendment."
"`COLOR CLAD ACQUISITION CONDITIONS' means each of the following conditions:

(a) Each of the statements set forth in Section 3.1(s) (other than clause (ii)
thereof) shall be true and correct with respect to the Color Clad Acquisition,
with references therein (i) to the `Existing Loans and Loans being made on the
Effective Date' to be deemed to be references to all outstanding Loans and any
General Purpose Revolving Credit Loans being borrowed by U.K. Operating Co., the
proceeds of which are contributed to Coated Products U.K. to finance the Color
Clad Acquisition, (ii) to the `Effective Date' to be deemed to be references to
the date of consummation of the Color Clad Acquisition (the `CONSUMMATION DATE'
thereof), (iii) to the `Fabral Purchase Documents', the `Fabral Purchase
Agreement' or to a `Related Document' to be deemed to be references to the
Related Documents with respect to the Color Clad Acquisition, (iv) to the
`Transactions' or to the `Fabral Purchase' to be deemed to be references to the
Color Clad Acquisition, (v) to `Fabral Holdings' and/or `Fabral, Inc.' to be
deemed to be references to Color Clad, and (vi) to the aggregate purchase price
of the Fabral Purchase as specified in the Fabral Purchase Agreement to be
deemed to be references to the Color Clad Purchase Price;

(b) The Agent shall have received (in sufficient copies for each Lender), (i) a
legal mortgage of shares, dated the Consummation Date and duly executed by
Coated Products U.K. and the U.K. Trustee, for the ratable benefit of the
Secured Parties, pursuant to which Coated Products U.K. shall pledge the Stock
of Color Clad to secure the Guarantied Obligations of Coated Products U.K.
(which legal mortgage of shares shall constitute a `Pledge Agreement'),
together with duly executed stock transfer forms and evidence that (A) such
Pledge Agreement shall have been duly prepared and organized for submission for
registration on Form 395 to the Companies Register in England and Wales, which
registration shall be made within 20 days after the Consummation Date, and
(B) all other action necessary or, in the opinion of the Agent, desirable to
perfect and protect the Lien created by such Pledge Agreement has been taken;
(ii) such counsel opinions and certificates as the Agent or any Lender shall
reasonably request; and (iii) such financial and other information regarding
Color Clad as the Agent or any Lender shall reasonably request; and
(c) Each document relating to the Color Clad Acquisition shall be satisfactory
in form and substance to the Agent and the Majority Lenders in their sole
judgment exercised reasonably."

"`COLOR CLAD PURCHASE PRICE' has the meaning specified in the April 1999
Amendment."

"`DUTCH HOLDINGS STOCK ISSUANCE' means, in exchange for the 99,907 shares of
Stock of French Holdings




                                       4
<PAGE>

to be transferred to Dutch Holdings by Euramax in the Permitted French Holdings
Share Transfer, the issuance by Dutch Holdings to Euramax of an equivalent value
of shares of Stock of Dutch Holdings."

"`FRENCH HOLDINGS SHARE TRANSFER CONDITIONS' means, with respect to the
Proposed French Holdings Share Transfer, the following conditions precedent
with respect thereto:

(a)      All necessary governmental and third party approvals (including,
     without limitation, under the Senior Subordinated Indenture, if required)
     in connection therewith and the Dutch Holdings Stock Issuance shall have
     been obtained and remain in effect, neither the Proposed French Holdings
     Share Transfer nor the Dutch Holdings Stock Issuance could have a Material
     Adverse Effect and, after giving effect thereto, there shall exist no
     Default or Event of Default and the representations and warranties of the
     Loan Parties in the Loan Documents shall be true and correct in all
     material respects;

(b)      The Agent shall have received each of the following, each dated the
     date of consummation of the Proposed French Holdings Share Transfer (the
     `PROPOSED FRENCH HOLDINGS SHARE TRANSFER DATE') and in form and substance
     satisfactory to the Agent and, except for any instruments referred to
     below, in sufficient copies for the Issuer and each Lender, together with,
     unless waived by the Agent, a certified copy of an English translation of
     each below-referenced document submitted in a language other than English:

(i)        A certificate of a Responsible Officer of Euramax, Dutch Holdings and
     French Holdings certifying (A) the resolutions of its board of directors or
     its general meeting of shareholders (or other governing body) approving, as
     applicable, the Proposed French Holdings Share Transfer and the Dutch
     Holdings Stock Issuance, all documentation therefor and the transactions
     contemplated thereby, and the Loan Documents and other documents and
     certificates required to be delivered by such Loan Party pursuant hereto
     and the transactions contemplated hereby and thereby; (B) all documents
     evidencing other necessary corporate action and required governmental and
     third party approvals, licenses and consents with respect to the Proposed
     French Holdings Share Transfer and the Dutch Holdings Stock Issuance and
     the documentation therefor and the Loan Documents and other documents and
     certificates required to be delivered by such Loan Party pursuant hereto
     and the transactions contemplated hereby and thereby; (C) in the case of
     Dutch Holdings and French Holdings, a copy of its organizational documents
     as in effect on the Proposed French Holdings Share Transfer Date after
     giving effect to the Proposed French Holdings Share Transfer and the Dutch
     Holdings Stock Issuance; (D) the names and true signatures of each of its
     officers who has been authorized to execute and deliver any Loan Document
     or other document required pursuant hereto to be executed and delivered by
     or on behalf of such Loan Party; and (E) a complete and correct copy of
     each document executed or delivered in connection with the Proposed French
     Holdings Share Transfer and the Dutch Holdings Stock Issuance, or
     evidencing the same, including, without limitation, (1) a share transfer
     form duly executed by Euramax, (2) the share transfer register of French
     Holdings updated to record the Proposed French Holdings Share Transfer, (3)
     the shareholders' accounts of French Holdings updated to record the
     Proposed French Holdings Share Transfer, (4) a notarial deed of issuance
     relating to the Dutch Holdings Stock Issuance, and (5) the register of
     Dutch Holdings updated to record the Dutch Holdings Stock Issuance;

(ii)     Such amendments, supplements or documents, in form and substance
     satisfactory to the Agent, duly executed by Dutch Holdings and the Agent,
     to the Dutch Holdings Nantissement as shall be necessary, in the opinion of
     the Agent, to give effect to, and provide for, the pledge to the Agent, for
     the ratable benefit of the Secured Parties, of all shares of Stock of
     French Holdings to be transferred by Euramax to Dutch Holdings in the
     Proposed French Holdings Share Transfer (the `TRANSFERRED SHARES') and
     containing such provisions as shall be necessary or, in the




                                       5
<PAGE>

     opinion of the Agent, desirable to create a valid and perfected first
     priority Lien on such shares as security for the Guarantied Obligations of
     Dutch Holdings and to continue the Lien in all other Collateral covered by
     the Dutch Holdings Nantissement as security for the Guarantied Obligations
     of Dutch Holdings, together with:

(A)      Evidence of the completion of all recordings, filings, notices,
     authorizations and approvals as may be necessary or, in the opinion of the
     Agent, desirable to continue, perfect or protect the Lien created by each
     such Loan Document;

(B)      A letter of release of the Euramax Nantissement, in form and substance
     satisfactory to the Agent, executed by the Agent and Euramax, and such
     filings, documentation, certificates, powers and evidence of the type
     referred to in Sections 3.1(i)(i)(A) and 3.1(i)(i)(B) necessary or, in the
     opinion of the Agent, desirable to continue, perfect or protect the Lien
     created by or the rights of the Agent under the Dutch Holdings Nantissement
     after giving effect to any amendment, supplement or document entered into
     pursuant hereto;

(C)      A declaration of pledge, duly executed by Dutch Holdings, in form and
     substance satisfactory to the Agent; and

(D)      A confirmation of pledge, duly executed by French Holdings, in form and
     substance satisfactory to the Agent.

