AKI HOLDING CORP
424B3, 1998-12-23
PERFUMES, COSMETICS & OTHER TOILET PREPARATIONS
Previous: AKI INC, 424B3, 1998-12-23
Next: GLOBAL MARKETS ACCESS LTD, S-1/A, 1998-12-23



<PAGE>

   
    

PROSPECTUS


                               OFFER TO EXCHANGE
     NEW 13 1/2% SENIOR DISCOUNT DEBENTURES DUE 2009 FOR UP TO $50,000,000
                        IN PRINCIPAL AMOUNT OUTSTANDING
                  13 1/2% SENIOR DISCOUNT DEBENTURES DUE 2009
                                      OF


                               AKI HOLDING CORP.
                               ----------------
   
       THE EXCHANGE OFFER WILL EXPIRE AT 5:00 P.M., NEW YORK CITY TIME,
                      ON JANUARY 13, 1999, UNLESS EXTENDED
    
     AKI Holding Corp., a Delaware corporation ("Holding"), hereby offers, upon
the terms and subject to the conditions set forth in this Prospectus and the
accompanying letter of transmittal (the "Letter of Transmittal," and together
with this Prospectus, the "Exchange Offer"), to exchange $1,000 principal
amount of its New 13 1/2% Senior Discount Debentures due 2009 (the "New
Debentures") for each $1,000 principal amount of the outstanding 13 1/2% Senior
Discount Debentures due 2009 (the "Old Debentures") of Holding, of which $50.0
million principal amount is outstanding from the holders thereof (the
"Holders"). The New Debentures will be obligations of Holding issued pursuant
to the Indenture under which the Old Debentures were issued (the "Indenture").
The form and terms of the New Debentures are the same as the form and terms of
the Old Debentures except that (i) the New Debentures will have been registered
under the Securities Act of 1933, as amended (the "Securities Act"), pursuant
to an Exchange Offer Registration Statement (as defined herein) of which this
Prospectus is a part, and thus will not bear legends restricting their transfer
pursuant to the Securities Act, (ii) Holders of the New Debentures will not be
entitled to certain rights of Holders of the Old Debentures under the
Registration Rights Agreement (as defined herein) which rights will terminate
upon the consummation of the Exchange Offer and (iii) for certain contingent
Liquidated Damages provisions. See "The Exchange Offer." The New Debentures and
the Old Debentures are collectively referred to herein as the "Debentures."


     The New Debentures will mature on July 1, 2009. The New Debentures will be
issued at a substantial discount from their principal amount. The New
Debentures will accrete at a rate of 13 1/2%, compounded semi-annually to an
aggregate principal amount of $50.0 million at July 1, 2003. Thereafter, the
New Debentures will accrue interest at the rate of 13 1/2% per annum, payable
semi-annually on January 1 and July 1 of each year, commencing on January 1,
2004. The New Debentures will be redeemable at the option of Holding, in whole
or in part, at anytime on or after July 1, 2003, in cash at the redemption
prices set forth herein, plus accrued and unpaid interest and Liquidated
Damages (as defined herein), if any, thereon to the date of redemption. In
addition, at any time prior to July 1, 2001, Holding may on any one or more
occasions redeem up to 35% of the aggregate principal amount of New Debentures
originally issued at a redemption price equal to 113.5% of the Accreted Value
(as defined herein) thereof on the date of redemption, plus Liquidated Damages,
if any, to the redemption date, with the net cash proceeds of one or more
Public Equity Offerings (as defined herein); provided that at least 65% of the
aggregate principal amount of New Debentures originally issued remains
outstanding immediately after the occurrence of any such redemption. See
"Description of New Debentures--Optional Redemption." In addition, upon the
occurrence of a Change of Control (as defined herein), each holder of
Debentures will have the right to require Holding to repurchase all or any part
of such Holder's Debentures at an offer price in cash equal to 101% of the
Accreted Value thereof on the date of repurchase (if such date of repurchase is
prior to July 1, 2003) or 101% of the aggregate principal amount thereof (if
such date of repurchase is on or after July 1, 2003), plus, in each case,
accrued and unpaid interest and Liquidated Damages, if any, thereon to the date
of repurchase. See "Description of New Debentures--Repurchase at the Option of
Holders--Change of Control." There can be no assurance that, in the event of a
Change of Control, Holding would have sufficient funds to purchase all
Debentures tendered. See "Risk Factors--Limitations on Ability to Make Change
of Control Payment."

                                                       (Continued on next page)
                               ----------------
     SEE "RISK FACTORS" BEGINNING ON PAGE 13 OF THIS PROSPECTUS FOR A
DISCUSSION OF CERTAIN FACTORS THAT SHOULD BE CONSIDERED BY HOLDERS PRIOR TO
TENDERING THEIR OLD DEBENTURES IN THE EXCHANGE OFFER.
                               ----------------
THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE SECURITIES
AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION PASSED UPON THE
ACCURACY OR ADEQUACY OF THE PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A
                               CRIMINAL OFFENSE.
   
                The date of this Prospectus is December 23, 1998
    
<PAGE>

     The New Debentures will be general unsecured obligations of Holding, will
rank pari passu in right of payment to all existing and future senior unsecured
indebtedness of Holding and will rank senior in right of payment to all
existing and future subordinated indebtedness of Holding. The New Debentures,
however, will be (i) effectively subordinated to all secured obligations of
Holding, to the extent of the assets securing such obligations and (ii)
structurally subordinated to all obligations of Holding's subsidiaries. As of
September 30, 1998, Holding had no outstanding indebtedness other than the
Debentures. Holding's subsidiaries had $116.9 million of outstanding
indebtedness and $16.6 million of other outstanding liabilities (including
trade payables, accrued liabilities and deferred taxes), all of which
effectively ranks senior to the Debentures.


     The New Debentures are being offered hereunder in order to satisfy certain
obligations of Holding contained in the Registration Rights Agreement. The Old
Debentures were originally issued and sold on June 25, 1998 in transactions not
registered under the Securities Act in reliance upon the exemption provided in
Section 4(2) of the Securities Act. Accordingly, the Old Debentures may not be
reoffered, resold or otherwise pledged, hypothecated or transferred in the
United States unless so registered or unless an applicable exemption from the
requirements of the Securities Act is available. Based upon interpretations by
the staff of the Securities and Exchange Commission (the "Commission") set
forth in no-action letters issued to unrelated third parties, Holding believes
that New Debentures issued pursuant to the Exchange Offer in exchange for Old
Debentures may be offered for resale, resold and otherwise transferred by a
Holder thereof (other than a "Restricted Holder," being (i) a broker-dealer who
purchases such Old Debentures directly from Holding to resell pursuant to Rule
144A or any other available exemption under the Securities Act or (ii) a person
that is an affiliate of Holding within the meaning of Rule 405 under the
Securities Act), without compliance with the registration and prospectus
delivery provisions of the Securities Act, provided that the Holder is
acquiring the New Debentures in the ordinary course of its business and is not
participating, does not intend to participate and has no arrangement or
understanding with any person to participate, in a distribution of the New
Debentures. Eligible Holders wishing to accept the Exchange Offer must
represent to Holding that such conditions have been met. Each broker-dealer
that receives New Debentures for its own account pursuant to the Exchange Offer
must acknowledge that it will deliver a prospectus in connection with any
resale of such New Debentures. The Letter of Transmittal relating the Exchange
Offer states that by so acknowledging and by delivering a prospectus, a
broker-dealer will not be deemed to admit that it is an "underwriter" within
the meaning of the Securities Act. This Prospectus, as it may be amended or
supplemented from time to time, may be used by a broker-dealer in connection
with resales of New Debentures received in exchange for Old Debentures where
such Old Debentures were acquired by such broker-dealer as a result of
market-making activities or other trading activities. Holding has agreed that
it will make this Prospectus available to any broker-dealer for use in
connection with any such resale for a period from the date of this Prospectus
until 180 days after the consummation of the Exchange Offer, or such shorter
period as will terminate when all Old Debentures acquired by broker-dealers for
their own accounts as a result of market-making activities or other trading
activities have been exchanged for New Debentures and resold by such
broker-dealers. See "The Exchange Offer" and "Plan of Distribution."

     Any Old Debentures not tendered and accepted in the Exchange Offer will
remain outstanding. To the extent that Old Debentures are tendered and accepted
in the Exchange Offer, a holder's ability to sell untendered Old Debentures
could be adversely affected. Following consummation of the Exchange Offer, the
holders of Old Debentures will continue to be subject to the existing
restrictions on transfer thereof and Holding will have no further obligation to
such holders to provide for the registration under the Securities Act of the
Old Debentures. See "Risk Factors--Consequences of Exchange Offer on
Non-Tendering Holders of the Old Debentures."

     Prior to the Exchange Offer, there has been only a limited secondary
market and no public market for the Old Debentures. If a market for the New
Debentures should develop, the New Debentures could trade at a discount from
their principal amount. Holding does not intend to list the New Debentures on a
national securities exchange or to apply for quotation of the New Debentures
through the National Association of Securities Dealers Automated Quotation
System. Accordingly, there can be no assurance as to the development or
liquidity of any public market for the New Debentures. Holding has been


                                       i
<PAGE>

advised by Donaldson, Lufkin & Jenrette Securities Corporation ("DLJ") as the
initial purchaser (the "Initial Purchaser") that the Initial Purchaser intends
to make a market for the New Debentures. However, the Initial Purchaser is not
obligated to do so and any market-making activities with respect to the New
Debentures may be discontinued at any time without notice. See "Risk
Factors--No Public Market for the New Debentures" and "Plan of Distribution."

   
     Holding will not receive any proceeds from the Exchange Offer. See "Use of
Proceeds." Holding will accept for exchange any and all Old Debentures that are
validly tendered on or prior to 5:00 p.m. New York City time, on the date the
Exchange Offer expires, which will be January 13, 1999, unless the Exchange
Offer is extended (the "Expiration Date"). The exchange of New Debentures for
Old Debentures will be made promptly following the Expiration Date. Tenders of
Old Debentures may be withdrawn at any time prior to 5:00 p.m., New York City
time, on the Expiration Date, unless previously accepted for exchange. The
Exchange Offer is not conditioned upon any minimum principal amount of Old
Debentures being tendered for exchange. However, the Exchange Offer is subject
to certain conditions which may be waived by Holding. See "The Exchange Offer."
Holding has agreed to pay the expenses of the Exchange Offer (which shall not
include the expenses of any Holder of the Debentures in connection with resales
of the New Debentures).
    

     Old Debentures initially purchased by qualified institutional buyers were
initially represented by a single, global Note in registered form, registered
in the name of a nominee of The Depository Trust Company ("DTC"), as
depository. The New Debentures exchanged for Old Debentures represented by the
global Debentures will be represented by one or more global New Debentures in
registered form, registered in the name of the nominee of DTC. New Debentures
in global form will trade in DTC's Same-Day Funds Settlement System, and
secondary market trading activity in such New Debentures will therefore settle
in immediately available funds. See "Description of New Debentures--Form,
Denomination and Book-Entry Procedures."

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

     THE EXCHANGE OFFER IS NOT BEING MADE TO, NOR WILL HOLDING ACCEPT
SURRENDERS FOR EXCHANGE FROM, HOLDERS OF OLD DEBENTURES IN ANY JURISDICTION IN
WHICH THE EXCHANGE OFFER OR THE ACCEPTANCE THEREOF WOULD NOT BE IN COMPLIANCE
WITH THE SECURITIES OR BLUE SKY LAWS OF SUCH JURISDICTION.

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

     NO DEALER, SALESPERSON, OR OTHER PERSON HAS BEEN AUTHORIZED TO GIVE ANY
INFORMATION OR TO MAKE ANY REPRESENTATIONS NOT CONTAINED IN THIS PROSPECTUS IN
CONNECTION WITH THIS EXCHANGE OFFER COVERED BY THIS PROSPECTUS OR THE
ACCOMPANYING LETTER OF TRANSMITTAL. IF GIVEN OR MADE, SUCH INFORMATION OR
REPRESENTATION MUST NOT BE RELIED UPON AS HAVING BEEN AUTHORIZED BY HOLDING.
THIS PROSPECTUS AND THE ACCOMPANYING LETTER OR TRANSMITTAL DOES NOT CONSTITUTE
AN OFFER TO SELL, OR A SOLICITATION OF AN OFFER TO BUY, THE EXCHANGE NOTES IN
ANY JURISDICTION WHERE, OR TO ANY PERSON TO WHOM IT IS UNLAWFUL TO MAKE SUCH AN
OFFER OR SOLICITATION. NEITHER THE DELIVERY OF THIS PROSPECTUS OR THE
ACCOMPANYING LETTER OF TRANSMITTAL, NOR ANY SALE MADE HEREUNDER SHALL, UNDER
ANY CIRCUMSTANCES, CREATE ANY IMPLICATION THAT THERE HAS NOT BEEN ANY CHANGE IN
THE FACTS SET FORTH IN THIS PROSPECTUS OR IN THE AFFAIRS OF HOLDING SINCE THE
DATE HEREOF.

                                       ii
<PAGE>

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

                             AVAILABLE INFORMATION

     Holding has filed with the Commission a Registration Statement on Form S-4
(the "Exchange Offer Registration Statement") under the Securities Act with
respect to the New Debentures being offered by this Prospectus. This Prospectus
does not contain all of the information set forth in the Exchange Offer
Registration Statement and the exhibits and schedules thereto, certain portions
of which have been omitted pursuant to the rules and regulations of the
Commission. Statements made in this Prospectus as to the contents of any
contract, agreement or other document are not necessarily complete. With
respect to each such contract, agreement or other document filed or
incorporated by reference as an exhibit to the Exchange Offer Registration
Statement, reference is made to such exhibit for a more complete description of
the matter involved, and each such statement is qualified in its entirety by
such reference.

     The Exchange Offer Registration Statement and the exhibits and schedules
thereto may be inspected and copied at the public reference facilities
maintained by the Commission at Room 1024, Judiciary Plaza, 450 Fifth Street,
N.W., Washington, D.C. 20549 and will also be available for inspection and
copying at the regional offices of the Commission located at 7 World Trade
Center, New York, New York 10048 and at 500 West Madison Street (Suite 1400),
Chicago, Illinois 60661. Copies of such material may also be obtained from the
Public Reference Section of the Commission at 450 Fifth Street, N.W.,
Washington, D.C. 20549 at prescribed rates. The Commission maintains a web site
(http://www.sec.gov) that contains reports, proxy statements and other
information regarding registrants that file electronically with the Commission.
Under the terms of the Indenture pursuant to which the Old Debentures were, and
the New Debentures will be issued, Holding has agreed that, whether or not it
is required to do so by the rules and regulations of the Commission, for so
long as any of the Debentures remain outstanding, it will furnish to the
Trustee and Holders of the Debentures (i) all quarterly and annual financial
information that would be required to be contained in such a filing with the
Commission on Forms 10-Q and 10-K if Holding was required to file such forms,
including a "Management's Discussion and Analysis of Financial Condition and
Results of Operations" and, with respect to the annual information only, a
report thereon by Holding's certified independent public accountants and (ii)
all reports that would be required to be filed with the Commission on Form 8-K
if Holding was required to file such reports. Following the consummation of the
Exchange Offer, Holding has agreed to file a copy of all such information and
reports with the SEC for public availability and to make such information
available to the Trustee, securities analysts and prospective investors upon
request. In addition, for so long as any of the Debentures remain outstanding,
Holding has agreed to make available to any prospective purchaser of the
Debentures or Holder of the Debentures in connection with any sale thereof, the
information required by Rule 144A(d)(4) under the Securities Act.

                                      iii
<PAGE>

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

           CAUTIONARY STATEMENT CONCERNING FORWARD-LOOKING STATEMENTS

     The information herein contains forward-looking statements that involve a
number of risks and uncertainties. A number of factors could cause actual
results, performance, achievements of Holding, or industry results to be
materially different from any future results, performance or achievements
expressed or implied by such forward-looking statements. These factors include,
but are not limited to: the competitive environment in the sampling industry in
general and in Holding's specific market areas; changes in prevailing interest
rates; inflation; changes in costs of goods and services; economic conditions
in general and in Holding's specific market areas; changes in or failure to
comply with postal regulations or other federal, state and/or local government
regulations; liability and other claims asserted against the Company; changes
in operating strategy or development plans; the ability of Holding to
effectively implement its cost reduction program; the ability to attract and
retain qualified personnel; the significant indebtedness of Holding; labor
disturbances; changes in Holding's capital expenditure plans; and other factors
referenced herein. In addition, such forward-looking statements are necessarily
dependent upon assumptions, estimates and dates that may be incorrect or
imprecise and involve known and unknown risks, uncertainties and other factors.
Accordingly, any forward-looking statements included herein do not purport to
be predictions of future events or circumstances and may not be realized.
Forward-looking statements can be identified by, among other things, the use of
forward-looking terminology such as "believes," "expects," "may," "will,"
"should," "seeks," "pro forma," "anticipates," "intends" or the negative of any
thereof, or other variations thereon or comparable terminology, or by
discussions of strategy or intentions. Given these uncertainties, Holders of
Debentures are cautioned not to place undue reliance on such forward-looking
statements. Holding disclaims any obligations to update any such factors or to
publicly announce the results of any revisions to any of the forward-looking
statements contained herein to reflect future events or developments.

                                       iv
<PAGE>

                              PROSPECTUS SUMMARY

     The following summary does not purport to be complete and is qualified in
its entirety by the more detailed information and Consolidated Financial
Statements of the Company, together with the notes thereto, contained elsewhere
herein. Unless the context otherwise requires, all references herein to (i)
"Acquisition Corp." shall mean AHC I Acquisition Corp., (ii) "Holding" shall
mean AKI Holding Corp., a wholly-owned subsidiary of Acquisition Corp., (iii)
the "Company" shall mean AKI, Inc., a wholly-owned subsidiary of Holding, and
its predecessors and subsidiaries and (iv) the "Offering" or the "Debenture
Offering" shall mean the offering of the Old Debentures. Prior to commencement
of the Offering, Acquisition Corp. contributed all of its ownership interest in
the Company to Holding and all financial information contained herein gives
effect to such contribution. As used herein, the terms "Fiscal 1996", "Fiscal
1997", "Fiscal 1998", and "Fiscal 1999" when used with respect to the Company
refer to the Company's fiscal years ended June 30, 1996, 1997, 1998, and 1999,
respectively. Fiscal 1998 includes the period prior to the acquisition of the
Company by Acquisition Corp. on December 15, 1997.


                                    HOLDING

     Holding is a holding company whose only significant asset is all of the
capital stock of the Company. Holding conducts all of its business through the
Company.


                                  THE COMPANY

     The Company is a leading global marketer and manufacturer of cosmetics
sampling products, including fragrance, skin care and makeup samplers based
upon the number of units sold. The Company produces a range of proprietary and
patented product samplers that can be incorporated into various print media
principally designed to reach the consumer in the home, such as magazine
inserts, catalog inserts, remittance envelopes, statement enclosures and
blow-ins. The Company is positioned to provide complete marketing and sampling
programs to its customers, including creative content and sample production and
distribution. The Company's customers include most of the world's largest
cosmetics companies, such as Calvin Klein Cosmetics (Unilever Plc), Chanel,
Inc., Christian Dior Perfumes Inc., Coty Inc., Elizabeth Arden (Unilever Plc),
Estee Lauder, Inc., Giorgio Beverly Hills (The Procter & Gamble Company),
L'Oreal S.A./Cosmair, Inc., and Sanofi Beaute, Inc.

     Sampling is one of the most effective and widely used promotional
practices for consumer products. Product sampling usage has increased faster
than any other form of consumer promotional usage from 1992 to 1996, the last
year for which data is available. Product sampling is particularly critical to
the cosmetics industries, where consumers generally must try products prior to
purchase because of their uniquely personal nature. The Company's introduction
in 1979 of the ScentStrip (Registered Trademark)  sampler, the first pull-apart
microencapsulated fragrance sampler, transformed the fragrance industry by
providing the first cost-effective means to reach consumers in their homes on a
mass scale by combining advertising and product sampling. All of the Company's
sampling products are approved by the U.S. Postal Service for inclusion in
subscription magazines at periodical postage rates, which is a more
cost-effective means of reaching consumers than alternatives such as direct
mail or newsstand magazine distribution. While the microencapsulated fragrance
sampler remains the most widely used technology in the sampling industry, the
Company continues to be the leading innovator in the sampling industry through
its development of alternative sampling technologies, all of which are designed
for cost-effective mass distribution.

     In recent years, the Company has complemented its fragrance sampling
business by focusing its research and development efforts on new product
technologies and sampling solutions for the skin care, makeup and consumer
products markets. While product sampling is critical to the success of these
products, sampling programs for these products have been constrained
historically by the characteristics of the available sampling alternatives.
Most sampling programs have consisted of relatively limited in-store or direct
mail efforts because existing samples have been too costly to produce in mass
quantities and have been incapable of being efficiently incorporated into
magazines, catalogs and other print


                                       1
<PAGE>

advertising. Since June 1997, the Company has introduced three innovative
product sampling technologies to address this need, providing the first
cost-effective means to reach consumers in their homes on a mass scale with
samples of these products. Management believes these new technologies have
fundamentally altered the economics and efficiencies of product sampling in
these markets. Existing customers such as Chanel, Christian Dior, Estee Lauder
and L'Oreal/Cosmair have utilized these new technologies in sampling programs
for their cosmetics products, such as skin care and liquid makeup. The Company
has also created and produced initial sampling programs for new consumer
products customers.

     On June 22, 1998, the Company acquired (the "3M Acquisition") the
fragrance sampling business of the Industrial and Consumer Products division of
Minnesota Mining and Manufacturing Company ("3M") for approximately $7.25
million in cash and the assumption of a certain liability. 3M's fragrance
sampling business was predominantly a sales and distribution business as it
outsourced the production of the majority of the products it sold. The Company
did not assume such outsourcing arrangements and relocated such operations to
its existing facilities in Chattanooga to utilize current excess capacity at
such facilities. Except for several sales and technical employees, the Company
did not extend employment to any employees from 3M. Management believes that in
order to properly service the incremental sales volume associated with the 3M
Acquisition, several additional sales and technical employees will be hired.


RISK FACTORS

     Holders of Old Debentures should take into account the specific
considerations set forth under "Risk Factors" as well as the other information
set forth in this Prospectus before tendering Old Debentures in Exchange for
New Debentures. Certain of the considerations the Holders should consider
include: (i) the substantial amount of Holding's outstanding debt and debt
service obligations; (ii) the effective subordination of the Debentures to the
debt of Holding's subsidiaries and the limitations on the payment of dividends
by its subsidiaries to Holding in connection with such debt; (iii) the material
adverse effect that certain changes in postal regulations could have on the
Company's competitiveness in subscription magazine sampling inserts; and (iv)
the Company's reliance on a few number of customers to generate a majority of
its sales and the lack of long term contracts with such customers.


COMPETITIVE ADVANTAGES

     Founded in 1902 as a printing company, the Company has been the market
leader in fragrance sampling since its introduction of the ScentStrip sampler
almost two decades ago and has recently expanded the application of its
sampling technologies to new markets. Management believes that the Company has
significant competitive advantages compared to other sampling companies:

     o  Full product line. The Company is unique in the breadth of its product
        line, which includes a full range of fragrance sampling products and
        innovative new technologies for sampling skin care and makeup products.

     o  Technological leadership. The Company is the technological leader in the
        cosmetics sampling industry, and has introduced almost every major
        fragrance sampling technology to the market since its introduction of
        the ScentStrip sampler in 1979.

     o  Low cost, highest quality producer. Management believes that the
        Company's high degree of vertical integration, together with the
        Company's high volume, provides the Company with certain cost and
        quality advantages.

     o  Strong customer relationships. More than 72% of Fiscal 1998 net sales
        were generated by sales to customers that have been doing business with
        the Company for the past five years or longer, although the Company does
        not have long-term contracts with any of its customers.

     o  Superior customer service. Managing sampling programs is highly service
        intensive and the Company has the most experienced customer service
        representatives in the industry.

                                       2
<PAGE>

     o  Sole global provider. The Company is the only sampling company to
        provide local sales, service and production capabilities on a global
        basis.


BUSINESS STRATEGY

     Management's goal is to enhance the Company's position as the leading
global marketer and manufacturer of cosmetics sampling products and position
itself for growth in the consumer products sampling market, while increasing
its profitability. To achieve this goal, management is pursuing a strategy
based on the following elements:

     o  Leverage existing customer relationships to expand into new cosmetics
        categories. Management believes that its recent innovative and cost
        effective developments in product sampling technologies for makeup and
        skin care categories, together with its established cosmetics industry
        customer relationships, position the Company for future growth in this
        area.

     o  Penetrate the consumer products market. Management believes that the
        Company has significant opportunities to increase its existing sampling
        business by applying its cost-effective sampling technologies to new
        end-user categories within the consumer products market.

     o  Continue implementation of cost reduction program. The Company is
        implementing a comprehensive program to reduce annual operating costs by
        approximately $4.0 million. See "Management's Discussion and Analysis of
        Financial Condition and Results of Operations--Cost Reduction Program."

     o  Increase international sales. Given the Company's product innovations,
        the increasing globalization of the cosmetics industry and the success
        of sampling techniques in the U.S. market, the Company believes it can
        continue to increase its international sales.