(iii)    An amendment or supplement, in form and substance satisfactory to the
     Agent, duly executed by Euramax and the Agent, to each of the Euramax Deed
     of Pledge and the Additional Euramax Deed of Pledge, each giving effect to,
     and providing for, the pledge to the Agent, for the ratable benefit of the
     Secured Parties, of all shares of Stock of Dutch Holdings issued by Dutch
     Holdings to Euramax in the Dutch Holdings Stock Issuance and containing
     such provisions as shall be necessary or, in the opinion of the Agent,
     desirable to create a valid and perfected first priority Lien on such
     shares as security for the Guarantied Obligations of Euramax (except that
     only 65% of all shares of Stock of Dutch Holdings owned by Euramax shall
     secure the Excluded U.S. Liabilities) and to continue the Lien in all other
     Collateral covered by the Euramax Deed of Pledge and the Additional Euramax
     Deed of Pledge, and/or if required by the Agent, an additional deed of
     pledge, in form and substance satisfactory to the Agent, duly executed by
     Euramax and the Agent, providing for the pledge to the Agent, for the
     ratable benefit of the Secured Parties, of such shares of Dutch Holdings as
     security for the Guarantied Obligations of Euramax (except that only 65% of
     all shares of Stock of Dutch Holdings owned by Euramax shall secure the
     Excluded U.S. Liabilities), together with all filings, documentation,
     certificates, powers and evidence of the type referred to in Sections
     3.1(i)(i)(A) and 3.1(i)(i)(C) necessary or, in the opinion of the Agent,
     desirable to continue, perfect or protect the Lien created by or the rights
     of the Agent under (A) the Euramax Deed of Pledge and the Additional
     Euramax Deed of Pledge after giving effect to any amendment or supplement
     thereto entered into pursuant hereto and/or (B) any additional deed of
     pledges entered into pursuant hereto;

(iv)     Favorable opinions of counsel to the Loan Parties, each in form and
     substance satisfactory to the Agent and as to such matters as any Lender or
     the Issuer, through the Agent, may reasonably request; and

 (v)     Such additional documents, information (including financial
     information) and materials as any Lender or the Issuer, through the Agent,
     may reasonably request."

"`PERMITTED FRENCH HOLDINGS SHARE TRANSFER' means the Proposed French Holdings
Share Transfer




                                       6
<PAGE>

provided that the French Holdings Share Transfer Conditions shall have been
satisfied."

"`PROPOSED FRENCH HOLDINGS SHARE TRANSFER' means the contribution
and transfer by Euramax to Dutch Holdings of 99,907 shares of Stock of French
Holdings owned by Euramax, which shares constitute all shares of Stock of French
Holdings owned, beneficially or of record, by Euramax, in consideration for the
Dutch Holdings Stock Issuance."
"`Y2K COMPLIANCE' means the ability of acomputer program to (i) record, store,
process, calculate, present and, where appropriate, insert time and accurate
dates and calculations for calendar dates falling on or after (and, if
applicable, spans of time including) January 1, 2000, (ii) record, store,
process, calculate and present any information and/or data dependent on or
relating to such dates in the same manner, and with the
same functionality, data integrity and performance, as the software records,
stores, processes, calculates and presents calendar dates on or before December
31, 1999 and in such fashion as to respond to two-digit date input in a way that
eliminates all ambiguities as to the century of concern, and treats the year
2000 as a leap-year and correctly and accurately regards and processes data and
information with respect thereto, and (iii) lose no functionality with respect
to the introduction of records, including but not limited to back-up and
archived information and/or data, containing dates falling on or after January
1, 2000 and `Y2K COMPLIANT' has the correlative meaning."

(b)      Section 1.1 thereof is further amended as follows:

(i)      The definition therein of "APPLICABLE GOVERNING LAW" is amended by (A)
     adding to clause (ii) thereof, immediately after the reference therein to
     "the Additional Euramax Deed of Pledge", the phrase ", any additional deed
     of pledge entered into by Euramax pursuant to the French Holdings Share
     Transfer Conditions", and (B) replacing all words in clause (iv) thereof
     with the words "with respect to (A) the Euramax Nantissement until the
     consummation of the Permitted French Holdings Share Transfer, and (B) the
     Dutch Holdings Nantissement, the laws of the Republic of France".

(ii)     The definition therein of "EURAMAX NANTISSEMENT" is amended by adding
     to the end thereof the phrase ", which Euramax Nantissement shall be
     terminated upon the consummation of the Permitted French Holdings Share
     Transfer".

(iii)    The definition therein of "FOREIGN COLLATERAL DOCUMENTS" is amended by
     (A) adding thereto, immediately after the reference therein to "the
     Additional Euramax Deed of Pledge," the phrase "any additional deed of
     pledge entered into by Euramax pursuant to the French Holdings Share
     Transfer Conditions"; and (B) adding thereto, immediately after the
     reference therein to "Euramax Nantissement", but prior to the comma
     immediately after said reference, the phrase "until the consummation of the
     Permitted French Holdings Share Transfer".

(iv)     The definition therein of "FOREIGN LOAN PARTY" is amended by adding
     thereto, immediately after the reference therein to "Domestic Loan Party,"
     a reference to "Color Clad,".

(v)      The definition therein of "FRENCH HOLDINGS" is amended by adding to the
     end thereof the proviso "; PROVIDED, HOWEVER, that, upon the consummation
     of the Permitted French Holdings Share Transfer, `FRENCH HOLDINGS' shall
     mean Euramax European Holdings, S.A., a company organized under the laws of
     the Republic of France and a wholly owned, direct Subsidiary of Dutch
     Holdings".

(vi)     The definition therein of "PERMITTED MERGER" is amended by (A) deleting
     from clause (c)(iv)(B) thereof the phrase "each of the Dutch Holdings
     Nantissement and the Euramax Nantissement" and substituting therefor the
     phrase and, "until the consummation of the Permitted French Holdings Share
     Transfer, each of the Dutch Holdings Nantissement and the Euramax




                                       7
<PAGE>

     Nantissement and, thereafter, the Dutch Holdings Nantissement,"; (B) adding
     to clause (z) of clause (c)(iv)(B) thereof, immediately prior to the
     reference therein to "Euramax", the phrase ", until the consummation of the
     Permitted French Holdings Share Transfer,"; (C) deleting from clause
     (c)(v)(C) thereof the words "Euramax and" and adding to the end of said
     clause the phrase "and, until the consummation of the Permitted French
     Holdings Share Transfer, Euramax"; and (D) adding to the parenthetical that
     immediately precedes clause (x) of clause (c)(v) thereof, immediately after
     the reference therein to "French Holdings", but prior to the comma
     immediately thereafter, the words "consummated prior to the consummation of
     the Permitted French Holdings Share Transfer and Dutch Holdings in the case
     of a Proposed Merger of French Operating Co. with and into French Holdings
     consummated simultaneously with or after consummation of the Permitted
     French Holdings Share Transfer,".

(vii)    The definition therein of "PLEDGE AGREEMENTS" is amended by (A) adding
     thereto, immediately after the reference therein to "the Euramax
     Nantissement", but prior to the comma immediately after such reference, the
     phrase "until the consummation of the Permitted French Holdings Share
     Transfer"; and (B) adding thereto, immediately after the reference therein
     to "Additional Euramax Deed of Pledge,", the phrase "any additional deed of
     pledge entered into by Euramax pursuant to the French Holdings Share
     Transfer Conditions,".

(viii)   The definition therein of "RELATED DOCUMENTS" is amended by adding to
     the end thereof the phrase ", and each purchase agreement, instrument and
     other document executed with respect to the Atlanta Metal Acquisition or
     the Color Clad Acquisition".

1.2.     AMENDMENT TO SECTION 4.18. Section 4.18(a)(iii) thereof is amended by
     adding thereto, immediately after the reference in the parenthetical
     therein to "Costs", the phrase "except to finance, in the case of U.S.
     Operating Co., the Atlanta Metal Purchase Price and Costs associated
     therewith" and, in the case of U.K. Operating Co., the Color Clad Purchase
     Price and Costs associated therewith.

1.3.     NEW SECTION 4.23. Article IV thereof is amended by adding to the end
     thereof a new Section 4.23 to read in full as follows:

"4.23.  Y2K COMPLIANCE.  Except as disclosed on Schedule 4.23, each Loan Party:

(a)      has reviewed the areas within its operations and the operations of its
     Subsidiaries that utilize computers;

(b)      has purchased and has arranged to install computer software on all the
     computer systems utilized by it or any of its Subsidiaries and necessary
     for the business of such Loan Party and its Subsidiaries taken as a whole,
     in order to ensure that such computer systems are Y2K Compliant, and will
     install and test each such computer system on or prior to June 30, 1999;

(c)      has identified those of its customers, suppliers and others who are
     material to its business and that of its Subsidiaries taken as a whole or
     with whom it electronically transmits or receives data and inquired of them
     as to whether the computer systems utilized by such customers, suppliers
     and others and necessary for their operations are Y2K Compliant, and will
     summarize the results of such inquiries in a written report, to be
     furnished to the Agent on or before June 30, 1999;

(d)      will develop and implement a contingency plan for action to be taken by
     such Loan Party and its Subsidiaries in the event that any of the computer
     systems utilized by it in its business and the business of its Subsidiaries
     or by the customers, suppliers and others identified pursuant to




                                       8
<PAGE>

     clause (c) above and necessary for their operations is not Y2K Compliant;
     and

(e)      has no reason to believe and does not believe that it will be unable to
     install the computer software or test the computer systems or implement any
     contingency plan referred to in clause (d) above except for any inability
     that will not have a Material Adverse Effect."