                                       3
<PAGE>

                                THE TRANSACTIONS


THE ACQUISITION

     DLJ Merchant Banking Partners II, L.P. and certain related investors
(collectively, "DLJMBII") and certain members of the Company's management
organized Acquisition Corp. to acquire (the "Acquisition") of all the
outstanding equity interests of the Company. The Acquisition was completed on
December 15, 1997. The total cost of the Acquisition (including related fees,
expenses and cash for working capital) was approximately $205.7 million.
Included in the total cost of the Acquisition were approximately $6.2 million
of non-cash costs comprised of (i) the assumption of a promissory note issued
by the Company in connection with the 1995 acquisition of Scent Seal, Inc. (the
"Scent Seal Note") and certain capital lease obligations and (ii) the exchange
of stock options to acquire common stock in the Company by the Company's Chief
Executive Officer for stock options to acquire preferred stock in Acquisition
Corp. See "Description of Certain Indebtedness." To provide the $199.5 million
of cash necessary to fund the Acquisition, including the equity purchase price
and the retirement of all previously existing preferred stock and debt of the
Company not assumed, (i) the Company issued $123.5 million in Senior Increasing
Rate Notes (the "Bridge Notes") to Scratch & Sniff Funding, Inc. (the "Bridge
Lender"), an affiliate of DLJMBII, and the Initial Purchaser and (ii)
Acquisition Corp. received $76.0 million from debt and equity (common and
preferred) financings, including equity investments by certain prior
stockholders. See "The Transactions--The Acquisition." As of September 30,
1998, (i) DLJMBII held an aggregate of approximately 81.3% of the outstanding
common stock of Acquisition Corp. and (ii) the Company's Chief Executive
Officer held an aggregate of approximately 12.1% of the outstanding common
stock of Acquisition Corp. See "Risk Factors--Control by DLJMBII; Conflicts of
Interest," and "Security Ownership of Certain Beneficial Owners and
Management." Acquisition Corp. has adopted a stock option plan for management
of Acquisition Corp., Holding and the Company and granted options thereunder to
the Company's Chief Executive Officer. See "Management--Equity-Based
Compensation."


3M ACQUISITION

     On June 22, 1998, the Company acquired (the "3M Acquisition") the
fragrance sampling business of the Industrial and Consumer Products division of
Minnesota Mining and Manufacturing Company ("3M") for $7.25 million in cash and
the assumption of a liability of $182,000 to one of the customers of the
business. 3M's fragrance sampling business was predominantly a sales and
distribution business as it outsourced the production of the majority of the
products it sold. The Company did not assume such outsourcing arrangements and
relocated such operations to its existing facilities in Chattanooga to utilize
current excess capacity at such facilities. Except for several sales and
technical employees, the Company did not extend employment to any employees
from 3M. Many of 3M's existing customers are also existing customers of the
Company. The Company anticipates that as a result of the 3M Acquisition its
sales volume from these customers will increase. Management believes that in
order to properly service such an increase in sales volume, several additional
sales and technical employees will be hired. The Company financed the 3M
Acquisition with borrowings under the Credit Agreement. Such borrowings were
subsequently repaid with the proceeds of the Equity Contribution and the Note
Offering.


THE OFFERINGS

     On June 25, 1998, Holding consummated the Debenture Offering. The Old
Debentures were sold pursuant to exemptions from, or in transactions not
subject to, the registration requirements of the Securities Act. In addition,
on June 25, 1998, the Company issued and sold $115,000,000 in aggregate
principal amount at maturity of notes (the "Notes") (the "Note Offering"). The
Notes were sold pursuant to exemptions from, or in transactions not subject to,
the registration requirements of the Securities Act. The consummation of the
Debenture Offering occurred concurrently with and was conditioned upon, the
consummation of the Note Offering. The majority of the proceeds from the
Debenture Offering were used to fund a capital contribution to the Company (the
"Equity Contribution"). The Equity Contribution, together with the proceeds
from the Note Offering, were used by the Company repay the Bridge Notes, to
fund working capital requirements and for general corporate purposes, including
repayment of borrowings under the Credit Agreement to fund the 3M Acquisition
(collectively, the "Refinancing").


                                       4
<PAGE>

                    SUMMARY OF TERMS OF THE EXCHANGE OFFER

     The Exchange Offer relates to the exchange of up to $50,000,000 aggregate
principal amount of Old Debentures for up to an equal aggregate principal
amount of New Debentures. The form and terms of the New Debentures are
identical in all material respects to the form and terms of the Old Debentures
except (i) that the New Debentures have been registered under the Securities
Act, (ii) that the New Debentures are not entitled to certain registration
rights which are applicable to the Old Debentures under the Registration Rights
Agreement and (iii) for certain contingent Liquidated Damages provisions. The
Old Debentures and the New Debentures are collectively referred to herein as
the "Debentures." See "Description of New Debentures."

   
THE EXCHANGE OFFER..........   $1,000 principal amount of New Debentures will
                               be issued in exchange for each $1,000 principal
                               amount of Old Debentures validly tendered
                               pursuant to the Exchange Offer. The exchange of
                               New Debentures for Old Debentures will be made
                               with respect to all Old Debentures validly
                               tendered and not withdrawn on or prior to the
                               Expiration Date promptly following the Expiration
                               Date. As of December 23, 1998, the Accreted
                               Value of the Old Debentures was $27,687,197.
    

RESALE......................   Based on interpretations by the staff of the
                               Commission set forth in no-action letters issued
                               to unrelated third parties, Holding believes that
                               New Debentures issued pursuant to the Exchange
                               Offer in exchange for Old Debentures may be
                               offered for resale and resold or otherwise
                               transferred by Holders thereof (other than any
                               Restricted Holder) without compliance with the
                               registration and prospectus delivery provisions
                               of the Securities Act, provided that such New
                               Debentures are acquired in the ordinary course of
                               such Holders' business and such Holders are not
                               participating, do not intend to participate and
                               have no arrangement or understanding with any
                               person to participate in a distribution of such
                               New Debentures. See "Sherman & Sterling" SEC
                               No-Action Letter (Available July 2, 1993);
                               "Morgan Stanley & Co., Incorporated," SEC
                               No-Action Letter (available June 5, 1991); and
                               "Exxon Capital Holdings Corporation," SEC
                               No-Action Letter (available May 13, 1988). Each
                               broker-dealer that receives New Debentures for
                               its own account in exchange for Old Debentures,
                               where such Old Debentures were acquired by such
                               broker-dealer as a result of market-making
                               activities or other trading activities, must
                               acknowledge that it will deliver a prospectus in
                               connection with any resale of such New
                               Debentures. See "The Exchange Offer" and "Plan
                               of Distribution."

                               If any person were to participate in the
                               Exchange Offer for the purpose of distributing
                               securities in a manner not permitted by the
                               preceding paragraph, such person could not rely
                               on the position of the staff of the Commission
                               and must comply with the prospectus delivery
                               requirements of the Securities Act in connection
                               with a secondary resale transaction. Therefore,
                               each holder of Old Debentures who accepts the
                               Exchange Offer must represent in the Letter of
                               Transmittal that it meets the conditions
                               described above. See "The Exchange Offer--Purpose
                               and Effects of the Exchange Offer."

                                       5
<PAGE>

   
EXPIRATION DATE.............   5:00 p.m., New York City time, on January 13,
                               1999 unless the Exchange Offer is extended, in
                               which case the term "Expiration Date" means the
                               latest date and time to which the Exchange Offer
                               is extended. See "The Exchange Offer--Expiration
                               Date; Extensions; Amendments."
    

CONDITION TO THE
EXCHANGE OFFER..............   The Exchange Offer is subject to a customary
                               condition, which may be waived by Holding in
                               whole or in part and from time to time in its
                               sole discretion. See "The Exchange Offer--
                               Condition." The Exchange Offer is not
                               conditioned upon any minimum aggregate principal
                               amount of Old Debentures being tendered for
                               exchange.


PROCEDURE FOR TENDERING OLD
DEBENTURES..................   Each Holder of Old Debentures wishing to accept
                               the Exchange Offer must complete, sign and date
                               the Letter of Transmittal, or a facsimile
                               thereof, in accordance with the instructions
                               contained herein and therein, and mail or
                               otherwise deliver such Letter of Transmittal, or
                               such facsimile, together with the Old Debentures
                               (unless such tender is being effected pursuant to
                               the procedures for book-entry transfer described
                               below) to be exchanged and any other required
                               documentation to the Exchange Agent (as defined
                               herein) at the address set forth herein and
                               therein. See "The Exchange Offer--Procedure for
                               Tendering."


SPECIAL PROCEDURES FOR 
BENEFICIAL OWNERS...........   Any beneficial owner whose Old Debentures are
                               registered in the name of a broker, dealer,
                               commercial bank, trust company or other nominee
                               and who wishes to tender in the Exchange Offer
                               should contact such registered Holder promptly
                               and instruct such registered holder to tender on
                               such beneficial owner's behalf. If such
                               beneficial owner wishes to tender on his own
                               behalf, such beneficial owner must, prior to
                               completing and executing the Letter of
                               Transmittal and delivering his Old Debentures,
                               either make appropriate arrangements to register
                               ownership of the Old Debentures in such Holder's
                               name or obtain a properly completed bond power
                               from the registered Holder. The transfer of
                               record ownership may take considerable time and
                               may not be able to be completed prior to the
                               Expiration Date. See "The Exchange
                               Offer--Procedure for Tendering."


GUARANTEED DELIVERY
PROCEDURES..................   Holders of Old Debentures who wish to tender
                               their Old Debentures and whose Old Debentures are
                               not immediately available or who cannot deliver
                               their Old Debentures, the Letter of Transmittal
                               or any other documents required by the Letter of
                               Transmittal to the Exchange Agent prior to the
                               Expiration Date must tender their Old Debentures
                               according to the guaranteed delivery procedures
                               set forth in "The Exchange Offer--Guaranteed
                               Delivery Procedures."


                                       6
<PAGE>

WITHDRAWAL RIGHTS...........   Tenders of Old Debentures may be withdrawn at
                               any time prior to 5:00 p.m., New York City time,
                               on the Expiration Date, unless previously
                               accepted for exchange. See "The Exchange
                               Offer--Withdrawal of Tenders."


ACCEPTANCE OF OLD DEBENTURES AND
DELIVERY OF NEW DEBENTURES...  Holding will accept for exchange any and all
                               Old Debentures which are validly tendered in the
                               Exchange Offer prior to 5:00 p.m., New York City
                               time, on the Expiration Date. The New Debentures
                               issued pursuant to the Exchange Offer will be
                               delivered promptly following the Expiration Date.
                               See "The Exchange Offer--Terms of the Exchange
                               Offer."


CONSEQUENCE OF FAILURE TO
EXCHANGE....................   Holders of Old Debentures who do not exchange
                               their Old Debentures for New Debentures pursuant
                               to the Exchange Offer will continue to be subject
                               to the restrictions on transfer of such Old
                               Debentures as set forth on the legend thereon. In
                               addition, if the Exchange Offer is consummated,
                               Holding does not intend to file further
                               registration statements for the sale or other
                               disposition of the Old Debentures. See "Risk
                               Factors--No Public Market for the New Debentures"
                               and "Risk Factors--Consequences of the Exchange
                               Offer on Non-Tendering Holders of the Old
                               Debentures."


REGISTRATION RIGHTS AGREEMENT;
EFFECT ON HOLDERS...........   The Old Debentures were sold by Holding on June
                               25, 1998 to DLJ, as the Initial Purchaser
                               pursuant to a Purchase Agreement dated June 22,
                               1998 between Holding and the Initial Purchaser
                               (the "Purchase Agreement"). The Initial Purchaser
                               subsequently sold the Old Debentures to qualified
                               institutional buyers and non-U.S. persons in
                               reliance on Rule 144A and Regulation S,
                               respectively, under the Securities Act. Pursuant
                               to the Purchase Agreement, Holding and the
                               Initial Purchaser entered into a Registration
                               Rights Agreement dated as of June 25, 1998 (the
                               "Registration Rights Agreement") which grants the
                               Holders of the Old Debentures certain exchange
                               and registration rights. The Exchange Offer is
                               being made to satisfy this contractual obligation
                               of Holding. The Holders of New Debentures are not
                               entitled to any exchange or registration rights
                               with respect to the New Debentures. See "The
                               Exchange Offer--Purpose and Effects of the
                               Exchange Offer."


U.S. FEDERAL INCOME TAX
CONSEQUENCES................   In the opinion of Akin, Gump, Strauss, Hauer &
                               Feld, L.L.P., legal counsel to Holding, the
                               exchange of Old Debentures for New Debentures by
                               tendering holders will not be a taxable exchange
                               for federal income tax purposes, and such holders
                               will not recognize any taxable gain or loss or
                               any interest income for federal income tax
                               purposes as a result of such exchange. See "U.S.
                               Federal Income Tax Consequences."


                                       7
<PAGE>

EXCHANGE AGENT..............   State Street Bank and Trust Company, the
                               Trustee under the Indenture, is serving as
                               exchange agent (the "Exchange Agent") in
                               connection with the Exchange Offer. The address
                               of the Exchange Agent is P.O. Box 778, Boston,
                               Massachusetts 02102, Attention: Corporate Trust
                               Department. Hand and overnight deliveries should
                               be directed to the Exchange Agent at Two
                               International Plaza, Fourth Floor, Boston,
                               Massachusetts 02110, Attention: Corporate Trust
                               Department. For information with respect to the
                               Exchange Offer, call (617) 664-5587. See "The
                               Exchange Offer--Exchange Agent."


USE OF PROCEEDS.............   Holding will not receive any cash proceeds from
                               the exchange of the New Debentures for the Old
                               Debentures pursuant to the Exchange Offer. The
                               net proceeds from the sale of Old Debentures of
                               approximately $24.7 million (after deducting
                               underwriting discounts and expenses of the
                               Offering) have been used to fund the Equity
                               Contribution, which, together with the net
                               proceeds from the concurrent Note Offering, have
                               been used by the Company (i) to repay the entire
                               outstanding principal amount of, and accrued and
                               unpaid interest on, the Bridge Notes, which were
                               issued to an affiliate of DLJMBII and the Initial
                               Purchaser in connection with the Acquisition and
                               (ii) to fund working capital requirements and for
                               general corporate purposes, including funding the
                               purchase price of the 3M Acquisition. See "Use of
                               Proceeds" and "The Transactions--3M Acquisition."


                                       8
<PAGE>

                   SUMMARY DESCRIPTION OF THE NEW DEBENTURES


SECURITIES OFFERED..........   $50.0 million in principal amount at maturity
                               of Holding's 13 1/2% New Senior Discount
                               Debentures due 2009 (the "New Debentures").


MATURITY DATE...............   July 1, 2009.


ACCRETION...................   The New Debentures will accrete at a rate of 13
                               1/2%, compounded semi-annually to an aggregate
                               principal amount of $50.0 million at July 1,
                               2003.


INTEREST....................   The New Debentures will accrue interest at the
                               rate of 13 1/2% per annum, payable semi-annually
                               on January 1 and July 1 of each year, commencing
                               January 1, 2004.


OPTIONAL REDEMPTION.........   The New Debentures will be redeemable at the
                               option of Holding, in whole or in part, at any
                               time on or after July 1, 2003 in cash at the
                               redemption prices set forth herein, plus accrued
                               and unpaid interest and Liquidated Damages, if
                               any, thereon to the date of redemption. In
                               addition, at any time prior to July 1, 2001,
                               Holding may on any one or more occasions redeem
                               up to 35% of the aggregate principal amount at
                               maturity of New Debentures originally issued at a
                               redemption price equal to 113.5% of the Accreted
                               Value thereof (determined at the date of
                               redemption), plus Liquidated Damages, if any,
                               thereon to the redemption date, with the net cash
                               proceeds of one or more Public Equity Offerings;
                               provided that at least 65% of the original
                               aggregate principal amount at maturity of
                               Debentures remains outstanding immediately after
                               the occurrence of such redemption. See
                               "Description of New Debentures--Optional
                               Redemption."


CHANGE OF CONTROL...........   Upon the occurrence of a Change of Control,
                               each holder of Debentures will have the right to
                               require Holding to repurchase all or any part of
                               such holder's New Debentures at an offer price in
                               cash equal to 101% of the Accreted Value thereof
                               on the date of repurchase (if such date of
                               repurchase is prior to July 1, 2003) or 101% of
                               the aggregate principal amount thereof (if such
                               date of repurchase is on or after July 1, 2003),
                               plus, in each case, accrued and unpaid interest
                               and Liquidated Damages, if any, thereon to the
                               date of repurchase. See "Description of New
                               Debentures--Repurchase at the Option of
                               Holders--Change of Control." There can be no
                               assurance that, in the event of a Change of
                               Control, Holding would have sufficient funds to
                               purchase all New Debentures tendered. See "Risk
                               Factors--Limitations on Ability to Make Change
                               of Control Payment."


RANKING.....................   The New Debentures will be general unsecured
                               obligations of Holding, will rank pari passu in
                               right of payment to all existing and future
                               senior unsecured indebtedness of Holding and will
                               rank senior in right of payment to all existing
                               and future


                                       9
<PAGE>


                               subordinated indebtedness of Holding. The New
                               Debentures, however, will be effectively
                               subordinated to all indebtedness of the Company
                               and its subsidiaries. As of September 30, 1998,
                               Holding had no outstanding indebtedness other
                               than the Debentures and Holding's subsidiaries
                               had $116.9 million of outstanding indebtedness
                               and $16.6 million of other outstanding
                               liabilities (including trade payables, accrued
                               liabilities and deferred taxes), all of which
                               effectively ranks senior to the Debentures. See
                               "Description of Certain Indebtedness."



ORIGINAL ISSUE DISCOUNT.....   The New Debentures are being issued with
                               original issue discount for U.S. federal income
                               tax purposes. Thus, although interest will not be
                               payable on the New Debentures prior to July 1,
                               2003, Holders will be required to include amounts
                               in gross income for U.S. federal income tax
                               purposes in advance of receipt of the cash
                               payments to which such income is attributable.
                               See "U.S. Federal Income Tax Considerations."


CERTAIN COVENANTS...........   The Indenture contains certain covenants that
                               will limit, among other things, the ability of
                               Holding and its Restricted Subsidiaries to: (i)
                               pay dividends, redeem capital stock or make
                               certain other restricted payments or investments,
                               (ii) incur additional indebtedness or issue
                               preferred equity interests, (iii) merge,
                               consolidate or sell all or substantially all of
                               their respective assets, (iv) create liens on
                               assets and (v) enter into certain transactions
                               with affiliates or related persons. See
                               "Description of New Debentures--Certain
                               Covenants."

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

     Holding is a wholly owned subsidiary of Acquisition Corp. and is a holding
company whose sole subsidiary is the Company. The Company operates under the
trade name "Arcade Marketing, Inc." Holding's and the Company's principal
executive offices are located at 1815 East Main Street, Chattanooga, Tennessee
37404 and their telephone number is (423) 624-3301.


                                       10
<PAGE>

          SUMMARY HISTORICAL AND PRO FORMA CONSOLIDATED FINANCIAL DATA

     Set forth below are summary historical and pro forma consolidated
financial data of Holding and the predecessor of the Company (the
"Predecessor") as of the dates and for the periods presented. The summary
historical consolidated financial data of the Predecessor were derived from the
audited consolidated financial statements of the Predecessor, except for the
data for the three months ended September 30, 1997, which were derived from the
unaudited consolidated interim financial statements of the Predecessor. The
summary historical consolidated financial data of Holding as of June 30, 1998
and for the period from December 16, 1997 through June 30, 1998 have been
derived from the audited consolidated financial statements of Holding. The
summary historical consolidated financial data of Holding as of September 30,
1998 and three months then ended have been derived from the unaudited
consolidated interim financial statements of Holding. In the opinion of
management, the unaudited consolidated interim financial statements of the
Predecessor and Holding include all adjustments (consisting only of normal
recurring adjustments) necessary for a fair presentation of the financial
condition and results of operations as of such dates and for such periods. The
pro forma consolidated financial data give effect to the Acquisition, the
Refinancing and the 3M Acquisition and have been derived from the Unaudited Pro
Forma Condensed Consolidated Financial Data appearing elsewhere herein. The
information contained in this table should be read in conjunction with
"Selected Historical Consolidated Financial Data," "Management's Discussion and
Analysis of Financial Condition and Results of Operations," Holding's Unaudited
Pro Forma Condensed Consolidated Statements of Operations and the notes
thereto, the Predecessor's Consolidated Financial Statements and the notes
thereto and the other information contained elsewhere in this Prospectus.


<TABLE>
<CAPTION>
                                                    PREDECESSOR                                         HOLDING
                              -------------------------------------------------------- -----------------------------------------
                                                                                                       PRO FORMA
                                                                                                      -----------
                                                                                        DECEMBER 16,     FISCAL
                               FISCAL YEAR ENDED JUNE     THREE MONTHS   JULY 1, 1997       1997          YEAR     THREE MONTHS
                                         30,                 ENDED          THROUGH        THROUGH       ENDED         ENDED
                              -------------------------  SEPTEMBER 30,   DECEMBER 15,     JUNE 30,      JUNE 30,   SEPTEMBER 30,
                                  1996         1997           1997           1997           1998          1998         1998
                              ------------ ------------ --------------- -------------- -------------- ----------- --------------
                                                                    (DOLLARS IN THOUSANDS)
<S>                             <C>          <C>           <C>             <C>             <C>          <C>          <C>     
STATEMENT OF OPERATIONS
 DATA:
 Net sales ..................   $ 73,486     $ 77,723      $ 21,928        $ 35,186        $36,066      $81,831      $ 24,024
 Cost of goods sold .........     49,862       49,467        13,622          22,809         24,518       55,012        15,421
                                --------     --------      --------        --------        -------      -------      --------
 Gross profit ...............     23,624       28,256         8,306          12,377         11,548       26,819         8,603
 Selling, general and
  administrative
  expenses ..................     10,635       13,333         3,316           5,703          5,587       16,381         3,115
 Amortization of
  goodwill and other
  intangibles ...............      1,234        1,234           310             568          2,101        4,600         1,151
                                --------     --------      --------        --------        -------      -------      --------
 Income from operations           11,755       13,689         4,680           6,106          3,860        5,838         4,337
 Interest Expense ...........      6,762        6,203         1,451           2,646         11,327       16,730         4,096

OTHER DATA(1):
 Capital
  expenditures ..............      2,051        2,462           448             807            514        1,321           678
 Ratio of earnings to
  fixed charges(2) ..........        1.6x         2.1x          3.1x            2.2x            --           --           1.0x
</TABLE>



<TABLE>
<CAPTION>
                                                   HOLDING
                                       -------------------------------
                                        AT JUNE 30,   AT SEPTEMBER 30,
                                            1998            1998
                                       ------------- -----------------
<S>                                       <C>             <C>     
BALANCE SHEET DATA (AT END OF PERIOD):
 Cash and cash equivalents ...........    $  3,842        $  1,341
 Working capital .....................      15,046          14,497
 Total assets ........................     214,547         215,489
 Total debt ..........................     144,448         143,849
 Total stockholder's equity ..........      57,084          55,009
</TABLE>


                                       11
<PAGE>

- ----------

(1)   EBITDA for the Predecessor was $16,177 and $18,773 for the fiscal years
      ended June 30, 1996 and 1997, respectively, $6,081 for the three months
      ended September 30, 1997 and $8,562 for July 1, 1997 through December 15,
      1997. EBITDA for Holding was $7,814 for December 16, 1997 through June
      30, 1998, $6,523 for the three months ended September 30, 1998 and
      $13,774 on a pro forma basis for the fiscal year ended June 30, 1998.
      EBITDA is defined as income from operations plus depreciation and
      amortization of goodwill and other intangibles. EBITDA is discussed
      because it is a widely accepted financial indicator used by certain
      investors and analysts, and Holding's believes that it is useful, to
      analyze and compare companies on the basis of operating performance.
      EBITDA is not intended to represent cash flows for the period, nor has it
      been presented as an alternative to operating income as an indicator of
      operating performance and should not be considered in isolation or as a
      substitute for measures of performance prepared in accordance with
      generally accepted accounting principles ("GAAP") in the United States
      and is not indicative of operating income or cash flow from operations as
      determined under GAAP. EBITDA is not necessarily comparable with
      similarly titled measures for other companies.

      Pro forma EBITDA for the fiscal year ended June 30, 1998 has not been
      adjusted for the expected decrease in production costs of $2,885 resulting
      from the Company not assuming 3M's outsourcing arrangements and
      consolidating production into the Company's Chattanooga facilities; the
      expected decrease in selling, general and administrative expenses of
      $4,054 from the Company not assuming the majority of employment
      relationships with the former employees of 3M and the elimination of
      corporate expense allocations from 3M; and the following unusual items:
      (i) $307 of legal costs and royalty payments associated with a successful
      patent infringement claim against a competitor; (ii) costs totaling $155
      incurred in connection with centralizing certain acquired technologies;
      and (iii) costs totaling $16 related to former stockholder expenses and
      severance costs at the Company's European subsidiary. Pro forma EBITDA for
      the fiscal year ended June 30, 1998, as adjusted for these items would
      have been $21,191.