1.4.     NEW SECTION 6.20. A new Section 6.20 is added to the end of Article VI
     thereof to read in full as follows:

"6.20. ONGOING Y2K REPORTS. Each Loan Party will certify to the Agent each
quarter that the representation and warranty contained in Section 4.23 remains
true and correct and, if exceptions were set forth on Schedule 4.23, the
progress made during the preceding quarter with respect to the elimination
thereof on or prior to June 30, 1999."

1.5.     AMENDMENT TO SECTION 7.4. Section 7.4 thereof is amended by adding
     thereto, immediately after the reference therein to , "French Holdings" in
     subsection (a)(iv)(J) thereof, the words "until the consummation of the
     Permitted French Holdings Share Transfer,".

1.6.     AMENDMENT TO SECTION 7.5. Section 7.5(b) thereof is amended by (a)
     adding to the end of clause (i)(D) thereof the phrase "or by Euramax of
     99,907 shares of Stock of French Holdings to Dutch Holdings in the
     Permitted French Holdings Transfer," and (b) adding to the end of clause
     (ii) thereof the phrase "or clause (D) above".

1.7.     AMENDMENT TO SECTION 7.6. Section 7.6 thereof is amended by (a) adding
     to the end of subsection (a) thereof the clause "or (iv) the Permitted
     French Holdings Share Transfer and the Dutch Holdings Stock Issuance in
     connection therewith"; (b) changing subsection (j) thereof to be subsection
     (k); and (c) adding, immediately after subsection (i) thereof, the
     following new subsection (j):

"(j) Investments consisting of (i) subject to the satisfaction of the Color Clad
Acquisition Conditions, the Stock of Color Clad by Coated Products U.K. in the
Color Clad Acquisition, and (ii) subject to the satisfaction of the Atlanta
Metal Acquisition Conditions, the purchase of the Stock of Atlanta Metal by U.S.
Operating Co. in the Atlanta Metal Acquisition; and".

1.8.     AMENDMENT TO SECTION 7.7. Section 7.7(b) thereof is amended by (a)
     adding thereto, immediately after the reference therein to "the French Note
     Conversion," the phrase "the Permitted French Holdings Share Transfer", and
     (b) adding thereto, immediately after the reference therein to "a Permitted
     Share Transfer", the phrase ", or any other change in its capital structure
     specifically permitted by Section 7.6".

1.9.     AMENDMENTS TO SECTION 7.10. Section 7.10 thereof is amended by adding
     to the end of each of clause (ii) and clause (iii) thereof the phrase "or
     in the Permitted French Holdings Share Transfer".

1.10.    AMENDMENT TO SECTION 7.13. Clause (a) of Section 7.13 thereof is
     amended by adding thereto, immediately prior to the reference therein to
     "French Holdings", the phrase ", until the Permitted French Holdings Share
     Transfer,".

1.11.    AMENDMENT TO SECTION 8.1(L). Clause (ix) of Section 8.1(l) thereof is
     amended by (a) deleting the words "Euramax and" therefrom and (b) adding
     thereto, immediately after the reference therein to "Dutch Holdings", the
     phrase "and, until the consummation of the Permitted French




                                       9
<PAGE>

     Holdings Share Transfer, Euramax".