      Net cash provided by (used in) operating activities for the Predecessor
      was $5,337 and $8,942 for the fiscal years ended June 30, 1996 and 1997,
      respectively, $(2,237) for the three months ended September 30, 1997 and
      $4,928 for July 1, 1997 through December 15, 1997. Net cash provided by
      (used in) operating activities for Holding was $(8,821) for December 16,
      1997 through June 30, 1998, and $1,517 for the three months ended
      September 30, 1998. Net cash used by operating activities for Holding was
      $974 on a pro forma basis for the fiscal year ended June 30, 1998.


      Net cash used in investing activities for the Predecessor was $12 and
      $2,424 for the fiscal years ended June 30, 1996 and 1997, respectively,
      $448 for the three months ended September 30, 1997 and $807 for July 1,
      1997 through December 15, 1997. Net cash used in investing activities for
      Holding was $141,917 for December 16, 1997 through June 30, 1998, $678 for
      the three months ended September 30, 1998 and $1,321 on a pro forma basis
      for the fiscal year ended June 30, 1998.

      Net cash provided by (used in) financing activities for the Predecessor
      was $(8,895) and $(6,841) for the fiscal years ended June 30, 1996 and
      1997, respectively, $3,896 for the three months ended September 30, 1997
      and $(57) for July 1, 1997 through December 15, 1997. Net cash provided by
      (used in) financing activities for Holding was $154,580 for December 16,
      1997 through June 30, 1998 and $(3,340) for the three months ended
      September 30, 1998. Net cash used by financing activities was $657 on a
      pro forma basis for the fiscal year ended June 30, 1998.


      Depreciation and amortization of goodwill and other intangibles for the
      Predecessor was $4,422 and $5,084 for the fiscal years ended June 30, 1996
      and 1997, respectively, $1,401 for the three months ended September 30,
      1997 and $2,456 for July 1, 1997 through December 15, 1997. Depreciation
      and amortization of goodwill and other intangibles for Holding was $3,954
      for December 16, 1997 through June 30, 1998, $2,186 for the three months
      ended September 30, 1998 and pro forma depreciation and amortization of
      goodwill and other intangibles was $7,936 for the fiscal year ended June
      30, 1998.


(2)   For purposes of calculating the ratio of earnings to fixed charges,
      "earnings" represent income (loss) before income taxes plus fixed
      charges. "Fixed charges" consist of interest on all indebtedness and
      amortization of deferred financing costs. In accordance with Regulation
      S-K, the calculation of the ratio of earnings to fixed charges for the
      pro forma fiscal year ended June 30, 1998 includes the effects of the
      Acquisition and the Refinancing, but does not include the effects of the
      3M Acquisition. Earnings were not sufficient to cover fixed charges by
      $7,545 and $7,775 for the period from December 16, 1997 through June 30,
      1998 and the pro forma fiscal year ended June 30, 1998, respectively.


                                       12
<PAGE>

                                 RISK FACTORS

     Holders of Old Debentures should carefully consider the following factors,
together with the other information set forth in this Prospectus, before
tendering Old Debentures in exchange for New Debentures. However, the list of
risk factors set forth herein may not be exhaustive and these or other factors
could have a material adverse effect on the ability of Holding to service its
indebtedness, including principal and interest payments on the New Debentures.
 

SUBSTANTIAL LEVERAGE; RESTRICTIVE COVENANTS


     Holding has substantial indebtedness and debt service obligations. Holding
had total consolidated indebtedness of approximately $143.8 million as of
September 30, 1998 (which does not include the $16.6 million of other
outstanding liabilities of Holding's subsidiaries relating to trade payables,
accrued liabilities and deferred taxes). Holding's deficiency of earnings
available to cover fixed charges for Fiscal 1998, on a pro forma basis for the
Acquisition and the Refinancing was $7.8 million. In addition, as of September
30, 1998 the Company had a maximum of $19.4 million of availability under the
Credit Agreement. The Indenture permits Holding and its Restricted Subsidiaries
and the indenture governing the Notes (the "Notes Indenture" and, together with
the Indenture, the "Indentures") and the Credit Agreement permits Holding and
its Restricted Subsidiaries, in each case, to incur additional indebtedness,
subject to certain limitations.


     The level of Holding's indebtedness could have important consequences to
holders of the Debentures, including, but not limited to, the following: (i) a
substantial portion of cash flow from operations must be dedicated to debt
service and will not be available for other purposes; (ii) additional debt
financing in the future for working capital, capital expenditures or
acquisitions may be limited; (iii) the level of indebtedness could limit
flexibility in reacting to changes in the operating environment and economic
conditions generally; (iv) the level of indebtedness could restrict the
Company's ability to increase manufacturing capacity; (v) each of Holding and
the Company may face difficulties in satisfying its obligations with respect to
its indebtedness; and (vi) a portion of the Company's borrowings bear interest
at variable rates of interest, which could result in higher interest expense in
the event of an increase in market interest rates.

     The ability of Holding to pay principal and interest on the New Debentures
will depend upon Holding's future operating performance, which will be affected
by prevailing economic conditions and financial, business and other factors,
certain of which are beyond Holding's control. Holding anticipates that
operating cash flow from its subsidiaries, together with borrowings by the
Company under the Credit Agreement, will be sufficient to meet its operating
expenses and to service its debt requirements as they become due. However, if
Holding is unable to service its indebtedness, Holding may be required to take
action such as reducing or delaying capital expenditures by the Company,
selling assets, restructuring or refinancing its indebtedness or seeking
additional equity capital. There can be no assurance that any of these remedies
can be effected on satisfactory terms, if at all.

     The Indentures and the Credit Agreement contain certain covenants that,
among other things, limit the ability of Holding and its Restricted
Subsidiaries to (i) pay dividends or make certain restricted payments; (ii)
incur additional indebtedness and issue preferred stock; (iii) create liens;
(iv) incur dividend and other payment restrictions affecting subsidiaries; (v)
enter into mergers, consolidations or sales of all or substantially all of the
assets of Holding; (vi) enter into certain transactions with affiliates; and
(vii) sell certain assets. In addition, the Credit Agreement requires the
Company to maintain specified financial ratios and satisfy certain financial
condition tests. Holding's ability to meet those financial ratios and tests can
be affected by events beyond its control, and there can be no assurance that
Holding will meet those tests. See "Description of New Debentures" and
"Description of Certain Indebtedness."


HOLDING COMPANY STRUCTURE; STRUCTURAL SUBORDINATION OF DEBENTURES TO
INDEBTEDNESS OF SUBSIDIARIES

     Holding is a holding company and does not have any material operations or
assets other than ownership of all of the capital stock of the Company.
Accordingly, the New Debentures will be effectively subordinated to all
existing and future liabilities of Holding's subsidiaries, including
indebtedness under


                                       13
<PAGE>


the Credit Agreement and the Notes. As of September 30, 1998, Holding's
subsidiaries had $116.9 million of indebtedness and $16.6 million of other
outstanding liabilities (including trade payables, accrued liabilities and
deferred taxes), all of which effectively ranks senior to the Debentures. At
September 30, 1998, Holding had no outstanding indebtedness other than the
Debentures. Holding and its subsidiaries may incur additional indebtedness in
the future, subject to certain limitations contained in the instruments
governing their indebtedness.


     Any right of Holding to participate in any distribution of assets of its
subsidiaries upon the liquidation, reorganization or insolvency of any such
subsidiary (and the consequent right of the holders of the New Debentures to
participate in the distribution of those assets) will be subject to the prior
claims of the respective subsidiary's creditors. See "Description of Certain
Indebtedness."


LIMITATION ON THE PAYMENT OF FUNDS TO HOLDING BY ITS SUBSIDIARIES

     Holding's cash flow, and consequently its ability to service debt,
including its obligations under the Indenture, is dependent upon the cash flows
of its subsidiaries and the payment of funds by such subsidiaries to Holding in
the form of loans, dividends or otherwise. Holding's subsidiaries have no
obligations, contingent or otherwise, to pay any amounts due pursuant to the
Debentures or to make any funds available therefor. In addition, the Company's
Credit Agreement and the Notes Indenture impose, and agreements entered into in
the future may impose, significant restrictions on the payment of dividends and
the making of loans by the Company and its subsidiaries to Holding. See
"Description of Certain Indebtedness--The Credit Agreement" and "--The Notes."
Accordingly, repayment of the New Debentures may depend upon the ability of
Holding to effect an equity offering or to refinance the New Debentures.


FEDERAL INCOME TAX CONSEQUENCES OF ORIGINAL ISSUE DISCOUNT

     The New Debentures will be issued at a substantial original issue discount
from their principal amount. Consequently, Holders of the New Debentures will
be required to include amounts in gross income for federal income tax purposes
in advance of receipt of any cash payment on the Debentures to which the income
is attributable. See "U.S. Federal Income Tax Considerations" for a more
detailed discussion of the federal income tax consequences to the Holders of
the Debentures resulting from the purchase, ownership or disposition thereof.

     Under the Indenture, in the event of an acceleration of the maturity of
the New Debentures upon the occurrence of an Event of Default, the Holders of
New Debentures may be entitled to recover only the amount which may be declared
due and payable pursuant to the Indenture, which will be less than the
principal amount at maturity of such New Debentures. See "Description of New
Debentures--Events of Default and Remedies."

     If a bankruptcy case is commenced by or against Holding under the United
States Bankruptcy Code (the "Bankruptcy Code") after the issuance of the New
Debentures, the claim of a Holder of New Debentures with respect to the
principal amount thereof will likely be limited to an amount equal to the sum
of (i) the issue price of the New Debentures as of the date of issuance of the
New Debentures and (ii) that portion of the original issue discount that is not
deemed to constitute "unmatured interest" for purposes of the Bankruptcy Code.
Accordingly, Holders of the New Debentures under such circumstances may, even
if sufficient funds are available, receive a lesser amount than they would be
entitled to under the express terms of the Indenture. In addition, there can be
no assurance that a bankruptcy court would compute the accrual of interest
under the same rules as those used for the calculation of original issue
discount under federal income tax law and, accordingly, a Holder might be
required to recognize gain or loss in the event of a distribution related to
such bankruptcy case.


POSTAL REGULATION

     The Company's sampling products are approved by the U.S. Postal Service
for inclusion in subscription magazines mailed at periodical postage rates. The
Company's products have a significant cost advantage over certain competing
sampling products, such as miniatures, vials, packettes, sachets and


                                       14
<PAGE>

blisterpacks, because such competing products cause an increase from periodical
postage rates to the higher third class rates for the magazine's entire
circulation. Subscription magazine sampling inserts delivered to consumers
through the U.S. Postal Service accounted for approximately 35% of the
Company's net sales in Fiscal 1998. There can be no assurance that the U.S.
Postal Service will not approve other competing types of sampling products for
use in subscription magazines without requiring a postal surcharge, or that the
U.S. Postal Service will not reclassify the Company's sampling products such
that they would incur a postal surcharge. Any such action by the U.S. Postal
Service could have a material adverse effect on the Company's results of
operations and financial condition.


RELIANCE UPON SIGNIFICANT CUSTOMERS

     The Company's top ten customers by sales generated accounted for
approximately 58% of the Company's net sales in Fiscal 1998. None of the
Company's customers other than Estee Lauder accounted for 10% or more of net
sales in Fiscal 1998. Although the Company has long-established relationships
with most of its major customers, the Company does not have long-term contracts
with any of its customers. The Company may be required by certain customers to
qualify its manufacturing operations under certain supplier standards. There
can be no assurance that the Company will be able to qualify under such
supplier standards or that such customers will continue to purchase sampling
products from the Company if the Company's manufacturing operations are not so
qualified. An adverse change in its relationships with significant customers,
including Estee Lauder, could have a material adverse effect on the Company's
results of operations and financial condition.


COMPETITION

     The Company's competitors, some of whom have substantially greater capital
resources than the Company, are actively engaged in manufacturing certain
products similar to those of the Company. The Company's principal competitors
in the cosmetic sampling market are Webcraft, a subsidiary of Big Flower
Holdings, Inc., Orlandi Inc., Retail Communications Corp., Quebecor Printing
(USA) Corp., Nord'est, Marietta Corp., Klocke, Color Prelude, Rotocon, Drescher
Ascent, and Appliquessence. The Company also competes with numerous
manufacturers of miniatures, vials, packettes, sachets, blisterpacks and,
scratch and sniff products. In addition, certain cosmetics companies produce
sampling products for their own cosmetic products. Competition in the Company's
market is based upon product quality, product technologies, customer
relationships, price and customer service. The future success of the Company's
business will depend in large part upon its ability to market and manufacture
products and services that meet customer needs on a cost-effective and timely
basis. There can be no assurance that capital will be available for these
purposes, that investments in new technology will result in commercially viable
products or that the Company will be successful in generating sales on
commercially favorable terms, if at all.

     In addition, the Company's success, competitive position and revenues will
depend, in part, upon its ability to protect its proprietary technologies and
to operate without infringing on the proprietary rights of others. Although the
Company has certain patents and has filed, and expects to continue to file,
other patent applications, there can be no assurance that the Company's issued
patents are enforceable or that its patent applications will mature into issued
patents. The expense involved in litigation regarding patent protection or a
challenge thereto has been and could be significant and any future expense, if
any, cannot be estimated by the Company. A portion of the Company's
manufacturing processes are not covered by any patent or patent application. As
a result, the business of the Company may be adversely affected by competitors
who independently develop technologies substantially equivalent to those
employed by the Company. See "Business--Competition."


DEPENDENCE ON FRAGRANCE INDUSTRY; SEASONALITY

     The advertising budgets of the Company's customers, and therefore the
revenues of the Company, are susceptible to prevailing economic and market
conditions that affect advertising expenditures, the performance of the
products of the Company's customers in the marketplace and certain other
factors. See the discussion of net sales for the three months ended September
30, 1998 compared to the three


                                       15
<PAGE>

months ended September 30, 1997, Fiscal 1998 compared to Fiscal 1997, and
Fiscal 1997 compared to Fiscal 1996 in "Management's Discussion of Financial
Condition and Results of Operations--Results of Operations." There can be no
assurance that further reductions in advertising spending will not occur, which
could have a material adverse effect on the Company's results of operations and
financial condition.

     In addition, the Company's sales and operating results have historically
reflected seasonal variations. Such seasonal variations are based on the timing
of the Company's customers' advertising campaigns, which have traditionally
been concentrated prior to the Christmas and spring holiday seasons. As a
result, a higher level of sales are reflected in the Company's first two fiscal
quarters ended December 31 when sales from such advertising campaigns are
principally recognized while the Company's fourth fiscal quarter ended June 30
typically reflects the lowest sales level of the fiscal year. These seasonal
fluctuations require the Company to accurately allocate its resources to manage
the Company's manufacturing capacity, which often operates at full capacity
during peak seasonal demand periods.


SOLE SUPPLIER OF CERTAIN RAW MATERIALS

     Paper is the primary raw material utilized by the Company in producing its
sampling products. Paper costs represented approximately one-third of the
Company's cost of goods sold in each of Fiscal 1996, 1997 and 1998. During the
five years prior to Fiscal 1996, the Company had not experienced any
significant increases in paper prices. In Fiscal 1996, a series of significant
price increases for paper occurred, which increased the Company's average price
of paper by 14.8% as compared to Fiscal 1995. The magnitude and close proximity
of such increases prevented the Company from recovering all of such increased
paper costs from its customers and had an adverse impact on the Company's
results of operations. Future significant increases in paper costs could have a
material adverse effect on the Company's results of operations and financial
condition to the extent that the Company is unable to price its products to
reflect such increases. There can be no assurance that the Company's customers
would accept such price increases or the extent to which such price increases
would impact their decision to utilize the Company's sampling products.

     All of the Company's encapsulated sampling products, which accounted for a
majority of the Company's net sales in Fiscal 1998, utilize specific grades of
paper that are produced exclusively for the Company by Westvaco Corporation.
However, the Company does not have a supply contract with such supplier. The
Company is currently researching methods of replicating the advantages of these
specific grades of paper with other less costly grades of paper available from
multiple suppliers. Until such methods are developed, a loss of such supply of
paper could have a material adverse effect on the Company's results of
operations and financial condition to the extent that the Company is unable to
obtain such paper elsewhere.


DEPENDENCE UPON SENIOR MANAGEMENT

     Holding and the Company are substantially dependent on the personal
efforts, relationships and abilities of Roger L. Barnett, Holding's and the
Company's President and Chief Executive Officer. Barry W. Miller, the Company's
Chief Operating Officer, joined the Company in May 1998 and, consequently, the
Company has limited operating history under such senior manager upon which
Holders of New Debentures may base an evaluation of his performance. The
Company has entered into employment agreements with Messrs. Barnett and Miller.
Holding and the Company do not maintain key person life insurance on any member
of senior management of Holding or the Company. The loss of Mr. Barnett's
services or the services of any other member of senior management could have a
material adverse effect on Holding and the Company. See "Management."


RISKS OF INTERNATIONAL OPERATIONS; CURRENCY FLUCTUATIONS

     Approximately 13.3% of the Company's net sales in Fiscal 1998 were
generated outside the United States. Foreign operations are subject to certain
risks inherent in conducting business abroad, including, among others, exposure
to foreign currency fluctuations and devaluations or restrictions on money
supplies, foreign and domestic export law and regulations, price controls,
taxation, tariffs, import


                                       16
<PAGE>

restrictions, and other political and economic events beyond the Company's
control. The Company has not experienced any material effects of these risks as
of yet, but there can be no assurance that they will not have such an effect in
the future.


CONTROL BY DLJMBII; CONFLICTS OF INTEREST

     DLJMBII has the power to elect a majority of the directors of Acquisition
Corp. and generally exercises control over the business, policies and affairs
of Acquisition Corp., Holding and the Company through its ownership of
Acquisition Corp. By reason of such ownership, DLJMBII may have interests that
could be in conflict with those of the holders of the New Debentures. The net
proceeds from the Offering have been used to fund the Equity Contribution and,
together with the net proceeds from the Notes Offering, have been used by the
Company to repay the Bridge Notes, which were issued to an affiliate of DLJMBII
and the Initial Purchaser. See "Use of Proceeds," "Security Ownership of
Certain Beneficial Owners and Management" and "Certain Relationships and
Related Transactions."


LIMITATIONS ON ABILITY TO MAKE CHANGE OF CONTROL PAYMENT

     Upon the occurrence of a Change of Control, each Holder of New Debentures
will have the right to require Holding to purchase all or any part of such
Holder's New Debentures at an offer price in cash equal to 101% of the
aggregate principal amount thereof, plus accrued and unpaid interest and
Liquidated Damages, if any, to the date of purchase. In the event that a Change
of Control occurs, Holding would likely be required to refinance the
indebtedness outstanding under the New Debentures. There can be no assurance
that Holding would be able to refinance such indebtedness or, if such
refinancing were to occur, that such refinancing would be on terms favorable to
Holding. See "Description of New Debentures--Repurchase at the Option of
Holders--Change of Control."


LABOR RELATIONS; EXPIRATION OF COLLECTIVE BARGAINING AGREEMENT

     As of September 30, 1998, approximately 67% of the Company's employees
worked under a collective bargaining agreement that expires on April 1, 1999.
While the Company believes that its relations with its employees are good,
there can be no assurance that the Company's collective bargaining agreement
will be renewed in the future. A prolonged labor dispute (which could include a
work stoppage) could have a material adverse effect on the Company's business,
financial condition and results of operations. See "Business--Employees."


RISK OF FRAUDULENT TRANSFER LIABILITY

     If a court of competent jurisdiction in a suit by an unpaid creditor or a
representative of creditors (such as a trustee in bankruptcy or a
debtor-in-possession) were to find that either Holding did not receive fair
consideration or reasonably equivalent value for issuing the New Debentures
and, at the time of the incurrence of indebtedness represented by the New
Debentures, Holding was insolvent, was rendered insolvent by reason of such
incurrence, was engaged in a business or transaction for which its remaining
assets constituted unreasonably small capital, intended to incur, or believed
that it would incur, debts beyond its ability to pay as such debts matured, or
intended to hinder, delay or defraud its creditors, such court could avoid such
indebtedness, subordinate such indebtedness to other existing and future
indebtedness of Holding or take other action detrimental to the holders of the
New Debentures. The measure of insolvency for purposes of the foregoing will
vary depending upon the law of the relevant jurisdiction. Generally, however, a
company would be considered insolvent for purposes of the foregoing if the sum
of such company's debts is greater than all the company's property at a fair
valuation, or if the present fair saleable value of the company's assets is
less than the amount that will be required to pay its probable liability on its
existing debts as they become absolute and matured.


YEAR 2000 ISSUES

     The Company evaluated its information technology systems and its
non-information technology systems in order to assess its exposure to Year 2000
issues. The Company expects to make the necessary


                                       17
<PAGE>

modifications or changes to its information systems to enable proper processing
of transactions relating to the Year 2000 and beyond before January 1, 2000.
While the Company is not substantially dependant upon the proper function of
its computer systems, a failure of its systems could cause, among other things,
inaccurate or incomplete accounting, the inability to bill customers and the
inability to process incoming orders which may cause business interruption or
financial loss. If third parties with whom the Company interacts have Year 2000
problems which are not resolved, the Company could experience, among other
things, the disruption of services including telecommunications and electrical
power or financial or accounting difficulties. The Company currently estimates
that the total cost of Year 2000 compliance will be less than $100,000. There
can be no assurance that the Company's Year 2000 program will be effective or
that the Company will not experience disruption or difficulties resulting from
Year 2000 problems of third parties. See "Management's Discussion and Analysis
of Financial Condition and Results of Operations--Year 2000 Issues."


NO PUBLIC MARKET FOR THE NEW DEBENTURES


     There has previously been only a limited secondary market and no public
market for the Old Debentures, and there can be no assurance as to the
liquidity of any market that may develop for the New Debentures, the ability of
Holders of the New Debentures to sell their New Debentures, or the prices at
which the Holders of the New Debentures would be able to sell their New
Debentures. In addition, because the Exchange Offer is not conditioned upon any
minimum number of Old Debentures being tendered for exchange, the number of New
Debentures tendered could be quite small which could have an adverse effect on
the liquidity of the New Debentures. The Initial Purchaser has advised Holding
that it currently intends to make a market in the New Debentures. The Initial
Purchaser is not obligated to do so, however, and any market-making with
respect to the New Debentures may be discontinued at any time without notice.
Also, to the extent that Old Debentures are tendered and accepted in the
Exchange Offer, a holder's ability to sell untendered Old Debentures could be
adversely affected. Therefore, no assurance can be given as to the liquidity of
the trading market for the New Debentures. Holding does not intend to list the
New Debentures on a national securities exchange or to apply for quotation of
the New Debentures through the National Association of Securities Dealers
Automated Quotation System. However, it is expected that the New Debentures
will be eligible for trading in the Private Offerings, Resales and Trading
through Automated Linkages ("PORTAL") Market upon issuance.


CONSEQUENCES OF THE EXCHANGE OFFER ON NON-TENDERING HOLDERS OF THE OLD
DEBENTURES


     Holding intends for the Exchange Offer to satisfy its registration
obligations under the Registration Rights Agreement. If the Exchange Offer is
consummated, Holding does not intend to file further registration statements
for the sale or other disposition of Old Debentures. Old Debentures that are
not exchanged for New Debentures will remain restricted securities within the
meaning of Rule 144 of the Securities Act. Consequently, following completion
of the Exchange Offer, Holders of Old Debentures seeking liquidity in their
investment would have to rely on an exemption to the registration requirements
under applicable securities laws, including the Securities Act, with respect to
any sale or other disposition of the Old Debentures.


                                       18
<PAGE>

                                USE OF PROCEEDS


     Holding will not receive any cash proceeds from the exchange of the New
Debentures for the Old Debentures pursuant to the Exchange Offer. As
consideration for issuing the New Debentures offered hereby, Holding will
receive, in exchange, Old Debentures in like principal amount which will be
canceled and as such will not result in any increase in indebtedness of
Holding.


     The net proceeds to Holding from the sale of the Debentures, after
deducting discounts and commissions and other estimated expenses of the
Offering, were approximately $24.7 million. Approximately $22.5 million of the
net proceeds from the Offering were used to fund the Equity Contribution which,
together with the net proceeds from the Note Offering, were used by the Company
(i) to repay on June 25, 1998 the entire outstanding principal amount of, and
accrued and unpaid interest on, the Bridge Notes, which were issued to the
Bridge Lender and the Initial Purchaser in connection with the Acquisition and
(ii) to fund working capital requirements and for general corporate purposes,
including their repayment of $7.25 million of borrowings under the Credit
Agreement used to fund the purchase price of the 3M Acquisition. As of June 24,
1998, the interest rate on the Bridge Notes, which were to mature on December
15, 1998 (subject to certain extension provisions), was 11.75% and the interest
rate on outstanding borrowings under the Credit Agreement was 9.25%. The Credit
Agreement terminates on December 31, 2002. See "Certain Relationships and
Related Transactions," "Description of Certain Indebtedness" and "Plan of
Distribution."


                                       19
<PAGE>

                              THE EXCHANGE OFFER


PURPOSE AND EFFECTS OF THE EXCHANGE OFFER

     The Old Debentures were sold by Holding on the Closing Date to the Initial
Purchaser, pursuant to the Purchase Agreement. The Initial Purchaser
subsequently resold the Old Debentures to qualified institutional buyers within
the meaning of Rule 144A under the Securities Act and to non-U.S. persons
pursuant to Regulation S under the Securities Act. As a condition to the
Purchase Agreement, Holding and the Initial Purchasers entered into the
Registration Rights Agreement on June 25, 1998. The Registration Rights
Agreement required Holding to file with the Commission following the Closing, a
registration statement relating to an exchange offer pursuant to which notes
that are substantially identical to the Old Debentures would be offered in
exchange for the then outstanding Old Debentures tendered at the option of the
Holders thereof. The form and terms of the New Debentures are identical in all
material respects to the form and terms of the Old Debentures except (i) that
the New Debentures have been registered under the Securities Act, (ii) that the
New Debentures are not entitled to certain registration rights which are
applicable to the Old Debentures under the Registration Rights Agreement, and
(iii) that certain contingent interest rate provisions applicable to the Old
Debentures are generally not applicable to the New Debentures. In the event
that the applicable interpretations of the staff of the Commission do not
permit Holding to effect the Exchange Offer, Holding agreed to use its
reasonable best efforts to cause to become effective a shelf registration
statement with respect to the resale of the Old Debentures ("the Shelf
Registration Statement") and to keep such Shelf Registration Statement
effective for a period of up to three years. The Exchange Offer is being made
to satisfy the contractual obligations of Holding under the Registration Rights
Agreement. The Holders of any Old Debentures not tendered in the Exchange Offer
will not be entitled to require Holding to file the Shelf Registration
Statement.

     The Registration Rights Agreement provides that (i) Holding will file an
Exchange Offer Registration Statement with the Commission on or prior to 45
days after the Closing Date, (ii) Holding will use its reasonable best efforts
to have the Exchange Offer Registration Statement declared effective by the
Commission on or prior to 180 days after the Closing Date, (iii) unless the
Exchange Offer would not be permitted by applicable law or Commission policy,
Holding will commence the Exchange Offer and use its reasonable best efforts to
issue on or prior to 30 business days after the date on which the Exchange
Offer Registration Statement was declared effective by the Commission, New
Debentures in exchange for all Debentures tendered prior thereto in the
Exchange Offer and (iv) if obligated to file the Shelf Registration Statement,
Holding will use its reasonable best efforts to file the Shelf Registration
Statement with the Commission on or prior to 45 days after such filing
obligation arises and to cause the Shelf Registration to be declared effective
by the Commission on or prior to 180 days after such obligation arises. If (a)
Holding fails to file any of the Registration Statements required by the
Registration Rights Agreement on or before the date specified for such filing,
(b) any of such Registration Statements is not declared effective by the
Commission on or prior to the date specified for such effectiveness (the
"Effectiveness Target Date"), (c) Holding fails to consummate the Exchange
Offer within 30 business days of the Effectiveness Target Date with respect to
the Exchange Offer Registration Statement or (d) the Shelf Registration
Statement or the Exchange Offer Registration Statement is declared effective
but thereafter ceases to be effective or usable in connection with resales of
Transfer Restricted Securities during the periods specified in the Registration
Rights Agreement (each such event referred to in clauses (a) through (d) above
a "Registration Default"), then Holding will pay liquidated damages
("Liquidated Damages") to each Holder of Debentures, with respect to the first
90-day period immediately following the occurrence of the first Registration
Default in an amount equal to $.05 per week per $1,000 principal amount of
Debentures held by such Holder. The amount of the Liquidated Damages will
increase by an additional $.05 per week per $1,000 principal amount of
Debentures with respect to each subsequent 90-day period until all Registration
Defaults have been cured, up to a maximum amount of Liquidated Damages of $.25
per week per $1,000 principal amount of Debentures. All accrued Liquidated
Damages will be paid by Holding on each Damages Payment Date to the Global
Debentures Holder by wire transfer of immediately available funds or by federal
funds check and to Holders of Certificated Debentures by mailing checks to
their registered addresses. Following the cure of all Registration Defaults,
the accrual of Liquidated Damages will cease.


                                       20
<PAGE>

     Based on an interpretation by the staff of the Commission set forth in
no-action letters issued to unrelated third parties, Holding believes the New
Debentures issued pursuant to the Exchange Offer in exchange for Old Debentures
may be offered for resale, resold and otherwise transferred by the Holders
thereof (other than a Restricted Holder) without compliance with the
registration and prospectus delivery provisions of the Securities Act, provided
that such New Debentures are acquired in the ordinary course of such holders'
business and such Holders are not participating, do not intend to participate
and have no arrangement or understanding with any person to participate, in a
distribution of such New Debentures. See "Shearman & Sterling" SEC No-Action
Letter (available July 2, 1993) "Morgan Stanley & Co., Incorporated," SEC
No-Action Letter (available June 5, 1991); and "Exxon Capital Holdings
Corporation," SEC No-Action Letter (available May 13, 1988). Each broker-dealer
that receives New Debentures for its own account in exchange for Old
Debentures, where such Old Debentures were acquired by such broker-dealer as a
result of market-making activities or other trading activities, must
acknowledge that it will deliver a prospectus in connection with any sale of
such New Debentures. See "Plan of Distribution."

     If any person were to participate in the Exchange Offer for the purpose of
distributing securities in a manner not permitted by the preceding paragraph,
such person could not rely on the position of the staff of the Commission and
must comply with the Prospectus delivery requirements of the Securities Act in
connection with a secondary resale transaction. Therefore, each Holder of Old
Debentures who accepts the Exchange Offer must represent in the Letter of
Transmittal that it meets the conditions described above.

     The Exchange Offer shall be deemed to have been consummated upon the
earlier to occur of (i) Holding having exchanged New Debentures for all
outstanding Old Debentures (other than Old Debentures held by a Restricted
Holder) pursuant to such Exchange Offer and (ii) Holding having exchanged,
pursuant to such Exchange Offer, New Debentures for all Old Debentures that
have been validly tendered and not withdrawn on the Expiration Date. In such
event, Holders of Old Debentures seeking liquidity in their investment would
have to rely on exemptions to registration requirements under applicable
securities laws, including the Securities Act.


TERMS OF THE EXCHANGE OFFER

     Upon the terms and subject to the conditions set forth in this Prospectus
and in the accompanying Letter of Transmittal, Holding will accept all Old
Debentures validly tendered prior to 5:00 p.m., New York City time, on the
Expiration Date. The Exchange of New Debentures for Old Debentures will be made
with respect to all Old Debentures validly tendered and not withdrawn on or
prior to the Expiration Date, promptly following the Expiration Date. The New
Debentures issued pursuant to the Exchange Offer will be delivered promptly
following the Expiration Date. Holding will issue $1,000 principal amount of
New Debentures in exchange for $1,000 principal amount of outstanding Old
Debentures accepted in the Exchange Offer. Holders may tender some or all of
their Old Debentures pursuant to the Exchange Offer in denominations of $1,000
and integral multiples of $1,000 in excess thereof.

   
     As of the date of this Prospectus, the Accreted Value of the Old
Debentures is $27,687,197.

     This Prospectus, together with the Letter of Transmittal, is being sent to
all registered Holders of Old Debentures as of December 18, 1998 (the "Record
Date").
    
 
     Holding shall be deemed to have accepted validly tendered Old Debentures
when, as and if Holding has given oral or written notice thereof to the
Exchange Agent. The Exchange Agent will act as agent for the tendering Holders
of Old Debentures for the purpose of receiving New Debentures from Holding and
delivering New Debentures to such Holders.

     If any tendered Old Debentures are not accepted for exchange because of an
invalid tender or the occurrence of certain other events set forth herein,
certificates for any such unaccepted Old Debentures will be returned, without
expense, to the tendering Holder thereof as promptly as practicable after the
Expiration Date.

     The registration expenses to be incurred in connection with the Exchange
Offer, including fees and expenses of the Exchange Agent and Trustee and
accounting and legal fees, will be paid by Holding.


                                       21
<PAGE>

Holding has agreed to pay, subject to the instructions in the Letter of
Transmittal, all transfer taxes, if any, relating to the sale or disposition of
such Holders' Old Debentures pursuant to the Exchange Offer. See "--Fees and
Expenses."


EXPIRATION DATE; EXTENSIONS; AMENDMENTS

   
     The term "Expiration Date" shall mean January 13, 1999, unless Holding,
in its sole discretion, extends the Exchange Offer, in which case the term
"Expiration Date" shall mean the latest date to which the Exchange Offer is
extended.
    

     In order to extend the Expiration Date, Holding will notify the Exchange
Agent of any extension by oral or written notice and will mail to the record
Holders of Old Debentures an announcement thereof, each prior to 9:00 a.m., New
York City time, on the next business day after the previously scheduled
Expiration Date. Such announcement may state that the Company is extending the
Exchange Offer for a specified period of time.

     Holding reserves the right (i) to delay acceptance of Old Debentures, to
extend the Exchange Offer or to terminate the Exchange Offer and to refuse to
accept Old Debentures not previously accepted, if any of the conditions set
forth herein under "--Conditions" shall have occurred and shall not have been
waived by the Company, by giving oral or written notice of such delay,
extension or termination to the Exchange Agent, and (ii) to amend the terms of
the Exchange Offer in any manner deemed by it to be advantageous to the Holders
of the Old Debentures. Any such delay in acceptance, extension, termination or
amendment will be followed as promptly as practicable by oral or written notice
thereof. If the Exchange Offer is amended in a manner determined by Holding to
constitute a material change, Holding will promptly disclose such amendment in
a manner reasonably calculated to inform the Holders of the Old Debentures of
such amendment, and if appropriate, Holding will file a post-effective
amendment to the Registration Statement of which this Prospectus forms part.

     Without limiting the manner in which Holding may choose to make public
announcements of any delay in acceptance, extension, termination or amendment
of the Exchange Offer, Holding shall have no obligation to publish, advertise,
or otherwise communicate any such public announcement, other than by making a
timely release to a financial news service.


ACCRETION OF NEW DEBENTURES

     The Debentures will accrete at a rate of 13 1/2%, compounded semi-annually
to an aggregate principal amount of $50.0 million at July 1, 2003.


INTEREST ON NEW DEBENTURES

     The Debentures will accrete interest at a rate of 13 1/2% per annum,
payable semi-annually in cash and arrears on January 1 and July 1 of each year,
commencing on January 1, 2004.


PROCEDURE FOR TENDERING

     To tender in the Exchange Offer, a Holder must complete, sign and date the
Letter of Transmittal, or a facsimile thereof and mail or otherwise deliver
such Letter of Transmittal or such facsimile, together with the Old Debentures
(unless such tender is being effected pursuant to the procedure for book-entry
transfer described below) and any other required documents, to the Exchange
Agent prior to 5:00 p.m., New York City time, on the Expiration Date.
Signatures on a Letter of Transmittal or a notice of withdrawal, as the case
may be, must be guaranteed by a member firm of a registered national securities
exchange or of the National Association of Securities Dealers, Inc., a
commercial bank or trust company having an office or correspondent in the
United States or an "eligible guarantor institution" as defined by Rule 17Ad-15
under the Exchange Act (any of the foregoing hereinafter referred to as an
"Eligible Institution") unless the Old Debentures tendered pursuant thereto are
tendered (i) by a registered Holder who has not completed the box entitled
"Special Issuance Instructions" or "Special Delivery Instructions" on the
Letter of Transmittal or (ii) for the account of an Eligible Institution.


                                       22
<PAGE>

     Any financial institution that is a participant in DTC's Book-Entry
Transfer Facility system may make book-entry delivery of the Old Debentures by
causing DTC to transfer such Old Debentures into the Exchange Agent's account
in accordance with DTC's procedure for such transfer. Although delivery of Old
Debentures may be effected through book-entry transfer into the Exchange
Agent's account at DTC, the Letter of Transmittal (or facsimile thereof), with
any required signature guarantees and any other required documents, must, in
any case, be transmitted to and received or confirmed by the Exchange Agent at
its addresses set forth herein prior to 5:00 p.m., New York City time, on the
Expiration Date. DELIVERY OF DOCUMENTS TO DTC IN ACCORDANCE WITH ITS PROCEDURES
DOES NOT CONSTITUTE DELIVERY TO THE EXCHANGE AGENT.

     The tender by a Holder of Old Debentures will constitute an agreement
between such Holder and Holding in accordance with the terms and subject to the
conditions set forth herein and in the Letter of Transmittal.

     Delivery of all documents must be made to the Exchange Agent at its
address set forth herein. Holders may also request that their respective
brokers, dealers, commercial banks, trust companies or nominees effect such
tender for such Holders.

     THE METHOD OF DELIVERY OF OLD DEBENTURES AND THE LETTER OF TRANSMITTAL AND
ALL OTHER REQUIRED DOCUMENTS TO THE EXCHANGE AGENT IS AT THE ELECTION AND RISK
OF THE HOLDERS. INSTEAD OF DELIVERY BY MAIL, IT IS RECOMMENDED THAT HOLDERS USE
AN OVERNIGHT OR HAND DELIVERY SERVICE. IN ALL CASES, SUFFICIENT TIME SHOULD BE
ALLOWED TO ASSURE TIMELY DELIVERY. NO LETTER OF TRANSMITTAL OR OLD DEBENTURES
SHOULD BE SENT TO HOLDING.

     Only a Holder of Old Debentures may tender such Old Debentures in the
Exchange Offer. The term "Holder" with respect to the Exchange Offer means any
person in whose name Old Debentures are registered on the books of Holding or
any other person who has obtained a properly completed bond power from the
registered holder or any person whose Old Debentures are held of record by DTC
who desires to deliver such Old Debentures at DTC.

     Any beneficial Holder whose Old Debentures are registered in the name of
his broker, dealer, commercial bank, trust company or other nominee and who
wishes to tender his Old Debentures should contact the registered Holder
promptly and instruct such registered Holder to tender on his behalf. If such
beneficial Holder wishes to tender on his own behalf, such beneficial Holder
must, prior to completing and executing the Letter of Transmittal and
delivering his Old Debentures, either make appropriate arrangements to register
ownership of the Old Debentures in such Holder's name or obtain a properly
completed bond power from the registered Holder. The transfer of record
ownership may take considerable time.

     If the Letter of Transmittal is signed by a person other than the
registered Holder of any Old Debentures listed therein, such Old Debentures
must be endorsed or accompanied by appropriate bond powers which authorize such
person to tender the Old Debentures on behalf of the registered holder, in
either case signed as the name of the registered Holder or Holders appears on
the Old Debentures.

     If the Letter of Transmittal or any Old Debentures or bond powers are
signed by trustees, executors, administrators, guardians, attorneys-in-fact,
officers of a corporation or others acting in a fiduciary or representative
capacity, such persons should so indicate when signing, and unless waived by
Holding, evidence satisfactory to Holding of their authority to so act must be
submitted with the Letter of Transmittal.

     All questions as to the validity, form, eligibility (including time of
receipt), acceptance and withdrawal of the tendered Old Debentures will be
determined by Holding in its sole discretion, which determination will be final
and binding. Holding reserves the absolute right to reject any and all Old
Debentures not validly tendered or any Old Debentures Holding's acceptance of
which would, in the opinion of counsel for Holding, be unlawful. Holding also
reserves the absolute right to waive any irregularities or conditions of tender
as to particular Old Debentures. Holding's interpretation of the terms and
conditions of the Exchange Offer (including the instructions in the Letter of
Transmittal) will be final and binding on all parties. Unless waived, any
defects or irregularities in connection with tenders


                                       23
<PAGE>

of Old Debentures must be cured within such time as Holding shall determine.
Neither Holding, the Exchange Agent nor any other person shall be under any
duty to give notification of defects or irregularities with respect to tenders
of Old Debentures nor shall any of them incur any liability for failure to give
such notification. Tenders of Old Debentures will not be deemed to have been
made until such irregularities have been cured or waived. Any Old Debentures
received by the Exchange Agent that are not validly tendered and as to which
the defects or irregularities have not been cured or waived will be returned by
the Exchange Agent without cost to the tendering holder of such Old Debentures
unless otherwise provided in the Letter of Transmittal, as soon as practicable
following the Expiration Date.

     By tendering, each Holder will represent to Holding that, among other
things (i) the New Debentures acquired pursuant to the Exchange Offer are being
obtained in the ordinary course of such Holder's business, (ii) such Holder is
not participating, does not intend to participate and has no arrangement or
understanding with any person to participate, in a distribution of such New
Debentures, (iii) such Holder is not an "affiliate," as defined under Rule 405
of the Securities Act, of Holding and (iv) such Holder is not a broker-dealer
who acquired Old Debentures directly from Holding to resell pursuant to Rule
144A or any other available exemption under the Securities Act.


GUARANTEED DELIVERY PROCEDURES

     Holders who wish to tender their Old Debentures and (i) whose Old
Debentures are not immediately available or (ii) who cannot deliver their Old
Debentures, the Letter of Transmittal or any other required documents to the
Exchange Agent prior to the Early Exchange Date or the Expiration Date, may
effect a tender if:

     (a) The tender is made through an Eligible Institution;

     (b) Prior to the Expiration Date, the Exchange Agent receives from such
Eligible Institution a properly completed and duly executed notice of guarantee
delivery (the "Notice of Guaranteed Delivery") (by facsimile transmission, mail
or hand delivery) setting forth the name and address of the Holder of the Old
Debentures, the certificate number or numbers of such Old Debentures and the
principal amount of Old Debentures, the certificate number or numbers of such
Old Debentures and the principal amount of Old Debentures tendered, stating
that the tender is being made thereby, and guaranteeing that, within three
business days after the date of execution of the Notice of Guaranteed Delivery,
the Letter of Transmittal (or facsimile thereof), together with the
certificate(s) representing the Old Debentures to be tendered in proper form
for transfer and any other documents required by the Letter of Transmittal,
will be deposited by the Eligible Institution with the Exchange Agent; and

     (c) Such properly completed and executed Letter of Transmittal (or
facsimile thereof), together with the certificate(s) representing all tendered
Old Debentures in proper form for transfer (or confirmation of a book-entry
transfer into the Exchange Agent's account at DTC of Old Debentures delivered
electronically) and all other documents required by the Letter of Transmittal
are received by the Exchange Agent within three business days after the date of
execution of the Notice of Guaranteed Delivery.


WITHDRAWAL OF TENDERS

     Except as otherwise provided herein, tenders of Old Debentures may be
withdrawn at any time prior to 5:00 p.m., New York City time, on the Expiration
Date, unless previously accepted for exchange.

     To withdraw a tender of Old Debentures in the Exchange Offer, a written or
facsimile transmission notice of withdrawal must be received by the Exchange
Agent at its address set forth herein prior to 5:00 p.m., New York City time,
on the Expiration Date and prior to acceptance for exchange by Holding. Any
such notice of withdrawal must (i) specify the name of the person having
deposited the Old Debentures to be withdrawn (the "Depositor"), (ii) identify
the Old Debentures to be withdrawn (including the certificate number or numbers
and principal amount of such Old Debentures), (iii) be signed by the Depositor
in the same manner as the original signature on the Letter of Transmittal by
which such Old Debentures were tendered (including required signature
guarantees) or be accompanied by documents of


                                       24
<PAGE>

transfer sufficient to permit the trustee with respect to the Old Debentures to
register the transfer of such Old Debentures into the name of the Depositor
withdrawing the tender and (iv) specify the name in which any such Old
Debentures are to be registered, if different from that of the Depositor. All
questions as to the validity, form and eligibility (including time of receipt)
of such withdrawal notices will be determined by Holding, whose determination
shall be final and binding on all parties. Any Old Debentures so withdrawn will
be deemed not to have been validly tendered for purposes of the Exchange Offer
and no New Debentures will be issued with respect thereto unless the Old
Debentures so withdrawn are validly retendered. Any Old Debentures which have
been tendered but which are not accepted for exchange will be returned by the
Exchange Agent to the holder thereof without cost to such holder as soon as
practicable after withdrawal, rejection of tender or termination of the
Exchange Offer. Properly withdrawn Old Debentures may be retendered by
following one of the procedures described above under "--Procedure for
Tendering" at any time prior to the Expiration Date.


CONDITION


     Notwithstanding any other term of the Exchange Offer, Holding will not be
obligated to consummate the Exchange Offer if the New Debentures to be received
will not be tradeable by the holder, other than in the case of Restricted
Holders, without restriction under the Securities Act and the Exchange Act and
without material restrictions under the Blue Sky or securities laws of
substantially all of the states of the United States. Such condition will be
deemed to be satisfied unless a holder provides Holding with an opinion of
counsel reasonably satisfactory to Holding to the effect that the New
Debentures received by such holder will not be tradeable without restriction
under the Securities Act and the Exchange Act and without material restrictions
under the Blue Sky laws of substantially all of the states of the United
States. Holding may waive this condition.


     If the condition described above exists, Holding will be entitled to
refuse to accept any Old Debentures and, in the case of such refusal, will
return tendered Old Debentures to exchanging holders of Old Debentures. See
"--Terms of the Exchange Offer."


EXCHANGE AGENT


     State Street Bank and Trust Company, the Trustee under the Indenture, has
been appointed as Exchange Agent for the Exchange Offer. Questions and requests
for assistance and requests for additional copies of this Prospectus or of the
Letter of Transmittal should be directed to the Exchange Agent addressed as
follows:


     By Hand in Boston:
     State Street Bank and Trust Company
     Two International Place
     Fourth Floor, Corporate Trust Department
     Boston, Massachusetts 02110


     Overnight Courier:
     State Street Bank & Trust Company
     Two International Place
     Boston, Massachusetts 02110
     Attention: Corporate Trust Department
     Kellie Mullen


     By Hand in New York (as Drop Agent):
     State Street Bank and Trust Company, N.A.
     61 Broadway, 15th Floor
     Corporate Trust Window
     New York, New York 10006

                                       25
<PAGE>

     By Registered or Certified Mail:
     State Street Bank and Trust Company
     P.O. Box 778
     Boston, Massachusetts 02102
     Attention: Corporate Trust Department
     Kellie Mullen


     Telephone: (617) 664-5587


FEES AND EXPENSES


     The expenses of soliciting tenders pursuant to the Exchange Offer will be
borne by Holding. The principal solicitation for tenders pursuant to the
Exchange Offer is being made by mail. Additional solicitations may be made by
officers and regular employees of Holding and its affiliates in person, by
facsimile or telephone.


     Holding will not make any payments to brokers, dealers or other persons
soliciting acceptances of the Exchange Offer. Holding, however, will pay the
Exchange Agent reasonable and customary fees for its services and will
reimburse the Exchange Agent for its reasonable out-of-pocket expenses in
connection therewith.


     The registration expenses to be incurred in connection with the Exchange
Offer, including fees and expenses of the Exchange Agent and Trustee and
accounting and legal fees, will be paid by Holding. Holding has agreed to pay,
subject to the instructions in the Letter of Transmittal, all transfer taxes,
if any, relating to the sale or disposition of such Holders' Old Debentures
pursuant to the Exchange Offer. If, however, certificates representing New
Debentures or Old Debentures for principal amounts not tendered or accepted for
exchange are to be delivered to, or are to be registered or issued in the name
of any person other than the registered Holder of the Old Debentures tendered,
or if tendered Old Debentures are registered in the name of any person other
than the person signing the Letter of Transmittal, or if a transfer tax imposed
for any reason other than the exchange of Old Debentures pursuant to the
Exchange Offer, then the amount of any such transfer taxes (whether imposed on
the registered Holder or any other persons) will be payable by the tendering
Holder. If satisfactory evidence of payment of such taxes or exemption
therefrom is not submitted with the Letter of Transmittal, the amount of such
transfer taxes will be billed directly to such tendering holder.


ACCOUNTING TREATMENT


     No gain or loss for accounting purposes will be recognized by Holding upon
the consummation of the Exchange Offer. The expenses of the Exchange Offer will
be amortized by Holding over the term of the New Debentures under generally
accepted accounting principles.


                                       26
<PAGE>

                                CAPITALIZATION


     The following table sets forth the consolidated cash and cash equivalents
and capitalization of Holding at September 30, 1998 on a historical basis
(which includes the effects of the Acquisition, the Refinancing and the 3M
Acquisition each of which occurred prior to September 30, 1998). This table
should be read in conjunction with "Use of Proceeds," the Company's
Consolidated Financial Statements and notes thereto and Holding's Unaudited Pro
Forma Condensed Consolidated Statements of Operations and notes thereto
included elsewhere in this Prospectus.