     SECTION 2. WAIVERS AND CERTAIN AGREEMENTS. (a) Subject to the satisfaction
of the conditions precedent set forth in Section 3, the Lenders, the Swing Loan
Lender and the Agent (i) hereby permanently waive, effective as of the date
hereof, the 1998 Excess Cash Payment, provided that, on or prior to May 12,
1999, Dutch Company shall have made a prepayment of the U.S. Dollar Term B Loans
and Dutch Company Term Loans in the equivalent in the relevant currency of
approximately $9,300,000, which prepayment shall be applied to reduce ratably
the remaining installments of said Term Loans notwithstanding the provisions of
Section 2.7(c) of the Credit Agreement; and (ii) hereby agree that, if the
Atlanta Loans are made, then, solely for purposes of determining (A) the
aggregate principal amount of Atlanta Metal Loans available to be borrowed by
U.S. Operating Co. pursuant to Section 2.1(b) of the Credit Agreement, (B) the
aggregate principal amount of General Purpose Revolving Credit Loans available
to be borrowed by U.S. Operating Co. pursuant to said Section 2.1(b) during the
period commencing on the date hereof and ending on the sixth-month anniversary
date hereof (the "Waiver Period"), and (C) whether any principal amount of
Revolving Credit Loans shall be required to be prepaid pursuant to clause (d)(i)
or (d)(vi) of Section 2.7 of the Credit Agreement at any time during the Waiver
Period, the calculation of the "Available U.S. Credit", the "Maximum Amount of
Revolver Liabilities of U.S. Operating Co.", and the "Swing Loan Lender Excess
Amount" shall be made as if the term "U.S. Borrowing Base" was the term
"Borrowing Base".

(b)      Each party hereto hereby agrees that, from and after the execution by
     Atlanta Metal of the supplement to the Domestic Subsidiary Guaranty and the
     supplement to the Credit Agreement referred to in the definition of
     "Atlanta Metal Acquisition" in Section 1 hereof, Atlanta Metal shall for
     all purposes be a Loan Party under and a party to the Credit Agreement and
     a Guarantor under and a party to the Domestic Subsidiary Guaranty,
     respectively.

     SECTION 3. EFFECTIVENESS. This Amendment shall become effective on the date
on which the Agent shall have executed a counterpart hereof and shall have
received counterparts hereof executed by the Lenders, the Swing Loan Lender and
each Loan Party.

     SECTION 4. REPRESENTATIONS AND WARRANTIES. Each of the Loan Parties
represents and warrants as to itself and each of its Subsidiaries as follows:

(a)      The execution, delivery and performance of this Amendment has been duly
     authorized by all necessary corporate action, and this Amendment and the
     Loan Documents as amended hereby, and the transactions contemplated hereby
     and thereby, do not and will not (i) require any consent or approval of the
     stockholders of any Loan Party or any of its Subsidiaries or any third
     party, other than any consents or approvals that have already been obtained
     and which remain in full force and effect, (ii) violate any Requirement of
     Law, (iii) result in a breach of or constitute a default under any
     Contractual Obligation to which any Loan Party or any of its Subsidiaries
     is a party or by which any of them or their respective properties may be
     bound or affected, or (iv) result in, or require, the creation or
     imposition of any Lien of any nature upon or with respect to any of the
     properties now owned or hereafter acquired by any Loan Party or any of its
     Subsidiaries (other than pursuant to the Loan Documents).

(b)      All authorizations, consents, approvals of, licenses of, or filings or
     registrations with, any court or Governmental Authority, required in
     connection with the execution, delivery and performance by any Loan Party
     of this Amendment and the performance by each Loan Party of the Loan
     Documents as amended hereby, and the consummation by each Loan Party of the
     transactions contemplated hereby and thereby, have been obtained, given,
     filed or taken and are in full force and




                                       10
<PAGE>

     effect.

(c)      This Amendment has been duly executed and delivered by each Loan Party,
     and each of this Amendment and each Loan Document as amended hereby
     constitutes the legal, valid and binding obligation of each Loan Party
     thereto, enforceable against such Loan Party in accordance with its terms,
     except as enforceability may be limited by applicable bankruptcy,
     insolvency, reorganization, moratorium or similar laws affecting
     enforcement of creditors' rights generally and by general equitable
     principles (whether enforcement is sought by proceedings in equity or law).

(d)      There exists no judgment, order, injunction or other restraint
     prohibiting or imposing materially adverse conditions upon the execution,
     delivery and performance of this Amendment or the Loan Documents as amended
     hereby or upon the consummation of the transactions contemplated hereby or
     thereby.

(e)      None of the transactions contemplated by this Amendment or the Loan
     Documents as amended hereby will have or could have a Material Adverse
     Effect, and the execution, delivery and performance of this Amendment will
     not and could not adversely affect the Liens of any Collateral Document.


(f)      No provision of any Related Document or any other Contractual
     Obligation of any Loan Party would prohibit, restrict or impose any
     conditions on this Amendment or the Loan Documents as amended hereby, and
     no consent under any Related Document or other Contractual Obligation is
     required for the execution, delivery or performance of this Amendment, or
     the Loan Documents as amended hereby, or for the consummation of any of the
     transactions contemplated hereby, including the transactions contemplated
     by the amendments set forth herein except as specifically contemplated
     hereby.