<TABLE>
<CAPTION>
                                                AT SEPTEMBER 30, 1998
                                               ----------------------
                                                   (IN THOUSANDS)
<S>                                                  <C>
Cash and cash equivalents ..................         $   1,341
                                                     =========
Debt:
 Debentures ................................            26,898
 Notes .....................................           115,000
 Capital lease obligation ..................             1,951
                                                     ---------
   Total debt ..............................           143,849
                                                     ---------
Stockholder's equity:
 Common stock ..............................                --
 Additional paid-in capital ................            78,364
 Accumulated deficit .......................            (7,680)
 Cumulative translation adjustment .........                55
 Carryover basis adjustment ................           (15,730)
                                                     ---------
   Total stockholder's equity ..............            55,009
                                                     ---------
Total capitalization .......................         $ 198,858
                                                     =========
</TABLE>


                                       27
<PAGE>

                SELECTED HISTORICAL CONSOLIDATED FINANCIAL DATA


     The selected historical consolidated financial data presented below as of
November 3, 1993 and for the period from July 1, 1993 through November 3, 1993
have been derived from the historical consolidated financial statements of the
original predecessor of the Company (the "Original Predecessor") prior to its
acquisition by the Predecessor. The selected historical consolidated financial
data presented below as of June 30, 1994, 1995, 1996 and 1997, September 30,
1997 and December 15, 1997, and for the fiscal years ended June 30, 1995, 1996
and 1997 and the periods from November 4, 1993 through June 30, 1994, the three
months ended September 30, 1997 and from July 1, 1997 through December 15, 1997
have been derived from the historical consolidated financial statements of the
Predecessor. The selected historical consolidated financial data presented
below as of June 30, 1998 and September 30, 1998 and for the period from
December 16, 1997 through June 30, 1998 and the three months ended September
30, 1998 have been derived from the historical consolidated financial
statements of Holding. The historical financial data as of June 30, 1997 and
1998 and December 15, 1997, the period from July 1, 1997 through December 15,
1997 and the period from December 16, 1997 through June 30, 1998 have been
derived from the audited consolidated financial statements of the Predecessor
and Holding. The historical financial data as of September 30, 1997 and 1998
and for each of the three month periods then ended have been derived from the
unaudited consolidated interim financial statements of the Predecessor and
Holding, which, in the opinion of management, include all adjustments
(consisting only of normal recurring adjustments) necessary for a fair
presentation of the financial condition and results of operations as of such
dates and for such periods. The information contained in this table should be
read in conjunction with "Management's Discussion and Analysis of Financial
Condition and Results of Operations," and the Company's Consolidated Financial
Statements and the notes thereto included elsewhere in this Prospectus.



<TABLE>
<CAPTION>
                              ORIGINAL
                             PREDECESSOR                      PREDECESSOR
                          ---------------- -------------------------------------------------
                               JULY 1,       NOVEMBER 4,
                            1993 THROUGH    1993 THROUGH      FISCAL YEAR ENDED JUNE 30,
                             NOVEMBER 3,      JUNE 30,    ----------------------------------
                                1993            1994         1995       1996        1997
                          ---------------- -------------- ---------- ---------- ------------
                                                (DOLLARS IN THOUSANDS)
<S>                          <C>              <C>         <C>        <C>         <C>       
STATEMENT OF                 
 OPERATIONS DATA:            
 Net sales ..............    $19,941          $ 18,213    $61,794    $73,486     $   77,723
 Cost of goods sold .....     11,172            12,042    38,333     49,862          49,467
                             -------          --------    -------    -------     ----------
 Gross profit ...........      8,769             6,171    23,461     23,624          28,256
 Selling, general and        
  administrative             
  expenses ..............      2,950             4,809     8,483     10,635          13,333
 Amortization of             
  goodwill and               
  other intangibles......         78               723     1,113      1,234           1,234
                             -------          --------    -------    -------     ----------
 Income from                 
  operations ............      5,741               639    13,865     11,755          13,689
 Interest expense,           
  net ...................         --             3,718     6,170      6,762           6,203
 Fees to                     
  stockholders ..........        102               197       470        470             470
 Other, net .............      2,462             2,754       (22)       244            (101)
 Income tax expense          
  (benefit) .............      1,310            (1,946)    3,114      2,101           3,135
                             -------          --------    -------    -------     ----------
 Net income (loss) ......    $ 1,867          $ (4,084)   $4,133     $2,178      $    3,982
                             =======          ========    =======    =======     ==========
BALANCE SHEET DATA           
 (AT END OF PERIOD):         
 Cash and cash               
  equivalents ...........    $    68          $  3,728    $4,196     $  626      $      303
 Working capital             
  (deficit) .............      2,288             3,593        39     (4,685)        (36,957)
 Total assets ...........     28,320            72,754    85,695     82,395          77,142
 Total debt and              
  redeemable                 
  preferred stock .......        850            61,025    64,655     60,736          54,964
 Total stockholder's         
  equity ................     16,940             2,927     6,572      7,932          11,225
OTHER DATA:                  
 Capital                     
  expenditures ..........      1,109             1,184     1,325      2,051           2,462
 Ratio of earnings to        
  fixed charges (1)......       n/m(2)              --       2.2x       1.6x            2.1x
                          

<PAGE>

<CAPTION>
                                   PREDECESSOR                     HOLDING
                          ------------------------------ -----------------------------
                            THREE MONTHS   JULY 1, 1997   DECEMBER 16,   THREE MONTHS
                               ENDED          THROUGH     1997 THROUGH       ENDED
                           SEPTEMBER 30,   DECEMBER 15,     JUNE 30,     SEPTEMBER 30,
                                1997           1997           1998           1998
                          --------------- -------------- -------------- --------------
                                             (DOLLARS IN THOUSANDS)
<S>                         <C>              <C>            <C>            <C>     
STATEMENT OF
 OPERATIONS DATA:
 Net sales ..............   $   21,928       $ 35,186       $ 36,066       $ 24,024
 Cost of goods sold .....       13,622         22,809         24,518         15,421
                            ----------       --------       --------       --------
 Gross profit ...........        8,306         12,377         11,548          8,603
 Selling, general and
  administrative
  expenses ..............        3,316          5,703          5,587          3,115
 Amortization of
  goodwill and
  other intangibles......          310            568          2,101          1,151
                            ----------       --------       --------       --------
 Income from
  operations ............        4,680          6,106          3,860          4,337
 Interest expense,
  net ...................        1,451          2,646         11,327          4,096
 Fees to
  stockholders ..........          118            215            125             63
 Other, net .............           28             11            (47)            --
 Income tax expense
  (benefit) .............        1,287          1,441         (2,052)           502
                            ----------       --------       --------       --------
 Net income (loss) ......   $    1,796       $  1,793       $ (5,493)      $   (324)
                            ==========       ========       ========       ========
BALANCE SHEET DATA
 (AT END OF PERIOD):
 Cash and cash
  equivalents ...........   $    1,514       $  4,481       $  3,842       $  1,341
 Working capital
  (deficit) .............      (35,853)        (4,959)        15,046         14,497
 Total assets ...........       83,518         77,399        214,547        215,489
 Total debt and
  redeemable
  preferred stock .......       59,142         55,408        144,448        143,849
 Total stockholder's
  equity ................       12,860         12,716         57,084         55,009
OTHER DATA:
 Capital
  expenditures ..........          448            807            514            678
 Ratio of earnings to
  fixed charges (1)......          3.1x           2.2x            --            1.0x
</TABLE>


- ----------
(1)   For purposes of calculating the ratio of earnings to fixed charges,
      "earnings" represents income (loss) before income taxes plus fixed
      charges. "Fixed charges" consist of interest on all indebtedness and
      amortization of deferred financing costs. Earnings were not sufficient to
      cover fixed charges by $6,030 and $7,545 for the periods from November 4,
      1993 through June 30, 1994 and from December 16, 1997 through June 30,
      1998, respectively.

(2)   Due to the change in the capital structure of the Original Predecessor as
      a result of its acquisition by the Predecessor, the ratio of earnings to
      fixed charges for the period prior to such acquisition is not comparable
      to or meaningful in the context of future periods.

                                       28
<PAGE>


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

     The following discussion should be read in conjunction with the more
detailed information and Consolidated Financial Statements of the Company
included elsewhere in this Prospectus.


GENERAL

     The capital stock of the Company accounts for all of Holding's assets.
Holding conducts all of its business through the Company. The Company's sales
are derived from the sale of sampling products to cosmetics and consumer
products companies. Substantially all of the Company's sales are made directly
to its customers while a small portion are made through advertising agencies.
Each customer's sampling program is unique and pricing is negotiated based on
estimated costs plus a margin. While the Company and its customers do not enter
into long-term contracts, the Company has had long-standing relationships with
the majority of its customer base. Historically, the Company's sales have been
derived from the Company's traditional fragrance sampling products, while sales
from several of the Company's new products, such as BeautiSeal, PowdaTouch and
LiquaTouch, are included in the Company's results of operations for only a
portion of the periods discussed below or are included in such periods at
initial levels of sales that reflect only introductory product volumes.

     The Company's sales are seasonal due to the timing of its customers' major
advertising campaigns, which have traditionally been concentrated prior to the
Christmas and spring holiday seasons. Sales are recognized when products are
shipped. As a result, a higher level of sales are reflected in the Company's
first two fiscal quarters ended December 31 when sales from such advertising
campaigns are principally recognized while the Company's fourth fiscal quarter
ended June 30 typically reflects the lowest sales level of the fiscal year.
Sampling programs are generally quoted to the Company's customers, based on
their specifications, four to six months prior to production and firm orders
are generally received by the Company one to two months prior to production.
See "Risk Factors--Dependence on Fragrance Industry; Seasonality."

     Cost of goods sold, which represented 66.5% of net sales in Fiscal 1998,
consists principally of materials (paper, plastic, foil, ink, packaging
materials and outsourced materials), direct labor, depreciation and overhead
costs. Materials and direct labor are variable components while overhead is
principally fixed. Fixed overhead costs (excluding depreciation) represented
approximately 9.6% of net sales in Fiscal 1998 and include indirect
departmental compensation, occupancy costs and equipment maintenance.

     Paper is the primary raw material utilized by the Company and accounted
for approximately one-third of cost of goods sold in Fiscal 1998. During the
10-month period from November 1994 to September 1995, paper prices to the
Company increased approximately 36.0%. The average price of paper was
approximately 14.8% greater in Fiscal 1996 than in Fiscal 1995 and had an
adverse impact on the Company's results of operations in Fiscal 1996. As a
result of the paper price increases in Fiscal 1996, the Company changed its
pricing policy for sampling program quotes to customers and made them subject
to paper price increases. However, since the change in such policy, the Company
has not sought to change quoted prices to a customer based on paper price
increases and there can be no assurance that a customer would accept such
change. Accordingly, the Company seeks to reduce its exposure to changes in
paper prices by managing its paper inventory and the time between the quoting
and actual production of sampling campaigns while still attempting to preserve
the ability to adjust quoted pricing based on paper price increases. See "Risk
Factors--Sole Supplier of Certain Raw Materials."

     Selling, general and administrative expenses, which represented 15.8% of
net sales in Fiscal 1998, consist mainly of employee compensation, marketing
and advertising expenses, professional and legal fees and occupancy costs of
the sales and laboratory facilities.

     The cosmetics industry has experienced, and is continuing to experience,
significant consolidation. Management believes that such consolidation
positively impacts the sampling market, since larger cosmetics companies tend
to spend more on product sampling to support their brands throughout the
product life cycle, compared with smaller cosmetics companies, which tend to
use sampling primarily in new product launches. However, industry consolidation
has also negatively impacted the sampling market


                                       29
<PAGE>

by temporarily decreasing the amount that smaller companies, which are targets
of consolidation, spend on sampling products in anticipation of, and during,
the consolidation process.


     The Acquisition was accounted for using the purchase method of accounting
and resulted in the recognition of $153.9 million of goodwill and a significant
increase in amortization expense. The Company has evaluated the amortization
period of the goodwill in accordance with Accounting Principles Board Opinion
No. 17, "Intangible Assets" ("APB No. 17"). Based upon the guidance set forth
in APB No. 17, the Company is amortizing the resulting goodwill over 40 years
based upon the characteristics of the sampling industry, the composition of the
customer base of the Company and the relative stability of the Company's
customers over the last 20 years. The customers comprising the majority of the
revenue base of the Company are primarily large national and multinational
cosmetics companies that have been in operation and utilizing the services of
the Company for a significant length of time.


     Also in conjunction with purchase accounting, the remaining useful lives
of the Company's property, plant and equipment were reevaluated, and inventory
and property, plant and equipment were recorded at their respective fair values
at the date of Acquisition in accordance with Accounting Principles Board
Opinion No. 16, "Business Combinations" (APB No. 16). The adjustments to
property, plant and equipment and inventory have the result of reducing
depreciation expense and increasing cost of goods sold in periods subsequent to
the Acquisition.


COST REDUCTION PROGRAM

     The Company is implementing a comprehensive program designed to reduce
annual operating costs by up to $4.0 million. The comprehensive cost reduction
program was developed by the Company in connection with an evaluation of its
operations conducted by manufacturing consultants with significant experience
in the printing industry and is designed to improve the Company's operating
efficiency through (i) reduced materials cost derived from scrap/waste
reduction and from more effective purchasing (savings of approximately $1.2
million annually), (ii) streamlined manufacturing processes that reduce the
amount of time required to prepare for successive production runs utilizing the
same equipment and that reduce the amount of time equipment is under utilized
by improved scheduling of production runs (savings of approximately $2.2
million annually), and (iii) rationalized staffing in the product support area
(savings of approximately $0.6 million annually). Management expects the
benefit of the materials cost reductions and rationalized staffing which were
implemented in July 1998 will begin to be realized early in Fiscal 1999, while
the streamlined manufacturing process is not expected to be fully implemented
and realized until the fiscal year ended June 30, 2000. Because this program is
still being implemented, no significant cost savings have been achieved to
date.


RESULTS OF OPERATIONS

     The discussion of results of operations for the three months ended
September 30, 1998 compared to the three months ended September 30, 1997
compares the results of operations of the Company for the three months ended
September 30, 1998 with the results of operations of the Predecessor for the
three months ended September 30, 1997. For purposes of the discussion of the
results of operations for Fiscal 1998 compared to Fiscal 1997, the results of
operations for Fiscal 1998 reflect the combination of the results of operations
of the Predecessor for the period July 1, 1997 through December 15, 1997, the
date of the Acquisition, with the results of operations of the Company for the
period December 16, 1997 through June 30, 1998. Because of the effects of
purchase accounting applied in the Acquisition and the additional interest
expense associated with the debt incurred to finance the Acquisition, the
results of operations of the Company are not comparable in all respects to the
results of operations of the Predecessor.


Three Months Ended September 30, 1998 Compared to Three Months Ended September
30, 1997


     Net Sales. Net sales for the three months ended September 30, 1998
increased $2.1 million, or 9.6%, to $24.0 million as compared to $21.9 million
for the three months ended September 30, 1997. The growth of the Company's
European sales accounted for $1.3 million of the increase in net sales. The
remainder


                                       30
<PAGE>


of the increase was attributable to increases in sales of fragrance sampling
products in the domestic market, partially resulting from the 3M Acquisition,
and increases in sales of the cosmetic sampling products to other categories of
the cosmetics industry, offset in part by lower sales in the domestic consumer
product sampling market as compared to unusually high sales in this market
during Fiscal 1997.


     Gross Profit. Gross profit for the three months ended September 30, 1998
increased $0.3 million, or 3.6%, to $8.6 million as compared to $8.3 million
for the three months ended September 30, 1997. Gross profit as a percentage of
net sales decreased to 35.8% in the three months ended September 30, 1998 from
37.9% in the three months ended September 30, 1997. The increase in gross
profit is primarily attributable to the increase in net sales discussed above.
The decrease in gross profit as a percentage of net sales is due to changes in
product sales mix, increased costs associated with the outsourcing of European
production and increased costs associated with the initial production runs of
certain customer products, offset by reductions in raw materials costs and
improved margins resulting from increased sales due to the 3M Acquisition.

     Selling, General and Administrative Expenses. Selling, general and
administrative expenses for the three months ended September 30, 1998 decreased
$0.2 million, or 6.1%, to $3.1 million as compared to $3.3 million for the
three months ended September 30, 1997. The decrease in selling, general and
administrative expenses was primarily due to staff reductions and realized
gains from foreign currency transactions in Europe, offset partially by the
costs associated with the transition of the 3M Acquisition.


     Income from Operations. Income from operations for the three months ended
September 30, 1998 decreased $0.4 million, or 8.5%, to $4.3 million as compared
to $4.7 million for the three months ended September 30, 1997. Income from
operations as a percentage of net sales decreased to 17.9% in the three months
ended September 30, 1998 from 21.5% in the three months ended September 30,
1997, principally as a result of the increase in amortization of goodwill and
other intangibles resulting from the Acquisition and the 3M Acquisition and the
factors described above.

     Interest Expense. Interest expense for the three months ended September
30, 1998 increased $2.6 million, or 173.3% to $4.1 million as compared to $1.5
million for the three months ended September 30, 1997. Interest expense as a
percentage of net sales increased to 17.1% in the three months ended September
30, 1998 from 6.8% in the three months ended September 30, 1997. The increase
in interest expense is a result of the recapitalization of the Company in
connection with the Acquisition.


     Other Income/Expense and Management Fees. Other income/expense and
management fees for the three months ended September 30, 1998 were $0.1 million
as compared to $0.1 million for the three months ended September 30, 1997.
Other income/expense and management fees as a percentage of net sales were
relatively constant as a percentage of sales in the three months ended
September 30, 1998 and 1997.


     Income Tax Expense. Income tax expense for the three months ended
September 30, 1998 decreased $0.8 million or 61.5% to $0.5 million as compared
to $1.3 million for the three months ended September 30, 1997. The Company's
effective tax rate, after consideration of non-deductible goodwill, was 43.5%
in the three months ended September 30, 1998 and 38.0% in the three months
ended September 30, 1997. The increase in the effective tax rate in the three
months ended September 30, 1998 was due to non-deductible interest expense.

     EBITDA. EBITDA for the three months ended September 30, 1998 increased
$0.4 million, or 6.6%, to $6.5 million as compared to $6.1 million for the
three months ended September 30, 1997, principally as a result of the factors
described above. EBITDA is income from operations plus depreciation and
amortization of goodwill and other intangibles. See footnotes to Summary
Historical and Pro Forma Consolidated Financial Data.



Fiscal 1998 Compared to Fiscal 1997

     Net Sales. Net sales for Fiscal 1998 decreased $6.4 million, or 8.2%, to
$71.3 million as compared to $77.7 million for Fiscal 1997. The majority of
this decrease was attributable to three core customers' advertising decreases
on new product launches and existing products as a result of a management


                                       31
<PAGE>

restructuring at two of these customers and the sale of one of them. In
addition there was a decrease in domestic sales of products for fragrance
sampling. These decreases were partially offset by increased domestic and
European sales of sampling products to other categories of the cosmetics
industry as well as increased sales to the consumer products market.

     Gross Profit. Gross profit for Fiscal 1998 decreased $4.4 million, or
15.5%, to $23.9 million as compared to $28.3 million for Fiscal 1997. Gross
profit as a percentage of net sales decreased to 33.5% in Fiscal 1998 from
36.4% in Fiscal 1997. The gross profit decline was primarily attributable to
the absorption of fixed overhead, depreciation costs and equipment
reconfiguration costs created by shorter production runs due to lower volume
and the increase in cost of goods sold in the period subsequent to the
Acquisition from the write-up of inventory in purchase accounting.

     Selling, General and Administrative Expenses. Selling, general and
administrative expenses for Fiscal 1998 decreased $2.0 million, or 15.0%, to
$11.3 million as compared to $13.3 million for Fiscal 1997. The decrease in
selling, general and administrative expenses was primarily attributable to a
decrease in sales commissions resulting from the decreased level of sales and a
decrease in legal costs related to the Company's pursuit of a patent
infringement claim in Fiscal 1997. In addition, the Company also had decreased
expenses in Fiscal 1998 versus Fiscal 1997 related to the consolidation of
certain acquired technologies and certain expenses relating to reorganizing the
management structure at the Company's European subsidiary. As a result of these
factors, selling, general and administrative expenses as a percentage of net
sales decreased to 15.8% in Fiscal 1998 from 17.1% in Fiscal 1997.

     Income from Operations. Income from operations for Fiscal 1998 decreased
$3.7 million, or 27.0%, to $10.0 million as compared to $13.7 million for
Fiscal 1997. Income from operations as a percentage of net sales decreased to
14.0% in Fiscal 1998 from 17.6% in Fiscal 1997 principally as a result of the
factors described above and the increase in amortization of goodwill resulting
from the Acquisition.

     Interest Expense. Interest expense for Fiscal 1998 increased $7.8 million,
or 125.8% to $14.0 million as compared to $6.2 million for Fiscal 1997.
Interest expense as a percentage of net sales increased to 19.6% in Fiscal 1998
from 8.0% in Fiscal 1997. The increase in interest expense is a result of the
refinancing of the Company in connection with the Acquisition.

     Other Income/Expense and Management Fees. Other income/expense and
management fees for Fiscal 1998 decreased $0.1 million, or 25.0% to $0.3
million as compared to $0.4 million for Fiscal 1997. Other income/expense and
management fees as a percentage of net sales decreased to 0.4% in Fiscal 1998
from 0.5% in Fiscal 1997. The decrease in other income/expense and management
fees is related to the decrease in management/advisory fees subsequent to the
sale of the Company.

     Income Tax Expense. Income tax expense for Fiscal 1998 decreased $3.7
million or 119.4% to $(0.6) million as compared to $3.1 million for Fiscal
1996. The Company's effective tax rate, after consideration of non-deductible
goodwill, was 36.8% in Fiscal 1998 and 37.6% in Fiscal 1997.


     EBITDA. EBITDA for Fiscal 1998 decreased $2.4 million, or 12.8%, to $16.4
million as compared to $18.8 million for Fiscal 1997, principally as a result
of the factors described above. EBITDA is income from operations plus
depreciation and amortization of goodwill and other intangibles. See footnotes
to Summary Historical and Pro Forma Consolidated Financial Data.



Fiscal 1997 Compared to Fiscal 1996

     Net Sales. Net sales for Fiscal 1997 increased $4.2 million, or 5.7%, to
$77.7 million as compared to $73.5 million in Fiscal 1996. The increase is
primarily attributable to volume increases related to core customers'
advertising expenditure increases on new product launches and existing
products.

     Gross Profit. Gross profit for Fiscal 1997 increased $4.7 million, or
19.9%, to $28.3 million, as compared to $23.6 million in Fiscal 1996. Gross
profit as a percentage of net sales improved to 36.4% in Fiscal 1997 from 32.1%
in Fiscal 1996. Gross profit improvements reflected decreased materials costs
as a result of paper price decreases and increased operating efficiency gained
from moving the production of an acquired business from outside sources to
internal facilities.


                                       32
<PAGE>

     Selling, General and Administrative Expenses. Selling, general and
administrative expenses for Fiscal 1997 increased $2.7 million, or 25.5%, to
$13.3 million as compared to $10.6 million in Fiscal 1996. The increase in
selling, general and administrative expenses was primarily attributable to an
increase in legal costs as the Company pursued a patent infringement claim
against a competitor. Additional increases were related to reorganizing the
management structure of the Company's European subsidiary, increases in
customer service and sales staffing and increased commissions related to sales
volume increases. As a result of these factors, selling, general and
administrative expenses as a percentage of net sales increased to 17.1% in
Fiscal 1997 from 14.4% in Fiscal 1996.

     Income from Operations. Income from operations for Fiscal 1997 increased
$1.9 million, or 16.1%, to $13.7 million as compared to $11.8 million in Fiscal
1996. Income from operations as a percentage of net sales increased to 17.6% in
Fiscal 1997 from 16.1% in Fiscal 1996 principally as a result of the factors
described above.

     Interest Expense. Interest expense for Fiscal 1997 decreased $0.6 million,
or 8.8% to $6.2 million as compared to $6.8 million for Fiscal 1996. Interest
expense as a percentage of net sales decreased to 8.0% in Fiscal 1997 from 9.3%
in Fiscal 1996. The decrease in interest expense is primarily attributable to
the decrease in the outstanding principal balance of the Scent Seal notes,
capitalized lease obligations and Senior Loan Agreement including a decrease in
the related interest rate due to a decrease in the prime rate, partially offset
by increased borrowings against the revolving credit line.

     Other Income/Expense and Management Fees. Other income/expense and
management fees for Fiscal 1997 decreased $0.3 million, or 42.9% to $0.4
million as compared to $0.7 million for Fiscal 1996. Other income/expense and
management fees as a percentage of net sales decreased to 0.5% in Fiscal 1997
from 1.0% in Fiscal 1996. The decrease in other income/expense and management
fees was due to a loss on the disposal of equipment in 1996 and a gain in 1997
related to the purchase and resale of preproduction material.

     Income Tax Expense. Income tax expense for Fiscal 1997 increased $1.0
million, or 47.6% to $3.1 million as compared to $2.1 million for Fiscal 1996.
The Company's effective tax rate, after consideration of non-deductible
goodwill, was 37.6% in Fiscal 1997 and 38.2% in Fiscal 1996.


     EBITDA. EBITDA for Fiscal 1997 increased $2.6 million, or 16.0% to $18.8
million as compared to $16.2 million in Fiscal 1996, principally as a result of
the factors described above. EBITDA is income from operations plus depreciation
and amortization of goodwill and other intangibles. See footnotes to Summary
Historical and Pro Forma Consolidated Financial Data.



LIQUIDITY AND CAPITAL RESOURCES


     Holding has substantial indebtedness and significant debt service
obligations. As of September 30, 1998, Holding had consolidated indebtedness in
an aggregate amount of $143.8 million (which does not include $16.6 million of
other outstanding liabilities of Holding's subsidiaries relating to trade
payables, accured liabilities and deferred taxes). For certain information
regarding Holding's outstanding indebtedness, see "Description of Certain
Indebtedness" and "Description of New Debentures." The Indenture under which
the Old Debentures were and the New Debentures will be issued and the Credit
Agreement referred to below permit Holding and its Restricted Subsidiaries to
incur additional indebtedness, subject to certain limitations.


     In addition, the Indenture contains certain covenants that, among other
things, limit the ability of Holding and its Restricted Subsidiaries to: (i)
pay dividends or make certain restricted payments; (ii) incur additional
indebtedness and issue preferred stock; (iii) create liens; (iv) incur dividend
and other payment restrictions affecting subsidiaries; (v) enter into mergers,
consolidations or sales of all or substantially all of the assets of Holding or
the Company, as the case may be; (vi) enter into certain transactions with
affiliates; and (vii) sell certain assets. In addition, the Credit Agreement
requires the Company to maintain specified financial ratios and satisfy certain
financial condition tests. At June 30, 1998, the Company was not in compliance
with one such financial condition and obtained a waiver under the Credit
Agreement with respect to such requirement effective through September 30,
1998. The Company and the Lender entered into a second amendment to the Credit
Agreement dated October 30, 1998. This


                                       33
<PAGE>

amendment to the Credit Agreement retroactively amended certain of the
financial condition tests under the Credit Agreement and as of September 30,
1998 the Company was in compliance with all financial condition tests under the
Credit Agreement, as amended. See "Description of Certain Indebtedness" and
"Description of New Debentures--Certain Covenants."

     Borrowings under the Credit Agreement are limited to a maximum amount
equal to $20.0 million. Currently, the Company has letters of credit
outstanding under the Credit Agreement in the amount of $0.6 million and has
borrowings of approximately $19.4 million available, subject to a borrowing
base calculation and the achievement of certain financial ratios and compliance
with certain conditions. The interest rate for borrowings under the Credit
Agreement are determined from time to time based on the Company's choice of
formulas, plus a margin. The Credit Agreement will mature on December 31, 2002.
See "Description of Certain Indebtedness--Credit Agreement."

     Holding is a holding company whose only asset is all of the outstanding
capital stock of the Company. Holding conducts all of its business through the
Company. Holding's cash flow, and consequently its ability to service debt,
including its obligations under the Indenture, is dependent upon the cash flows
of its subsidiaries and the payment of funds by such subsidiaries to Holding in
the form of loans, dividends or otherwise. Holding's subsidiaries have no
obligations, contingent or otherwise, to pay any amounts due pursuant to the
New Debentures or to make any funds available therefor. In addition, the
Company's Credit Agreement and the Notes Indenture imposes, and agreements
entered into in the future may impose, significant restrictions on the payment
of dividends and the making of loans by the Company and its subsidiaries to
Holding. Accordingly, repayment of the New Debentures may depend upon the
ability of Holding to effect an equity offering or to refinance the Debentures.
 

     Holding's principal liquidity requirements are for debt service
requirements under the Debentures. Historically, the Company has funded its
capital, debt service and operating requirements with a combination of net cash
provided by operating activities, which were $5.3 million and $8.9 million for
Fiscal 1996 and Fiscal 1997, respectively, together with borrowings under
revolving credit facilities. In Fiscal 1998, cash totaling $3.9 million was
used by operating activities primarily due to the assumption, and subsequent
settlement, of a $5.8 million current liability arising from, and directly
attributable to the Acquisition. Cash provided by operating activities was $1.5
million for the three months ended September 1998.

     Net cash provided by operating activities in Fiscal 1996 and Fiscal 1997
resulted mainly from net income before depreciation and amortization. Key
elements of changes in net cash from operating activities were decreases in
trade accounts receivable that were principally offset by decreases in income
taxes, accounts payable and accrued expenses. Net cash provided by operating
activities during the three months ended September 30, 1998 resulted from net
income before depreciation and amortization and the collection of an income tax
refund receivable. These factors were partially offset by increased accounts
receivable and inventory levels necessary to accommodate the Company's seasonal
sales levels.

     In Fiscal 1997, Fiscal 1998 and the three months ended September 1998, the
Company had capital expenditures of approximately $2.5 million, $1.3 million,
and $0.7 million, respectively. These capital expenditures consisted primarily
of the purchase and maintenance of manufacturing equipment and furniture and
fixtures and maintaining and upgrading its computer systems.

     On June 22, 1998, the Company closed the 3M Acquisition, pursuant to which
the Company acquired the fragrance sampling business of the Industrial and
Consumer Products division of 3M for approximately $7.25 million in cash and
the assumption of a liability associated with a credit of $182,000 issued by 3M
in favor of one of its customers. The Company has relocated all of the
production operations previously outsourced by 3M to its existing facilities to
utilize excess capacity at such facilities. See "The Transactions." The
purchase price for the 3M Acquisition was financed with borrowings under the
Credit Agreement which were subsequently repaid with funds from the Equity
Contribution and the Note Offering.

     The Company may from time to time evaluate other potential acquisitions.
The Company expects that funding for future acquisitions may come from a
variety of sources, depending on the size and nature


                                       34
<PAGE>

of any such acquisition. Potential sources of capital include cash generated
from operations, borrowings under the Credit Agreement, additional equity
investments or other external debt or equity financings. There can be no
assurance that such additional capital sources will be available to the Company
on terms that the Company finds acceptable, or at all.

     In August, 1998, Acquisition Corp. repurchased 80,000 shares of preferred
stock of Acquisition Corp. for $2.0 million in cash pursuant to the exercise of
Mr. Barnett's Put Option (as defined herein) on July 30, 1998 with the proceeds
of a dividend from Holding. See "Certain Relationships and Related
Transactions--Employment Arrangements."


     At September 30, 1998, the total indebtedness of Holding on a consolidated
basis was approximately $143.8 million, of which (i) approximately $26.9
million is a direct obligation of Holding relating to the Debentures and (ii)
approximately $116.9 million is a direct obligation of Holding's subsidiaries.
In addition, Holding's subsidiaries have $16.6 million in additional
outstanding liabilities (including trade payables, accrued liabilities and
deferred taxes). Payment of the Debentures is not guaranteed by the Company or
any other of Holding's subsidiaries. Because Holding is a holding company with
no substantive operations, it is dependent upon the cash flows of its
subsidiaries and the payment of funds by its subsidiaries to Holding in the
form of loans, dividends or otherwise to pay its obligations. See "Risk
Factors--Limitation on the Payment of Funds to Holding by its Subsidiaries."

     At September 30, 1998, Acquisition Corp. (the parent company of Holding)
had outstanding (i) $30 million of Floating Rate Notes (the "Floating Rate
Notes"), which bear interest at 15% per annum and mature on December 15, 2009,
and (ii) approximately $50.3 million of Senior Preferred Stock (the "Senior
Preferred Stock"), which accrue dividends at 15% per annum and must be redeemed
by December 15, 2012. Interest on the Floating Rate Notes and dividends on the
Senior Preferred Stock may be settled through the issuance of additional
Floating Rate Notes and Senior Preferred Stock through maturity or redemption,
respectively. The Floating Rate Notes are general, unsecured obligations of
Acquisition Corp. and are not obligations of, or guaranteed by Holding or any
of its subsidiaries. Acquisition Corp. is a holding company and is dependant
upon the cash flows of its subsidiaries and the payment to it of funds by its
subsidiaries. The Indenture relating to the Debentures restricts the payment of
dividends or the making of other restricted payments by Holding to Acquisition
Corp. See "Description of New Debentures--Covenants Restricted Payments".


     Capital expenditures for the fiscal year ending June 30, 1999 ("Fiscal
1999") are budgeted to be approximately $3.0 million. Based on borrowings
outstanding as of September 30, 1998, the Company expects total cash payments
for debt service in Fiscal 1999 to be approximately $14.3 million, consisting
of $12.1 million in interest payments on the Notes, the $1.3 million repayment
of the Scent Seal Note on July 1, 1998, $0.8 million in capital lease
obligations, and $0.1 million in fees under the Credit Agreement. The Company
also expects to make royalty payments of approximately $1.0 million during
Fiscal 1999. Holding believes that, in the absence of future acquisitions, cash
flows from existing operations and available borrowings will be sufficient to
fund budgeted capital expenditures, working capital requirements and interest
and principal payments on its indebtedness, including the Debentures for Fiscal
1999. In the event the Company consummates any additional acquisitions it may
seek additional debt or equity financings subject to compliance with the terms
of the Indenture.


INFLATION

     Inflation has not had nor is it expected to have a significant effect on
the Company's business or operations.


SEASONALITY

     Historically, the Company's sales and operating results have reflected
seasonal variations. The seasonality of the Company's sales and operating
results is significantly influenced by the timing of its customers' advertising
campaigns, which have traditionally been concentrated prior to the Christmas
and spring holiday seasons. See "Risk Factors--Dependence on Fragrance
Industry; Seasonality."


                                       35
<PAGE>

RECENTLY ISSUED ACCOUNTING STANDARDS

     In June 1997, the Financial Accounting Standards Board (the "FASB") issued
Statement of Financial Accounting Standards No. 130 ("SFAS No. 130"),
"Reporting Comprehensive Income." The Company adopted the provisions of this
Statement on July 1, 1998. This Statement establishes standards for reporting
and displaying comprehensive income and its components in the financial
statements. This Statement also requires that comparative information for
earlier periods be reclassified. As the Company only has two items of
comprehensive income, net income and foreign currency translations, adoption of
this statement did not have a material effect upon the Company's financial
position or results of operations.

     In June 1997, the FASB issued Statement of Financial Accounting Standards
No. 131 ("SFAS No. 131"), "Disclosures about Segments of an Enterprise and
Related Information." SFAS No. 131 established standards for the way that
public business enterprises report information about operating segments in
annual financial statements and requires that those enterprises report selected
information about operating segments in interim financial reports issued to
shareholders. This Statement also established standards for related disclosures
about products and services, geographic areas and major customers. The Company
adopted the provisions of this Statement effective July 1, 1997. Based upon a
review of its operations, management believes that the Company operated in only
one reportable segment during each of the three years ended June 30, 1998 and
the three months ended September 30, 1998.

     In June 1998, the FASB issued Statement of Financial Accounting Standards
No. 133 ("SFAS No. 133"), "Accounting for Derivative Instruments and Hedging
Activitites" which is effective for fiscal years beginning after June 15, 1999.
SFAS No. 133 establishes accounting and reporting standards for derivative
instruments, including certain derivative instruments embedded in other
contracts and for hedging activities. The Company has only utilized derivative
financial instruments to hedge the Company's exposure to certain foreign
currencies. Such hedging activity has historically been minor and, as a result,
adoption of this Statement is not expected to have a material impact on the
Company's financial condition or results of operations. The Company will adopt
the provisions of this Statement on July 1, 1999.

YEAR 2000 ISSUES

     The Company is currently working to resolve the potential impact of the
Year 2000 on its information technology systems and its non-information
technology systems so they will properly recognize and utilize dates beyond
December 31, 1999. The Year 2000 problem is the result of computer systems and
microprocessors with data functions being written using two digits (rather than
four) to define the applicable year.

     The Company has in place a Year 2000 program which is being executed by a
project team which is not relying to a significant degree on outside
consultants. The objective of the Year 2000 program is to determine and assess
the risks of the Year 2000 issue and to plan and institute mitigating actions
to minimize those risks to acceptable levels. If, however, all necessary
actions are not taken on a timely basis to ensure Year 2000 compliance, the
Year 2000 issue could have a material adverse effect on the Company.

     To date, all of the Company's systems have been assessed for Year 2000
compliance. The Company relies on five computerized systems all of which
required remediation, two of which are maintained internally and the others are
maintained by third party vendors. The Company estimates that 80% of these
systems are currently Year 2000 compliant. In the fourth quarter of calendar
1998 the Company will complete the upgrade of its primary computer system and
programs and receive certification from its key software supplier regarding
Year 2000 compliance. The Company's personnel will conduct testing to ensure
Year 2000 compliance. Upon review of the Company's non-information technology
systems the Company believes that none of its manufacturing equipment is date
sensitive. Of the remaining non-information technology systems, the Company
believes all such systems are Year 2000 compliant. To date, the Company has
spent $11,000 on Year 2000 compliance and expects additional expenditures of
approximately $40,000 during Fiscal 1999. Although the Company expects the
above referenced expenditures will be sufficient to ensure the Company is Year
2000 compliant, the Company anticipates budgeting an additional $49,000 for any
unforeseen problems arising with respect to Year 2000 compliance between July
1, 1999 and the Year 2000. All expenditures with respect to Year 2000
compliance will be funded from working capital.

                                       36
<PAGE>

     The Company is communicating with its significant customers and vendors to
understand their Year 2000 issues and how they might prepare themselves to
manage those issues as they relate to the Company. To date, no significant
customers or vendors have informed the Company that a material Year 2000 issue
exists which will have a material effect on the Company. See "Risk
Factors--Year 2000 Issues."

     The Company has not formulated a contingency plan in the event it or its
significant customers or vendors are not Year 2000 compliant.


EUROPEAN MONETARY UNIT

     The Company has not implemented a strategy to address European monetary
unit issues related to its computer system. Management does not expect that any
costs related to such strategy will require material expenditures on the part
of the Company.


ENVIRONMENTAL AND SAFETY REGULATION

     The Company's operations are subject to extensive laws and regulations
relating to the storage, handling, emission, transportation and discharge of
materials into the environment and the maintenance of safe conditions in the
workplace. The Company's policy is to comply with all legal requirements of
applicable environmental, health and safety laws and regulations, and the
Company believes it is in general compliance with such requirements and has
adequate professional staff and systems in place to remain in compliance,
although there can be no assurances that this is the case. The Company
considers costs for environmental compliance to be a normal cost of doing
business, and includes such costs in pricing decisions.

                                       37
<PAGE>

                                   BUSINESS

THE COMPANY

     The Company is the leading global marketer and manufacturer of cosmetics
sampling products, including fragrance, skin care and makeup samplers. The
Company produces a range of proprietary and patented product samplers that can
be incorporated into various print media principally designed to reach the
consumer in the home, such as magazine inserts, catalog inserts, remittance
envelopes, statement enclosures and blow-ins. The Company is the only sampling
company positioned to provide complete marketing and sampling programs to its
customers, including creative content and sample production and distribution.
The Company's customers include most of the world's largest cosmetics
companies, such as Calvin Klein Cosmetics (Unilever Plc), Chanel, Inc.,
Christian Dior Perfumes Inc., Coty Inc., Elizabeth Arden (Unilever Plc), Estee
Lauder, Inc., Giorgio Beverly Hills (The Procter & Gamble Company), L'Oreal
S.A./Cosmair, Inc. and Sanofi Beaute, Inc.

     Sampling is one of the most effective and widely used promotional
practices for consumer products. Product sampling usage has increased faster
than any other form of consumer promotional usage from 1992 to 1996, the last
year for which data is available. Product sampling is particularly critical to
the cosmetics industries, where consumers generally must try products prior to
purchase because of their uniquely personal nature. The Company's introduction
in 1979 of the ScentStrip (Registered Trademark)  sampler, the first pull-apart
microencapsulated fragrance sampler, transformed the fragrance industry by
providing the first cost-effective means to reach consumers in their homes on a
mass scale by combining advertising and product sampling. All of the Company's
sampling products are approved by the U.S. Postal Service for inclusion in
subscription magazines at periodical postage rates, which is a more
cost-effective means of reaching consumers than alternatives such as direct
mail or newsstand magazine distribution. While the microencapsulated fragrance
sampler remains the most widely used technology in the sampling industry, the
Company continues to be the leading innovator in the sampling industry through
its development of alternative sampling technologies, all of which are designed
for cost-effective mass distribution.

     In recent years, the Company has complemented its fragrance sampling
business by focusing its research and development efforts on new product
technologies and sampling solutions for the skin care, makeup and consumer
products markets. While product sampling is critical to the success of these
products, sampling programs for these products have been constrained
historically by the characteristics of the available sampling alternatives.
Most sampling programs have consisted of relatively limited in-store or direct
mail efforts because existing samples have been too costly to produce in mass
quantities and have been incapable of being efficiently incorporated into
magazines, catalogs and other print advertising. Since June 1997, the Company
has introduced three innovative product sampling technologies to address this
need, providing the first cost-effective means to reach consumers in their
homes on a mass scale with samples of these products. Management believes these
new technologies have fundamentally altered the economics and efficiencies of
product sampling in these markets. Existing customers such as Chanel, Christian
Dior, Estee Lauder, and L'Oreal/Cosmair have utilized these new technologies in
sampling programs for their cosmetics products, such as skin care and liquid
makeup. The Company has also created and produced initial sampling programs for
new consumer products customers.

     On June 22, 1998, the Company closed the 3M Acquisition, pursuant to which
the Company acquired the fragrance sampling business of the Industrial and
Consumer Products division of 3M for approximately $7.25 million in cash and
the assumption of certain liabilities. See "The Transactions."


COMPETITIVE ADVANTAGES

     Founded in 1902 as a printing company, the Company has been the market
leader in fragrance sampling since its introduction of the ScentStrip sampler
almost two decades ago and has recently expanded the application of its
sampling technologies to new markets. Management believes that the Company has
significant competitive advantages compared to other sampling companies:

     o  Full product line. The Company is unique in the breadth of its product
        line, which includes a full range of fragrance sampling products and
        innovative new technologies for sampling skin care and


                                       38
<PAGE>

        makeup products. The Company offers nine distinct sampling products,
        while none of the Company's major competitors offers more than three
        sampling technologies. Although most major cosmetics companies generate
        significant revenues in each of the fragrance, makeup and skin care
        categories, the Company is the only sampling provider that offers
        sampling products for all such categories of products.

     o  Technological leadership. The Company is the technological leader in the
        cosmetics sampling industry, and has introduced almost every major
        fragrance sampling technology to the market since its introduction of
        the ScentStrip sampler in 1979. Management believes that its product
        development program is the largest and most effective in the cosmetics
        sampling industry. Over the past three years, the Company's increased
        emphasis on new product research and development has expanded the size
        of the potential sampling market through the introduction of new
        technologies, such as BeautiSeal (Trade Mark) , LiquaTouch (Trade Mark)
        and PowdaTouch (Trade Mark) samplers, which target the skin care and
        makeup categories. Seven of the Company's nine major sampling
        technologies are patented or have patents pending, and all are approved
        by the U.S. Postal Service for inclusion in subscription magazines.
        Competing sampling technologies that are not approved for inclusion in
        subscription magazines are more expensive to mass distribute. In
        addition, the Company has developed certain proprietary manufacturing
        techniques that management believes provide the Company with a
        competitive advantage.

     o  Low cost, highest quality producer. The Company is the most vertically
        integrated manufacturing company in the sampling industry as all of its
        major competitors source all or part of their products from third-party
        manufacturers. Management believes that the Company's high degree of
        vertical integration, together with the Company's high volume, provides
        the Company with certain cost and quality advantages. In addition,
        unlike some of its major competitors, which are divisions of large
        companies, management believes that the Company's focus on the product
        sampling industry allows it to produce the highest quality product
        offering in the industry. Management believes this focus on quality is a
        competitive advantage because the Company's customers are reluctant to
        jeopardize an expensive product launch by using an unproven sampling
        source that may not provide consumers with an accurate first exposure to
        a sampled product.

     o  Strong customer relationships. More than 72% of Fiscal 1998 net sales
        were generated by sales to customers that have been doing business with
        the Company for the past five years or longer, although the Company does
        not have long-term contracts with any of its customers. The Company is
        proactive in proposing innovative campaigns and sampling solutions,
        which result in strong relationships with its customers. The Company has
        long-standing relationships with the key marketing, purchasing and
        technical executives at most of the world's leading cosmetics companies.
        It has also developed relationships with flavor and fragrance companies,
        media companies and leading retailers servicing the cosmetics industry.

     o  Superior customer service. Managing sampling programs is highly service
        intensive and the Company has the most experienced customer service
        representatives in the industry. As cosmetics companies seek to
        streamline their purchasing operations, the Company's ability to provide
        complete marketing and sampling programs is becoming increasingly
        important. Management believes that the Company's ability to provide
        excellent customer service is a competitive advantage for the Company,
        particularly with regard to department store sampling programs, such as
        catalog inserts, billing enclosures and remittance envelopes, which
        require significant coordination with individual retailers.

     o  Sole global provider. The Company is the only sampling company to
        provide local sales, service and production capabilities on a global
        basis. The major cosmetics companies are increasingly global, and the
        Company's ability to service these customers in Europe, the United
        States and Southeast Asia is becoming increasingly important. The
        Company currently has sales offices in New York, San Francisco, Paris,
        France and London, England and sales agents in Sydney, Australia and
        Caracas, Venezuela. In addition, the Company has third-party
        manufacturing capabilities in Europe and Australia to complement its
        established domestic manufacturing operations.

                                       39
<PAGE>

BUSINESS STRATEGY

     Management's goal is to enhance the Company's position as the leading
global marketer and manufacturer of cosmetics sampling products and position
itself for growth in the consumer products sampling market, while increasing
its profitability. To achieve this goal, management is pursuing a strategy
based on the following elements:

     o  Leverage existing customer relationships to expand into new cosmetics
        categories. Almost all of the Company's sales have historically been in
        the fragrance category, but for many of the Company's cosmetics
        customers, fragrance represents a small portion of their total sales.
        Management estimates that skin care and makeup sales account for
        approximately two-thirds of all cosmetics industry sales, while sampling
        for such products accounts for less than one-fourth of all cosmetics
        sampling units. Historically, most skin care and makeup sampling
        programs have consisted of relatively limited in-store or direct mail
        efforts because existing samples have been too costly to produce in mass
        quantities and too expensive to incorporate into subscription magazines
        and other forms of distribution. Since June 1997, the Company has
        introduced three innovative product sampling technologies for the makeup
        and skin care categories, which provide a cost effective means to reach
        consumers in their homes. Management believes that these innovative new
        technologies, together with its established cosmetics industry customer
        relationships, position the Company for future growth in this area.

     o  Penetrate the consumer products market. Management believes that the
        Company has significant opportunities to increase its existing sampling
        business by applying its cost-effective sampling technologies to new
        end-user categories within the consumer products market. The consumer
        products market is significantly larger than the Company's traditional
        fragrance market.

     o  Continue implementation of cost reduction program. The Company is
        implementing a comprehensive program to reduce annual operating costs by
        approximately $4.0 million. The comprehensive cost reduction program was
        developed by the Company in connection with an evaluation of its
        operations conducted by manufacturing consultants with significant
        experience in the printing industry and is designed to improve the
        Company's operating efficiency through (i) reduced materials cost
        derived from scrap/waste reduction and from more effective purchasing,
        (ii) streamlined manufacturing processes that reduce the amount of time
        required to prepare for successive manufacturing jobs utilizing the same
        equipment and (iii) rationalized staffing in the product support area.
        Management expects the benefit of the materials cost reductions and
        rationalized staffing will begin to be realized in the short term, while
        the benefits of a streamlined manufacturing process are expected to be
        realized incrementally through June 1999.

     o  Increase international sales. Since reacquiring its European license
        with respect to its sampling technologies in August 1994, the Company
        has significantly increased revenues from European customers and is the
        leading fragrance sampling company in Europe. Management estimates that
        the fragrance sampling industry in Europe is only approximately 20% of
        the size of the fragrance sampling industry in the United States, even
        though the size of the fragrance markets in Europe and the United States
        are comparable. Management believes that European cosmetics companies
        have preferred fragrance renditions that contain alcohol rather than
        microencapsulated renditions. Given product innovations such as the
        Company's Scent Seal (Registered Trademark) and LiquaTouch samplers
        (which are alcohol-based sampling systems), the increasing globalization
        of the cosmetics industry and the success of sampling techniques in the
        U.S. market, management believes that the use of sampling will continue
        to become more widespread in Europe.

SAMPLING INDUSTRY

     Market and industry data used throughout this section were obtained from
internal surveys and industry publications. Industry publications generally
indicate that the information contained therein has been obtained from sources
believed by the Company to be reliable, but that the accuracy and completeness
of such information is not guaranteed. The Company has not independently
verified such market data. Similarly, internal surveys, while believed by the
Company to be reliable, have not been verified by any independent source.


                                       40
<PAGE>

     Sampling is utilized by 90% of packaged goods manufacturers in their
consumer promotion mix in support of both established and new products. Product
sampling expenditures have increased faster than any other form of consumer
promotional expenditure from 1992 to 1996, the last year for which data is
available, and is particularly important in the fragrance and cosmetics
industries, where consumers generally try products prior to purchase because of
the uniquely personal nature of such products. (The industry's past growth rate
is not necessarily indicative of the Company's future growth rate.)

     Management believes that the fundamentals of the sampling industry are
attractive. Declining store traffic has made the distribution of samples to
consumers' homes increasingly important. In addition, cosmetics products have
been characterized by shorter product life cycles and increased dependence on
new products for growth, both of which tend to increase manufacturer demand for
product samples to generate initial product trials. The cosmetics industry has
experienced, and is continuing to experience, significant consolidation.
Management believes that such consolidation positively impacts the sampling
market, since larger cosmetics companies tend to spend more on product sampling
to support their brands throughout the product life cycle, compared with
smaller cosmetics companies, which tend to use sampling primarily in new
product launches. However, industry consolidation has also negatively impacted
the sampling market by temporarily decreasing the amount that smaller
companies, which are targets of consolidation, spend on sampling products in
anticipation of, and during, the consolidation process.

     Fragrance sampling market. The introduction in 1979 of the ScentStrip
sampler, the first pull-apart microencapsulated fragrance sampler, had a
significant impact on the fragrance category of the cosmetics industry by
providing the first cost-effective means to reach the consumer on a mass scale
through subscription magazines or direct mail, rather than relying on store
traffic to hand out vials or scented blotter cards. This development
contributed to significant growth in the U.S. fragrance category from
approximately $2.0 billion in 1980 to approximately $6.0 billion in 1996.