(g)      Each of the representations and warranties contained in each Loan
     Document are true and correct on and as of the date hereof, and no Default
     or Event of Default has occurred or is continuing or would result from the
     consummation of any transaction contemplated hereby.

     SECTION 5. COSTS AND EXPENSES. The Loan Parties jointly and severally agree
to pay (a) all costs and expenses of the Agent in connection with the
preparation, execution and delivery of this Amendment, including the reasonable
fees and out-of-pocket expenses of counsel for the Agent with respect thereto,
and (b) all costs and expenses otherwise required to be paid under Section 10.4
of the Credit Agreement.

     SECTION 6. MISCELLANEOUS.

 (a)     Upon the effectiveness of this Amendment each reference in any Loan
     Document to "this Agreement", "hereunder", "herein", or words of like
     import, and each reference in any other Loan Document to such Loan
     Document, shall mean and be a reference to such Loan Document as amended or
     waived hereby.

(b)      Except as specifically amended or waived hereby, each Loan Document
     shall remain in full force and effect and is hereby ratified and confirmed.

(c)      The execution, delivery and effectiveness of this Amendment shall not,
     except as expressly provided herein, operate as a waiver of any right,
     power, or remedy of the Lenders, the Issuer, the Swing Loan Lender or the
     Agent under any Loan Document, nor constitute a waiver of




                                       11
<PAGE>

     any provision of any Loan Document.

(d)      This Amendment may be executed in any number of counterparts and by
     different parties hereto in separate counterparts, each of which when so
     executed and delivered, shall be deemed to be an original and all of which
     taken together shall constitute but one and the same instrument.

(e)      THIS AMENDMENT SHALL BE GOVERNED BY AND CONSTRUED IN ACCORDANCE
     WITH THE LAWS OF THE STATE OF NEW YORK.


(f)      EACH LOAN PARTY HEREBY KNOWINGLY, VOLUNTARILY AND INTENTIONALLY
     WAIVES ANY RIGHTS IT MAY HAVE TO A TRIAL BY JURY IN RESPECT OF ANY
     LITIGATION BASED HEREON, OR ARISING OUT OF, UNDER OR IN CONNECTION WITH,
     THIS AMENDMENT, OR ANY COURSE OF CONDUCT, COURSE OF DEALING, STATEMENTS
     (WHETHER VERBAL OR WRITTEN) OR ACTIONS OF THE AGENT, THE ISSUER, ANY LENDER
     OR ANY LOAN PARTY. THIS PROVISION IS A MATERIAL INDUCEMENT FOR THE LENDERS
     ENTERING INTO THIS AMENDMENT.




                                       12
<PAGE>


IN WITNESS WHEREOF, the parties hereto have caused this Amendment to be duly
executed and delivered by their respective officers thereunto duly authorized as
of the date first above written.
                                         EURAMAX INTERNATIONAL PLC


                                         By:
                                            ------------------------------------
                                         Title:


                                         EURAMAX EUROPEAN HOLDINGS PLC


                                         By:
                                            ------------------------------------
                                         Title:


                                         EURAMAX EUROPEAN HOLDINGS, B.V.


                                         By:
                                            ------------------------------------
                                         Title:


                                         EURAMAX EUROPE LIMITED


                                         By:
                                            ------------------------------------
                                         Title:


                                         EURAMAX NETHERLANDS B.V.


                                         By:
                                            ------------------------------------
                                         Title:



                                         EURAMAX HOLDINGS LIMITED


                                         By:
                                            ------------------------------------
                                         Title:




                                       13
<PAGE>


                                         EURAMAX EUROPE B.V.


                                         By:
                                            ------------------------------------
                                         Title:


                                         ELLBEE LIMITED


                                         By:
                                            ------------------------------------
                                         Title:


                                         EURAMAX COATED PRODUCTS LIMITED


                                         By:
                                            ------------------------------------
                                         Title:


                                         EURAMAX COATED PRODUCTS B.V.