     Shorter product lives and increased reliance on large product launches
require more promotional spending by manufacturers in order to distinguish new
fragrances. Between approximately $10.0 million and $25.0 million are spent to
launch a major new fragrance, with approximately 20% to 30% of the budget
allocated to sampling programs.

     Skin care and makeup sampling market. The skin care category generated
approximately $4.5 billion in sales in the United States during 1996 and is one
of the fastest growing categories in the cosmetics industry. Such growth is
based primarily on changing consumer demographics, as aging baby boomers look
for ways to maintain a youthful appearance, and the fast pace of product
innovation. Cosmetics companies launched more than 700 new skin care products
in 1996, approximately ten times the number of fragrances introduced that year.
The makeup category accounted for approximately $3.5 billion in annual sales in
the United States in 1996. The skin care category generally includes skin
lotions, treatments, toners and astringents, and the makeup category generally
includes liquid and powder makeup.

     Historically, most cosmetic sampling programs have consisted of relatively
limited in-store or direct-mail efforts because traditional sampling
alternatives including miniatures, vials, packettes, sachets and blisterpacks,
have been too costly to produce in mass quantities and too inefficient to
incorporate into magazines, catalogs and other print advertising. Management
estimates that skin care and makeup sales account for approximately two-thirds
of all cosmetics industry sales, while sampling for such products account for
less than one-fourth of all cosmetics sampling units.

     The Company's new product sampling technologies allow marketers for the
first time to cost-effectively reach consumers in their homes through
subscription magazines. Home sampling for skin care products and makeup is
important because such products are ideally sampled on clean skin in the
morning or evening. In addition, mass marketers have had limited opportunities
to sample their products in-store because there is generally no in-store
service person and most current methods of in-store sampling are viewed by
consumers as unsanitary. By providing cost-effective sampling technologies that
can be delivered on a mass scale to consumers' homes in a sanitary manner,
management believes that the Company's new sampling technologies will rapidly
become the industry standard for skin care and makeup sampling.


                                       41
<PAGE>

     Consumer products sampling market. The consumer products market is
significantly larger than the Company's traditional fragrance market. The
Company believes the household and personal care products industry alone is
approximately $75.0 billion, or approximately 12 times the size of the
Company's traditional fragrance market. By comparison, the U.S. fragrance
market is approximately $6.0 billion, and the entire U.S. cosmetics and
toiletries market is approximately $29.0 billion. The Company has a significant
opportunity to apply its technology to the food, beverage, household and
personal care markets.

     International sampling market. The fragrance sampling industry in Europe
is only approximately 20% of the fragrance sampling industry in the United
States, although the size of the fragrance markets in Europe and the United
States are comparable in size. Management believes that European cosmetics
companies have preferred fragrance renditions that contain alcohol rather than
traditional microencapsulated renditions, and the Company's alcohol-based
sampling systems, such as Scent Seal samplers and LiquaTouch samplers have been
very successful as a result. Scent Seal technology is the leading fragrance
sampling product in Europe, and the LiquaTouch technology is being well
received as a cost-effective alternative to fragrance vials and miniatures.
Management believes that this market will grow as sampling formats successfully
used in the United States are adopted in Europe.


PRODUCTS

     The Company offers a broad and unique line of sampling product
technologies for the fragrance, skin care, makeup and consumer products
markets. The Company's major technologies are described below, including a
description of the patent protection of each such product technologies. See
"Risk Factors--Competition." Each of the Company's products is a cosmetic
sample delivery device, generally designed to perform the same basic function,
and is generally sold to the same category of customers.




<TABLE>
<CAPTION>
                                     YEAR OF                                PATENT                      TARGET
             PRODUCT              INTRODUCTION          ORIGIN            PROTECTION                    MARKET
             -------              ------------          ------            ----------                    ------
<S>                              <C>            <C>                    <C>              <C>
Fragrance Samplers:
 ScentStrip ....................     1979        internally developed        --         fragrance, consumer products
 ScentStrip Plus ...............  mid 1980's     internally developed        --         fragrance
 DiscCover .....................     1994              licensed           patented      fragrance, consumer products
 Scent Seal ....................     1995              acquired           patented      fragrance
 Resealable ScentStrip .........     1997        internally developed  patent pending   fragrance, consumer products
New Products:
 BeautiSeal ....................     1997        internally developed  patent pending   liquid makeup, skin care (lotions,
                                                                                        treatments)
 PowdaTouch ....................     1997        internally developed  patent pending   powder cosmetics
 LiquaTouch ....................     1997        internally developed  patent pending   liquid fragrance, skin care (toners,
                                                                                        astringents)
 LipSeal .......................    pending      internally developed  patent pending   lipstick
</TABLE>

     Fragrance samplers. The Company has five different traditional fragrance
sampling products, which have historically accounted for substantially all of
the Company's sales. While the ScentStrip product technology continues to be
the most widely used technology in the fragrance sampling industry, management
believes that the Company's new fragrance sampling technologies have maintained
the Company's competitive position as an innovator in the industry. As a
result, the Company has played a sampling role in most major fragrance launches
in recent years, including such high-profile campaigns as Calvin Klein
Cosmetics' launch of CK One in 1994, Estee Lauder's launches of Pleasures in
1996 and Pleasures for Men in 1997, and Tommy Hilfiger's launch of Tommy in
1996 and Tommy Girl in 1997. Other examples of the Company's diverse experience
in the fragrance industry include successful sampling programs for (i) private
label retailers, including The Gap and Victoria's Secret, (ii) Donna Karan to
introduce its home fragrance line and (iii) Coty to introduce its aromatherapy
products with an innovative combination of Resealable ScentStrip Plus and Scent
Seal samplers.

     o  ScentStrip: The Company's original pull-apart microencapsulated
        fragrance sampler. ScentStrip delivers to the consumer the most
        cost-effective rendition of a fragrance.


                                       42
<PAGE>

     o  ScentStrip Plus: Adds a powdery texture to the microencapsulated
        fragrance of ScentStrip.

     o  Resealable ScentStrip: Adds an innovative closure to ScentStrip that
        opens and reseals up to 25 times.

     o  DiscCover: A "peel and reveal," non-encapsulated fragrance label
        sampling technology that opens and reseals up to 25 times, which is
        versatile and color printable and can be die-cut to nearly any shape and
        size.

     o  Scent Seal: A heat-sealed, pouch-like label technology that peels open
        to reveal a moist, wearable gel sample that consumers can actually
        experience on skin. Scent Seal samplers are the leading fragrance
        sampling technology in the European market.

     New products. The Company has recently introduced three innovative new
products, which management expects to account for a significant portion of the
Company's sales in the future. The Company is also in the final stages of
developing LipSeal, a lipstick sampler, which management expects to market at
the end of 1998. All of these new sampling technologies have been approved by
the U.S. Postal Service for inclusion in subscription magazines at periodical
postage rates.

     o  BeautiSeal: A heat-sealed, pouch-like label technology that peels open
        to deliver cream and lotion treatments, liquid makeup and lipstick
        directly into the hands of consumers in an inexpensive, spill-proof
        format. The BeautiSeal sampler is less expensive and more versatile than
        existing skin care sampling alternatives. For example, a two-sided,
        printed insert incorporating a BeautiSeal sampler generally costs less
        than half the cost to manufacture and distribute in magazines than an
        equivalent sample packette. This product is the only skin treatment and
        liquid makeup sampling technology approved by the U.S. Postal Service
        for inclusion in subscription magazines at periodical postage rates.
        Because of these advantages, management believes that the BeautiSeal
        technology has been extremely well received in the market to date and is
        a particularly attractive sampling vehicle for mass-cosmetic marketers
        who have very few cost-effective alternatives to mass sample their
        products. The product was introduced in featured advertisements for
        Estee Lauder's flagship skin care product, Fruition Extra, in the August
        1997 editions of several magazines. Though the BeautiSeal technology was
        at the time untested, management believes that Estee Lauder's BeautiSeal
        campaign was the largest skin treatment sampling program in the history
        of Estee Lauder.

     o  PowdaTouch: Offers color marketers a superior rendition of the actual
        powder shade, texture, application and finish of their products.
        PowdaTouch applies up to four different shades to sample a single item
        shade range or a complete color line at a much lower cost than competing
        technologies. Management estimates that PowdaTouch samplers can be
        produced at a rate that is approximately ten times faster than competing
        products and at a reduced production cost.

     o  LiquaTouch: The only sampling technology containing an
        alcohol-formulated fragrance with an applicator that is approved by the
        U.S. Postal Service for inclusion in subscription magazines at
        periodical postage rates. LiquaTouch is a finalist of the Fragrance
        Foundation's prestigious award for "Innovation of the Year" for 1997.
        Equally appropriate for liquid skin care treatment products, LiquaTouch
        samplers allow consumers to experience product texture, application and
        benefit in a format that can be die-cut to nearly any shape or bottle
        replica. Management believes that this new form of sampling will compete
        very favorably with fragrance sampling in vials and sachets, in-store
        handouts and direct-mail pieces in addition to providing a new
        opportunity for subscription magazines. Management expects to generate
        additional fragrance and skin treatment sales from its LiquaTouch
        technology. While BeautiSeal samplers are ideally suited for treatment
        creams, LiquaTouch samplers are expected to be very attractive for clear
        liquid products, such as cleansers, astringents and toners.

                                       43
<PAGE>

FORMATS

     The Company's products are versatile and can be incorporated into
virtually any print media. All of the Company's sampling products are currently
approved by the U.S. Postal Service for inclusion in subscription magazines at
periodical postage rates. The most common formats for the Company's products
are described below.

     Magazine Inserts. Magazine inserts are available in half-, full-, two- and
four-page formats, can be die-cut and can contain any of the Company's product
sampling technologies. Magazine inserts are the most common format for the
Company's products, accounting for approximately 41% of Fiscal 1998 sales.

     Catalog Inserts. This format consists of full color inserts available in a
variety of sizes for insertion into catalogs. They are produced with or without
built-in return envelopes, which are generally used to order products from the
catalog as well as the advertised fragrance or other cosmetics product. Inserts
may also be custom imprinted with retail store information. The Company has the
capability to develop and fill catalog insert orders for complicated designs
and formats.

     Remittance Envelopes. The Company is the only sampling company to produce
remittance envelopes in-house. This is a highly customized service business,
which reinforces the Company's position as the only full-service supplier of
samplers. The Company can incorporate each of its product technologies (other
than BeautiSeal) into this format. Remittance envelopes are inserted into store
statement mailings and are customized with the store logo. The Company also
provides unscented envelopes.

     Statement Enclosures. Statement enclosures are available in various
formats and sizes. For fragrance sampling, enclosures may contain a single
scent in their fold, one or two scents under the fragrance panel, or they may
be die-cut so that the fragrance can be sampled by removing the desired die
shape. Enclosures are normally imprinted with the individual store logos and
product pricing information. The six-inch enclosure is the Company's design and
has become the industry's standard size.

     Blow-Ins. Blow-ins incorporating all of the Company's sampling
technologies have become popular in the past two years. These pieces are
loosely inserted into store catalogs and newspaper or magazine formats instead
of being bound in and are available in all formats and sizes.

     In-Store Handouts. The Company has made significant inroads into replacing
and expanding current methods of in-store cosmetic and fragrance sampling.
Because of the lower cost and design flexibility of the Company's products
relative to other sampling technologies, marketers of cosmetics and fragrances
have greatly expanded the number and type of in-store samples. New and creative
formats that the Company has originated in cooperation with its customers
include scented postcards, scented stickers, scented wristbands, scented
bookmarks and scented CD inserts. Management expects a significant in-store
handout business for the BeautiSeal and PowdaTouch technologies (to sample
shade ranges and formulae) and for the LiquaTouch technology as an alternative
to fragrance vials.


PATENTS AND PROPRIETARY TECHNOLOGY

     The Company currently holds patents covering the proprietary manufacturing
processes used to produce two of its products and has submitted applications
for patents covering six additional manufacturing processes. The Company has
ongoing research efforts and expects to seek additional patents in the future
covering patentable results of such research. There can be no assurance that
any pending patent applications filed by the Company will result in patents
being issued or that any patents now or hereafter owned by the Company will
afford protection against competitors with similar technology, will not be
infringed upon or designed around by others or will not be challenged by others
and held to be invalid or unenforceable. In addition, many of the Company's
manufacturing processes are not covered by any patent or patent application. As
a result, the business of the Company may be adversely affected by competitors
who independently develop technologies substantially equivalent to those
employed by the Company. See "Risk Factors--Competition."

                                       44
<PAGE>

CUSTOMERS

     The Company sells its products to prestige and mass cosmetics companies,
consumer product companies, department stores and specialty retailers including
Calvin Klein Cosmetics (Unilever Plc), Chanel, Inc., Christian Dior Perfumes,
Inc., Coty Inc., Elizabeth Arden (Unilever Plc), Estee Lauder, Inc., Giorgio
Beverly Hills (The Procter & Gamble Company), L'Oreal S.A./Cosmair, Inc., and
Sanofi Beaute, Inc. The Company's top ten customers accounted for approximately
58% of total sales in Fiscal 1998. None of the Company's customers other than
Estee Lauder accounted for 10% or more of net sales in Fiscal 1998. The Company
believes that its technical expertise, manufacturing reliability and customer
support capabilities have enabled it to develop strong relationships with its
customers. The Company employs sales and marketing personnel who possess the
requisite technical backgrounds to communicate effectively with both
prospective customers and the Company's manufacturing personnel. Historically,
the Company has had long-term relationships with its major customers. See "Risk
Factors--Reliance Upon Significant Customers."


SALES AND MARKETING

     The Company's President and Chief Executive Officer and the Company's
Senior Vice President of Sales and Marketing closely supervise the Company's
sales and marketing efforts, which are organized geographically. The U.S. sales
and marketing group includes five senior officers, six senior account
executives and three sales support staff. In Europe, the sales and marketing
group consists of two senior officers, two senior account representatives and
three sales support staff. In addition, the Company has ten customer service
representatives who manage production details and magazine and store approvals.
All sales are organized geographically and by account, with each major account
being serviced by one account representative and two customer service
representatives. All Company sales representatives and a portion of the
Company's customer service representatives are compensated on a commission
basis in addition to a base level of compensation.

     The Company's marketing activities include direct contact with senior
executives in the cosmetic and fragrance industry, major support of industry
events, extensive joint marketing programs with magazines, retailers and oil
houses, press coverage in industry trade publications, trade shows and
seminars, advertising in trade publications and promotional pieces. In
addition, the Company focuses its sales efforts toward three principal groups
within its customer's organization that management believes influence the
customer's purchasing decision: (i) marketing, which selects the sampling
technology and controls the promotional budget; (ii) product development, which
approves the Company's sampling rendition and approves stability testing; and
(iii) purchasing, the group responsible for buying the sampling pieces and
controlling quality. Management believes that as the pressure for creativity
increases with each new product introduction, fragrance marketers are
increasingly looking for their vendors to contribute to the overall
strategy-building effort for a new fragrance. The Company's executives
routinely introduce new sampling formats and ideas based on the Company's
technologies to the marketing departments of its customers. The Company's
in-house creative and marketing expertise and complete product line provides
customers with maximum flexibility in designing promotional programs.


MANUFACTURING

     The Company's manufacturing processes are highly technical and largely
proprietary. The Company's sampling products must meet demanding performance
specifications regarding fidelity to the product being sampled, shelf-life,
resistance to pressure and temperature variations and various other
requirements. The manufacturing processes can be broken into three phases: (i)
formulation of cosmetic and fragrance bulk in the Company's slurry laboratories
for use in sampling products; (ii) manufacturing the sampler, which consists of
either printing an encapsulated slurry onto paper or producing sampling labels
that contain fragrance or other cosmetic bulk; and (iii) for labeling
technologies (DiscCover, Scent Seal, BeautiSeal, LiquaTouch), affixing the
labels onto a piece preprinted by the Company or a third party contract
supplier.

     Management believes that the Company's formulation capabilities are the
best in the cosmetics sampling industry. The formulation process is highly
complex because the Company is trying to replicate


                                       45
<PAGE>

the fragrance of a product in a bottle containing an alcohol solution using
primarily essential oils and paper. This translation process is very difficult
to achieve particularly as the Company's customers have become much more
demanding about which particular notes of fragrance they wish the Company to
emphasize in its fragrance formulations. Formulation approval is an iterative
process between the Company and its customers that can take up to 75
submissions, as the Company uses different formulations to replicate the
overall smell of the fragrance and emphasize those fragrance notes which are
most important to the customer. The Company has more than 50 different,
proprietary formulations that it utilizes in replicating different
characteristics of the fragrance to obtain a customer-approved rendition.
Certain of these formulations are patented and the majority of the formulation
process is based on unique and proprietary methods. Because a supplier of
fragrance samples must have its formulation approved before it can be
considered for a sampling program, the Company's formulation expertise
typically allows it to become the first fragrance sampler manufacturer approved
on a new fragrance. Formulation of the fragrance and cosmetic bulk is performed
under very strict tolerances and in complete conformity to the formula that the
customer has preapproved. Formulation is conducted in the Company's specially
designed formulation laboratories by trained specialists.

     The Company has two different sampling component manufacturing processes:
(i) for its formulated paper samplers (ScentStrip, ScentStrip Plus, PowdaTouch)
and (ii) for its formulated label samplers (DiscCover, Scent Seal, BeautiSeal,
LiquaTouch). Formulated paper samplers are produced in the Company's primary
facility where the Company carefully applies microencapsulated slurry onto the
paper during the printing process and, in a continuous in-line operation,
folds, cuts and trims the samplers for packing. The Company's manufacturing
line consists of printing equipment that has been specially modified to apply
fragrance or powder in a controllable form. The Company has 24-hour quality
control personnel who check the application of the sampling formulation every
hour on every press to ensure conformity and rendition with the original,
customer-approved formula. This quality control function and hourly
accountability provide significant value to the product development personnel
at the Company's customers, who are responsible for sample quality.

     All sampling in a label form is produced on specially modified label and
finishing equipment in the Company's second facility. In addition to the
patents pending on certain of its manufacturing processes, the Company uses a
number of proprietary techniques in producing label samplers. Similar to the
formulated paper operation, sampling quality control personnel evaluate all
samples by roll and provide full accountability for the Company's production.

     The artwork for all printed pieces is typically furnished by the customer
or its advertising agency. The Company's prepress department has a camera and
plate-making department that follows extensive quality control procedures. The
Company has the capability to produce printed materials of the highest quality,
including the covers of major fashion magazines in connection with fragrance
samplers on the inside.


SOURCES AND AVAILABILITY OF RAW MATERIALS

     Historically, the raw materials used by the Company in the manufacturing
of its products have been readily available from numerous suppliers and have
been purchased by the Company at prices that the Company believes are
competitive. Substantially all of the Company's encapsulated paper products for
the domestic market products utilize specific grades of paper that are produced
exclusively for the Company by one supplier. The Company has not experienced
any material supply shortages nor are any anticipated. See "Risk Factors--Sole
Supplier of Certain Raw Materials."


COMPETITION

     The Company's competitors, some of whom have substantially greater capital
resources than the Company, are actively engaged in manufacturing certain
products similar to, or in competition with, those of the Company. Competition
in the Company's markets is based upon product quality, product technologies,
customer relationships, price and customer service. The Company's principal
competitors in the consumer sampling market are Webcraft, a subsidiary of Big
Flower Holdings, Inc., Orlandi Inc., Retail Communications Corp., Quebecor
Printing (USA) Corp., Nord'est, Marietta Corp., Klocke, Color


                                       46
<PAGE>

Prelude, Rotocon, Drescher Ascent, and Appliquesence. The Company also competes
with numerous manufacturers of miniatures, vials, packettes, sachets,
blisterpacks and scratch and sniff products. In addition, certain cosmetics
companies produce sampling products for their own cosmetic products. See "Risk
Factors--Competition" and "--The Company."


ENVIRONMENTAL AND SAFETY REGULATION

     The Company's operations are subject to extensive laws and regulations
relating to the storage, handling, emission, transportation and discharge of
materials into the environment and the maintenance of safe conditions in the
workplace. The Company's policy is to comply with all legal requirements of
applicable environmental, health and safety laws and regulations, and the
Company believes it is in general compliance with such requirements and has
adequate professional staff and systems in place to remain in compliance,
although there can be no assurances that this is the case. The Company
considers costs for environmental compliance to be a normal cost of doing
business, and includes such costs in pricing decisions.


FACILITIES

     The Company owns the land and buildings in Chattanooga, Tennessee that are
used for production, administration and warehousing. The Company's executive
offices and primary facility at 1815 East Main Street are located on 2.55 acres
and encloses approximately 67,900 square feet. A second facility housing
product development and additional manufacturing areas at 1600 East Main Street
is located three blocks away on 2.49 acres and encloses approximately 36,700
square feet.

     The Company currently has a number of web printing presses with
multi-color capability as well as envelope-converting machines and other
ancillary equipment. The Company operates a fully equipped production lab for
the manufacture of microcapsules and slurry and separate laboratories for the
Company's Encapsulated Products Division and the Company's research and
development facility. The Company also has a fully staffed and equipped label
manufacturing facility, which includes state-of-the-art label manufacturing
machines that have been specially modified to produce the Company's products
and a complete label attaching operation. The Company also maintains sales
offices in New York, San Francisco, Paris, France and London, England.


EMPLOYEES

     As of September 30, 1998, the Company employed 325 persons, which includes
218 hourly and 107 salaried and management personnel. Substantially all of the
Company's hourly employees are represented by the Graphics Communications
International Union (GCIU) local 197M. Management considers its relations with
the union to be good. The current union contract was signed in 1996 and will be
in effect through April 1, 1999.


LEGAL PROCEEDINGS

     The Company does not believe that there are any pending legal proceedings
that, if adversely determined, would have a material adverse effect on the
financial condition or results of operations of the Company, taken as a whole.


                                       47
<PAGE>

                                THE TRANSACTIONS


THE ACQUISITION

     Prior to the Acquisition, the Company was controlled by two private
investment firms and certain members of management. In 1997, the private
investment firms decided to sell their equity interests to DLJMBII and certain
affiliates. In connection with this activity, DLJMBII, certain members of the
Company's management and certain stockholders in the Predecessor organized
Acquisition Corp. to acquire all of the outstanding equity interests of the
Company. The Acquisition was completed on December 15, 1997.

     The total cost of the Acquisition (including related fees, expenses and
cash for working capital) was approximately $205.7 million. Included in the
total cost of the Acquisition were approximately $6.2 million of non-cash costs
comprised of (i) the assumption of the Scent Seal Note and certain capital
lease obligations and (ii) the exchange of stock options to acquire common
stock in the Company by the Company's Chief Executive Officer for stock options
to acquire preferred stock in Acquisition Corp. See "Description of Certain
Indebtedness and "Certain Relationships and Related Transactions." To provide
the $199.5 million of cash necessary to fund the Acquisition, including the
equity purchase price and the retirement of all previously existing preferred
stock and debt of the Company not assumed, (i) the Company issued $123.5
million in Bridge Notes to an affiliate of DLJMBII and the Initial Purchaser
and (ii) Acquisition Corp. received $76.0 million from debt and equity (common
and preferred) financings, including equity investments by certain prior
stockholders including the Company's Chief Executive Officer and Liberty
Partners Holdings 4, L.L.C. As of September 30, 1998, (i) DLJMBII held an
aggregate of approximately 81.3% of the outstanding common stock of Acquisition
Corp. and (ii) the Company's Chief Executive Officer held an aggregate of
approximately 12.1% of the outstanding common stock of Acquisition Corp. See
"Risk Factors--Control by DLJMBII; Conflicts of Interest" and "Security
Ownership of Certain Beneficial Owners and Management." Acquisition Corp. has
adopted a stock option plan for management of Acquisition Corp., Holding and
the Company and granted options thereunder to the Company's Chief Executive
Officer. See "Management--Equity-Based Compensation."


3M ACQUISITION

     On June 22, 1998, the Company closed the 3M Acquisition. 3M's fragrance
sampling business was predominantly a sales and distribution business as it
outsourced the production of the majority of the products it sold. The Company
did not assume such outsourcing arrangements and relocated such operations to
its existing facilities in Chattanooga to utilize current excess capacity at
such facilities. Except for several sales and technical employees, the Company
did not extend employment to any employees from 3M. Many of 3M's existing
customers are also existing customers of the Company. The Company anticipates
that as a result of the 3M Acquisition its sales volume from these customers
will increase. Management believes that in order to properly service such an
increase in sales volume associated with the 3M Acquisition, several additional
sales and technical employees will be hired. However, the Company believes that
due to the similarity of its existing customers and 3M's existing customers, no
other additional employee hiring will be required as a result of the 3M
Acquisition. The Company financed the 3M Acquisition with borrowings under the
Credit Agreement. Such borrowings were subsequently repaid with the proceeds of
the Equity Contribution and the Note Offering.


THE OFFERINGS

     On June 25, 1998, Holding consummated the Debenture Offering. The Old
Debentures were sold pursuant to exemptions from, or in transactions not
subject to, the registration requirements of the Securities Act. In addition,
on June 25, 1998, the Company consummated the Note Offering. The Notes were
sold pursuant to exemptions from, or in transactions not subject to, the
registration requirements of the Securities Act. The consummation of the
Debenture Offering occurred concurrently with and was conditioned upon, the
consummation of the Note Offering. The majority of the proceeds from the
Debenture Offering were used to fund the Equity Contribution. The Equity
Contribution, together with the proceeds from the Note Offering, was used by
the Company to fund the Refinancing.