                                         By:
                                            ------------------------------------
                                         Title:


                                         AMERIMAX HOLDINGS, INC.
                                         AMERIMAX FABRICATED PRODUCTS, INC.
                                         AMERIMAX BUILDING PRODUCTS, INC.
                                         AMERIMAX COATED PRODUCTS, INC.
                                         AMERIMAX RICHMOND COMPANY
                                         AMERIMAX HOME PRODUCTS, INC.
                                         AMERIMAX LAMINATED PRODUCTS, INC.


                                         By:
                                            ------------------------------------
                                         Title:


                                         FABRAL HOLDINGS, INC.
                                          (formerly, Gentek Holdings, Inc.)
                                         FABRAL, INC.
                                          (formerly, Gentek Building Products,
                                           Inc.)


                                         By:
                                            ------------------------------------
                                         Title:




                                       14
<PAGE>


                                         PARIBAS (formerly, Banque Paribas), as
                                          Agent, as a Lender, as the Issuer and
                                          as Swing Loan Lender


                                         By:
                                            ------------------------------------
                                         Title:


                                         By:
                                            ------------------------------------
                                         Title:


                                         BANKBOSTON, N.A., as a Lender


                                         By:
                                            ------------------------------------
                                         Title:


                                         SUNTRUST BANK, ATLANTA, as a Lender


                                         By:
                                            ------------------------------------
                                         Title:


                                         BANK AUSTRIA CREDITANSTALT CORPORATE
                                          FINANCE, INC., as a Lender


                                         By:
                                            ------------------------------------
                                         Title:


                                         By:
                                            ------------------------------------
                                         Title:




                                       15
<PAGE>

                                         FLEET NATIONAL BANK, as a Lender


                                         By:
                                            ------------------------------------
                                         Title:


                                         LASALLE NATIONAL BANK, as a Lender


                                         By:
                                            ------------------------------------
                                         Title:


                                         WACHOVIA BANK, N.A., as a Lender


                                         By:
                                            ------------------------------------
                                         Title:


                                         THE FIRST NATIONAL BANK OF CHICAGO,
                                             as a Lender


                                         By:
                                            ------------------------------------
                                         Title:


                                         PPM AMERICA, INC., as attorney in fact,
                                          on behalf of Jackson National Life
                                          Insurance Company, as a Lender


                                         By:
                                            ------------------------------------
                                         Title:


                                         DE NATIONALE INVESTERINGS BANK
                                          N.V., as a Lender


                                         By:
                                            ------------------------------------
                                         Title:


                                         By:
                                            ------------------------------------
                                         Title:


                                         PARIBAS CAPITAL FUNDING LLC,
                                          as a Lender


                                         By:
                                            ------------------------------------





                                       16
<PAGE>

                                         Title:


                                         MERRILL LYNCH SENIOR FLOATING
                                          RATE FUND, INC., as a Lender


                                         By:
                                            ------------------------------------
                                         Title:



                                         DEBT STRATEGIES FUND, INC.,
                                          as a Lender


                                         By:
                                            ------------------------------------
                                         Title:



                                       17


<TABLE> <S> <C>

<PAGE>
<ARTICLE> 5
<CIK> 0001026743
<NAME> EURAMAX INTERNATIONAL PLC
<MULTIPLIER> 1,000

<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          DEC-31-1999
<PERIOD-START>                             DEC-26-1998
<PERIOD-END>                               JUN-26-1999
<CASH>                                          16,345
<SECURITIES>                                         0
<RECEIVABLES>                                   97,055
<ALLOWANCES>                                     3,442
<INVENTORY>                                     77,546
<CURRENT-ASSETS>                               192,981
<PP&E>                                         140,350
<DEPRECIATION>                                  24,772
<TOTAL-ASSETS>                                 411,752
<CURRENT-LIABILITIES>                          103,014
<BONDS>                                        135,000
                                0
                                     49,639
<COMMON>                                         1,000
<OTHER-SE>                                       8,466
<TOTAL-LIABILITY-AND-EQUITY>                   411,752
<SALES>                                        288,586
<TOTAL-REVENUES>                               288,586
<CGS>                                          231,724
<TOTAL-COSTS>                                  231,724
<OTHER-EXPENSES>                                34,730
<LOSS-PROVISION>                                   260
<INTEREST-EXPENSE>                              10,631
<INCOME-PRETAX>                                 11,241
<INCOME-TAX>                                     4,772
<INCOME-CONTINUING>                              6,469
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     6,469
<EPS-BASIC>                                          0
<EPS-DILUTED>                                        0


</TABLE>


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