                                       48
<PAGE>

                                  MANAGEMENT


DIRECTORS AND EXECUTIVE OFFICERS OF HOLDING AND THE COMPANY

     The following table sets forth certain information with respect to the
directors and executive officers of Holding and the Company.

<TABLE>
<CAPTION>
NAME                              AGE                   POSITION
- ----                              ---                   --------
<S>                              <C>     <C>
Thompson Dean ................    40     Chairman of the Board and Director
Roger L. Barnett .............    34     President, Chief Executive Officer and Director
Barry W. Miller ..............    46     Chief Operating Officer
Kenneth A. Budde .............    50     Chief Financial Officer
Hugh R. Kirkpatrick ..........    61     Director
Mark Michaels ................    38     Director
David M. Wittels .............    33     Director
</TABLE>

     THOMPSON DEAN has served as Chairman of the Board and director of the
Company since December 1997. Mr. Dean is the Managing Partner of DLJ Merchant
Banking II, Inc. ("DLJ Merchant Banking"), the general partner of DLJ Merchant
Banking Partners II, L.P. and an affiliate of the Initial Purchaser. Mr. Dean
serves as a director of Commvault Inc., Von Hoffman Press, Inc., Manufacturers'
Services Limited and Phase Metrics, Inc.

     ROGER L. BARNETT has served as President of the Company since 1995 and
director of the Company since November 1993. From 1994 to 1995, Mr. Barnett
served as Senior Vice President and Vice President of the Company. From 1991
until his employment by the Company, Mr. Barnett was a member of the banking
group at Lazard Freres & Company, an investment banking firm.

     BARRY W. MILLER has served as Chief Operating Officer of the Company since
May 1998. From 1994 to 1997, Mr. Miller served as President of Precision
Printing and Packaging, Inc., a subsidiary of Anheuser-Busch Companies, Inc.
Prior to that, Mr. Miller served as Chief Executive Officer of International
Label from 1987 to 1993.

     KENNETH A. BUDDE has served as Chief Financial Officer of the Company
since November 1994. From October 1988 to June 1994, Mr. Budde served as
Controller and Chief Financial Officer of Southwestern Publishing Company.
Prior to that, Mr. Budde spent 12 years with KPMG Peat Marwick.

     HUGH R. KIRKPATRICK has served as a director of the Company since June
1998. Mr. Kirkpatrick is a former director of International Flavors &
Fragrances, Inc. where he served as Senior Vice President and President,
Worldwide Fragrance Division, from 1991 through his retirement in 1996.

     MARK MICHAELS has served as director of the Company since June 1998. Mr.
Michaels has been a Principal of DLJ Merchant Banking since 1997. Prior
thereto, Mr. Michaels was a consultant with McKinsey & Company, Inc. from 1987
to 1996.

     DAVID M. WITTELS has served as a director of the Company since December
1997. Mr. Wittels is a Principal of DLJ Merchant Banking and has served in
various capacities with DLJ Merchant Banking since 1986. Mr. Wittels serves as
a director of McCulloch Corp. and Wilson Greatbatch Limited.


COMPENSATION OF DIRECTORS

     Except for Hugh R. Kirkpatrick, directors of the Company will not receive
compensation for services rendered in that capacity, but will be reimbursed for
out-of-pocket expenses incurred by them in connection with their travel to and
attendance at board meetings and committees thereof. Mr. Kirkpatrick will
receive an annual fee of $20,000 per year plus reasonable out-of-pocket
expenses in connection with his travel to and attendance at meetings of the
Board of Directors and committees thereof. In addition, it is expected Mr.
Kirkpatrick will be granted options to purchase shares of common stock, par
value $.01 per share, of Acquisition Corp. ("Acquisition Corp. Common Stock")
under the Option Plan (as defined) on terms to be established by the Board of
Directors.


                                       49
<PAGE>

EXECUTIVE COMPENSATION

     The following table sets forth certain information for the three most
recently completed fiscal years with respect to the compensation of the
Company's Chief Executive Officer and its other most highly compensated
executive officers (collectively, the "named executive officers") whose total
annual compensation exceeded $100,000.

                          SUMMARY COMPENSATION TABLE

<TABLE>
<CAPTION>
                                                                          LONG TERM
                                              ANNUAL COMPENSATION       COMPENSATION
                                             ---------------------- --------------------
                                     FISCAL                              SECURITIES          ALL OTHER
    NAME AND PRINCIPAL POSITION       YEAR      SALARY      BONUS    UNDERLYING OPTIONS   COMPENSATION(1)
- ----------------------------------- -------- ----------- ---------- -------------------- ----------------
<S>                                 <C>       <C>         <C>              <C>                <C>   
Roger L. Barnett .................. 1998      $367,083    $     --         32,500(2)          $3,670
 President, Chief Executive Officer 1997       210,000     275,000             --              5,700
 and Director                       1996       210,000     225,000             --              6,856
Hugh F. Brown (3) ................. 1998       145,000     100,000             --              3,384
 Executive Vice President           1997       145,000     100,000             --              5,700
 Manufacturing                      1996       145,000     100,000             --              5,636
Kenneth A. Budde .................. 1998       120,000      75,000             --                 --
 Chief Financial Officer            1997       100,000      50,000             --                 --
                                    1996       100,000      20,000             --                 --
</TABLE>

- ----------
(1)   Represents amounts contributed on behalf of the named executive to the
      Company's 401(k) retirement savings plan.

(2)   Option to purchase shares of Acquisition Corp. Common Stock. See
      "--Equity-Based Compensation."

(3)   Mr. Brown resigned from the Company in July 1998. Mr. Brown is expected
      to become a consultant to the Company.

     The following table contains information concerning the share options
grants made to each of the named executive officers of the Company during the
fiscal year ended June 30, 1998.

                       OPTION GRANTS IN LAST FISCAL YEAR

<TABLE>
<CAPTION>
                                                                                         POTENTIAL REALIZABLE
                                                                                           VALUE AT ASSUMED
                                                                                            ANNUAL RATES OF
                                                                                              SHARE PRICE
                                                                                           APPRECIATION FOR
                                                INDIVIDUAL GRANTS                           OPTION TERM(2)
                             --------------------------------------------------------   -----------------------
                                             % OF TOTAL
                               NUMBER OF      OPTIONS
                              SECURITIES     GRANTED TO
                              UNDERLYING     EMPLOYEES     EXERCISE OR
                                OPTIONS      IN FISCAL     BASE PRICE     EXPIRATION
                              GRANTED(1)        YEAR         ($/SH)          DATE           5%           10%
                             ------------   -----------   ------------   ------------   ----------   ----------
<S>                             <C>             <C>          <C>         <C>   <C>       <C>          <C>    
Roger L. Barnett .........      32,500          100          $ 1.00      06/17/2008      $20,439      $51,797
Hugh F. Brown ............          --           --              --      --                   --           --
Kenneth A. Budde .........          --           --              --      --                   --           --
</TABLE>

- ----------
(1)   The option to purchase 32,500 shares of Acquisition Corp. Common Stock
      was granted under Acquisition Corp.'s 1998 Stock Option Plan. See
      "--Equity-Based Compensation."

(2)   These amounts are based on compounded annual rates of share price
      appreciation of five and ten percent over the 10-year term of the
      options, as mandated by rules of the Securities and Exchange Commission,
      and are not indicative of expected share price performance. Actual gains,
      if any, on share option exercises are dependent on future performance of
      the overall market conditions, as well as the option holders' continued
      employment throughout the vesting period. The amount reflected in this
      table may not necessarily be achieved or may be exceeded. The indicated
      amounts are net of the option exercise price but before taxes that may be
      payable upon exercise.

                                       50
<PAGE>

EMPLOYMENT AGREEMENTS

 Barnett Agreement

     The Company entered into an employment agreement with Mr. Barnett dated as
of June 17, 1998 (the "Barnett Agreement"). Pursuant to the Barnett Agreement,
Mr. Barnett will serve as President and Chief Executive Officer of the Company
for a term of three years. Mr. Barnett will receive an annual base salary of
$500,000 plus an annual bonus of up to 100% of his base salary contingent upon
the Company achieving certain financial performance targets set forth in the
Barnett Agreement. Mr. Barnett is also entitled to receive certain perquisites
commensurate with his position with the Company.

     In the event of Mr. Barnett's resignation with "good reason" or
termination by the Company for any reason other than "cause" (each as defined
in the Barnett Agreement) or Mr. Barnett's death or disability, Mr. Barnett
will be entitled to severance payments in an amount equal to Mr. Barnett's
annual base salary for the fiscal year prior to the fiscal year of termination
and the amount equal to the bonus, if any, due or paid for the fiscal year
prior to the fiscal year of termination. The Barnett Agreement also includes a
non-competition provision pursuant to which Mr. Barnett may be prohibited for a
specified period of time from engaging in certain activities that are
competitive with the Company's business.

     Mr. Barnett has also entered into a put option agreement with Acquisition
Corp. and DLJMBII dated June 17, 1998 (the "Put Option Agreement"). Pursuant to
the Put Option Agreement, Acquisition Corp. granted Mr. Barnett an irrevocable
option (the "Put Option") to require Acquisition Corp. to purchase certain
preferred equity interests of Mr. Barnett representing 80,000 shares of
preferred stock of Acquisition Corp. for $2.0 million in cash. Mr. Barnett
exercised the Put Option on July 30, 1998.


 Miller Agreement

     Mr. Miller is presently retained as Chief Operating Officer pursuant to an
employment agreement that provides for an annual base salary of $220,000 and an
annual bonus of up to 100% of his base salary upon achievement by the Company
of certain financial performance targets. The Company also supplies Mr. Miller
with other customary benefits and perquisites as generally made available to
other senior executives of the Company. The term of the employment agreement,
which expires on June 30, 2001, automatically renews for additional
twelve-month terms, unless either Mr. Miller or the Company elects otherwise.


EQUITY-BASED COMPENSATION

     Acquisition Corp. has adopted a 1998 Stock Option Plan (the "Option Plan")
for certain key employees and directors of Acquisition Corp. and any parent or
subsidiary corporation of Acquisition Corp. The objectives of the Option Plan
are (i) to retain the services of persons holding key positions and to secure
the services of persons capable of filling such positions and (ii) to provide
persons responsible for the future growth of Acquisition Corp. an opportunity
to acquire a proprietary interest in the Company and thus create in such key
employees an increased interest in and a greater concern for the welfare of the
Company.

     The Option Plan authorizes the issuance of options to acquire up to 80,000
shares of Acquisition Corp. Common Stock. The Option Plan will be administered
by the Board of Directors or the Compensation Committee thereof designated by
the Board of Directors (the "Committee"). Pursuant to the Option Plan,
Acquisition Corp. may grant options, including options that become exercisable
as performance standards determined by the Committee are met, to key employees
and directors of Acquisition Corp. and any parent or subsidiary corporation.
The terms of any such grant will be determined by the Committee and set forth
in a separate grant agreement. The exercise price will be at least equal to the
fair market value per share of Acquisition Corp. Common Stock on the date of
grant, provided that the exercise price shall not be less than $1.00 per share.
Options may be exercisable for up to ten years. The Committee has the right to
accelerate the right to exercise any option granted under the Option Plan
without effecting the expiration date thereof. Upon the occurrence of a change
in control (as


                                       51
<PAGE>

defined therein) of Acquisition Corp., each option may, at the discretion of
the Committee, be terminated upon notice to the holder thereof and each such
holder will receive, in respect of each share of Acquisition Corp. Common Stock
for which such option is then exercisable, an amount equal to the excess of the
then fair market value of such share of Acquisition Corp. Common Stock over the
per share exercise price.

     On June 17, 1998, Acquisition Corp. granted to Mr. Barnett options to
purchase 32,500 shares of Acquisition Corp. Common Stock under the Option Plan,
pursuant to option letter agreements between Acquisition Corp. and Mr. Barnett
(the "Option Agreements"). Under the terms of the Option Agreements, 16,250 of
the options granted to Mr. Barnett are designated as "time-vesting" options
(the "Time-Vesting Options") and 16,250 of the options granted to Mr. Barnett
are designated as "standard" options (the "Standard Options"). All of the
Time-Vesting and Standard Options have an exercise price of $1.00 per share.

     The Time-Vesting Options become exercisable as to one-third of the
Acquisition Corp. Common Shares subject thereto on June 30, 1999, and are
thereafter exercisable as to an additional one-third of such Acquisition Corp.
Common Shares on June 30, 2000 and 2001, respectively. To the extent not
previously exercised or exercisable, upon a Change In Control (as defined in
the Option Agreements), the Time-Vesting Options shall immediately become
exercisable to purchase 100% of the Acquisition Corp. Common Shares subject
thereto.

     The Standard Options become exercisable as to various percentages of the
Acquisition Corp. Common Shares subject thereto beginning June 30, 1999 and on
June 30, 2000 and June 30, 2001, based on the achievement of certain
established financial performance targets for the years then ended; provided
that the Standard Options become exercisable as to 100% of the Shares subject
thereto on June 16, 2006. Upon a Change In Control, 100% of the Standard
Options eligible to become vested on the date of such Change In Control shall
automatically vest and become exercisable if DLJMBII shall have realized
certain returns on their equity investment in Acquisition Corp.

     While no final determinations have been made, it is expected that Mr.
Miller and certain other members of management will be granted options under
the Option Plan to purchase shares of Acquisition Corp. Common Stock. It is
expected that a portion of these options will be Time-Vesting Options and the
remainder will be Standard Options.


                                       52
<PAGE>

                   SECURITY OWNERSHIP OF CERTAIN BENEFICIAL
                             OWNERS AND MANAGEMENT

     All of the Company's issued and outstanding capital stock is owned by
Holding. All of Holding's issued and outstanding capital stock is owned by
Acquisition Corp. The following table sets forth certain information as of the
date of this Prospectus with respect to the beneficial ownership of Acquisition
Corp. Common Stock by (i) owners of more than five percent of such Acquisition
Corp. Common Stock, (ii) each director and named executive officer of the
Company and (iii) all directors and executive officers of Acquisition Corp.,
Holding and the Company, as a group.

<TABLE>
<CAPTION>
                                                                                                 PERCENTAGE OF
                                                                                                  OUTSTANDING
                                                                                SHARES         ACQUISITION CORP.
                            BENEFICIAL OWNER                              BENEFICIALLY OWNED     COMMON STOCK
                            ----------------                              ------------------     ------------
<S>                                                                             <C>                   <C>  
DLJ Merchant Banking Partners II, L.P. and related investors (1) (2)....        903,111               81.3%
Thompson Dean (3) ......................................................             --                 --
Roger L. Barnett (2) ...................................................        134,325               12.1
Hugh F. Brown ..........................................................          2,625                0.2
Hugh R. Kirpatrick .....................................................             --                 --
Mark Michaels (3) ......................................................             --                 --
David M. Wittels (3) ...................................................             --                 --
Barry W. Miller ........................................................             --                 --
Kenneth A. Budde .......................................................             --                 --
All directors and executive officers as a group (2) (3) ................        136,950               12.3
</TABLE>

- ----------
(1)   Consists of shares held directly by the following affiliated investors:
      DLJ Merchant Banking Partners II, L.P.; DLJ Merchant Banking Partners
      II-A, L.P. ("DLJMBII-A"); DLJ Offshore Partners II, C.V. ("Offshore
      Partners II"); DLJ Diversified Partners, L.P. ("Diversified Partners");
      DLJ Diversified Partners-A, L.P. ("Diversified Partners-A"); DLJMB
      Funding II, Inc. ("DLJ Funding II"); DLJ Millennium Partners, L.P.
      ("Millennium Partners"); DLJ Millennium Partners-A, L.P., ("Millennium
      Partners-A"); DLJ EAB Partners, L.P. ("EAB Partners"); UK Investment Plan
      1997 Partners ("UK Partners"); and DLJ First ESC L.P. ("First ESC"). See
      "Certain Relationships and Related Transactions--Transactions with
      DLJMBII and their Affiliates" and "Plan of Distribution." The address of
      each of DLJMBII, DLJMBII-A, Diversified Partners, Diversified Partners-A,
      DLJ Funding II, Millennium Partners, Millennium Partners-A, EAB Partners
      and First ESC is 277 Park Avenue, New York, New York 10172. The address
      of Offshore Partners II is John B. Gorsiraweg 14, Willemstad, Curacao,
      Netherlands Antilles. The address of UK Partners is 2121 Avenue of the
      Stars, Fox Plaza, Suite 3000, Los Angeles, California 90067. Does not
      include 18,000 shares of Acquisition Corp. Common Stock held directly by
      the Bridge Lender, an affiliate of DLJMBII and the Initial Purchaser.

(2)   See "Certain Relationships and Related Transactions."

(3)   Messrs. Dean, Michaels and Wittels are officers of DLJ Merchant Banking,
      an affiliate of DLJMBII and the Initial Purchaser. Share data shown for
      such individuals excludes shares shown as held by DLJMBII, as to which
      such individuals disclaim beneficial ownership. The address of each of
      Messrs. Dean, Michaels and Wittels is 277 Park Avenue, New York, New York
      10172.
 
                                       53
<PAGE>

                CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS


TRANSACTIONS WITH DLJMBII AND THEIR AFFILIATES

     Messrs. Dean, Michaels and Wittels, who are directors of the Company and
officers and directors of Holding and Acquisition Corp., are officers of DLJ
Merchant Banking. DLJ Merchant Banking, together with DLJMBII, beneficially
own, in the aggregate, approximately 81.3% of the outstanding Acquisition Corp.
Common Stock. See "Risk Factors--Control by DLJMBII; Conflicts of Interests."

     The Initial Purchaser is also an affiliate of DLJ Merchant Banking and
DLJMBII and acted as financial advisor to the Company in connection with the
structuring of the Acquisition. For these financial advisory services, the
Initial Purchaser received a customary fee of $2.0 million and was reimbursed
for its out-of-pocket expenses. In addition, pursuant to an agreement between
the Initial Purchaser and Acquisition Corp., the Initial Purchaser will receive
an annual fee of $250,000 for acting as the exclusive financial and investment
banking advisor to the Company ending December 31, 2002. The Company has agreed
to indemnify the Initial Purchaser in connection with its acting as Initial
Purchaser and as financial advisor. In addition, the Initial Purchaser received
discounts and commissions of approximately $1.0 million in connection with the
offering of the Old Debentures and approximately $3.5 million in connection
with the offering of the Old Notes, which amounts are believed to be comparable
to the discounts and commissions which would have been payable to an unrelated
third party. See "Plan of Distribution."

     The Bridge Lender, an affiliate of DLJ Merchant Banking, DLJMBII and the
Initial Purchaser, made the loans under and was the holder of all of the $123.5
million principal amount of the Bridge Notes, all of which were repaid by the
Company with the proceeds of the Equity Contribution, together with the net
proceeds of the Note Offering. The Bridge Notes were issued in order to finance
the Acquisition. In connection with issuing the Bridge Notes, the Bridge Lender
received customary fees. The terms of the Bridge Notes and the fees paid in
connection therewith are believed to be comparable to those that could have
been obtained from an unaffiliated third party. See "Use of Proceeds,"
"Description of Certain Indebtedness--Bridge Notes" and "Plan of Distribution."
 

STOCKHOLDERS AGREEMENT

     In connection with the Acquisition, Acquisition Corp., DLJMBII, certain
former investors (the "Prior Investors") in the Company prior to the
Acquisition, including Roger L. Barnett and Hugh F. Brown (the "Management
Investors") and certain other signatories thereto, entered into a Stockholders
Agreement, dated as of December 15, 1997 (the "Stockholders Agreement"), that
sets forth certain rights and restrictions relating to the ownership of the
capital stock of Acquisition Corp. (including securities exercisable for or
convertible or exchangeable into capital stock of Acquisition Corp.) and
agreements among the parties thereto as to the governance of Acquisition Corp.
and, indirectly, Holding and the Company.

     Pursuant to the Stockholders Agreement, the Board of Directors of
Acquisition Corp. consists of six members. DLJMBII has the right to nominate
four of the Directors of Acquisition Corp. and the Prior Investors have the
right to nominate one Director of Acquisition Corp., provided that DLJMBII and
the Prior Investors maintain a specified minimum level of equity investment in
Acquisition Corp. In addition, the Stockholders Agreement provides that the
Chief Executive Officer of Acquisition Corp. be nominated as a Director of
Acquisition Corp.

     The Stockholders Agreement contains restrictions on the ability of each
holder of capital stock of Acquisition Corp. to transfer any capital stock of
Acquisition Corp. to any person designated by the Board of Directors of
Acquisition Corp. to be an "Adverse Person". In addition, the Prior Members are
restricted in their ability to transfer capital stock of Acquisition Corp.
prior to the date that is the earlier of (i) the consummation of a qualifying
initial public offering or (ii) December 15, 2002, except (x) to DLJMBII or a
party who is a Prior Investor, or (y) pursuant to an offering of equity
securities registered under the Securities Act.


                                       54
<PAGE>

     The other material provisions of the Stockholders Agreement provide,
subject to certain exceptions, (i) certain preemptive rights to the holders of
capital stock of Acquisition Corp., (ii) "drag along" rights to DLJMBII to
require the remaining holders of capital stock of Acquisition Corp. to sell a
percentage of their ownership and (iii) "tag along" rights to the holders of
capital stock of Acquisition Corp., other than DLJMBII, with respect to sales
of capital stock of Acquisition Corp. by DLJMBII.

     Pursuant to the Stockholders Agreement, DLJMBII was granted the right to
demand up to three (3) Registrations on Form S-1 or the equivalent to sell
Acquisition Corp. Common Stock (or if Acquisition Corp. is eligible to use Form
S-3, the number of demand rights is unlimited) and all holders of capital stock
of Acquisition Corp. were granted certain customary "piggyback" registration
rights to register their common stock in any registration statement filed by
Acquisition Corp.


THE ACQUISITION

     In connection and contemporaneously with the closing of the Acquisition,
the Management Investors sold certain of their options to purchase common stock
of the Company to Acquisition Corp. at fair market value for approximately
$12.1 million in cash. Such amount does not include any consideration
indirectly attributable to the Management Investors.

     Further, Roger L. Barnett purchased an aggregate of 134,325 shares of
Acquisition Corp. Common Stock for $1.00 per share, the same per share price
paid by DLJMBII in connection with the formation of Acquisition Corp. In
addition to his purchase of Acquisition Corp. Common Stock, Mr. Barnett
exchanged certain options to acquire common stock of the Company for options to
acquire preferred stock of Acquisition Corp. On July 30, 1998, Mr. Barnett
exercised his option to acquire such shares of preferred stock of Acquisition
Corp. See "--Employment Arrangements."

     Mr. Barnett and DLJMBII also entered into an arrangement pursuant to which
certain of the equity interests held by Mr. Barnett could be purchased by
DLJMBII at a specified price upon notice from DLJMBII prior to June 30, 1998.
Alternatively, Mr. Barnett was given the right to compel DLJMBII to purchase
such equity interests at the same price upon notice to DLJMBII prior to June
30, 1998. Such arrangement was terminated in connection with the Barnett
Agreement. See "Management--Employment Agreements."


PRIOR STOCKHOLDER TRANSACTIONS

     During Fiscal 1997 and during Fiscal 1998 prior to the Acquisition, the
Company made payments of approximately $612,000 and $160,000 respectively to a
company controlled by a significant prior stockholder for management fees,
bonuses and expense reimbursements. In addition, the Company made payments
totaling $120,000 and $55,000 to another significant prior stockholder for
management fees in Fiscal 1997 and in Fiscal 1998 prior to the Acquisition,
respectively.


EMPLOYMENT ARRANGEMENTS

     Mr. Barnett is retained as President and Chief Executive Officer of the
Company pursuant to the Barnett Agreement which provides for an annual salary
of $500,000 per year. Mr. Barnett, Acquisition Corp. and DLJMBII have also
entered into the Put Option Agreement pursuant to which Mr. Barnett was granted
an irrevocable option to require Acquisition Corp. (or DLJMBII under certain
circumstances) to purchase certain preferred equity interests of Mr. Barnett
representing 80,000 shares of preferred stock of Acquisition Corp. for $2.0
million in cash. On July 30, 1998, Mr. Barnett exercised such option. See
"Management--Employment Agreements."

                                       55
<PAGE>

                      DESCRIPTION OF CERTAIN INDEBTEDNESS

CREDIT AGREEMENT

     On April 30, 1996, the Company entered into the Credit Agreement with
Heller Financial, Inc. (the "Lender"), which was amended on December 12, 1997
and October 30, 1998, in connection with the Acquisition (the "Credit
Agreement"). The Credit Agreement provides for a revolving loan commitment up
to a maximum of $20.0 million (subject to a borrowing base calculation), which
commitment shall expire on December 31, 2002 or earlier under certain
circumstances. Borrowings under the Credit Agreement are an obligation of the
Company and are secured by the current and future assets of the Company.
Borrowings outstanding under the Credit Agreement will effectively rank senior
to the Debentures. On June 30, 1998 the Company received a waiver for its
inability to meet one of its financial convenants. The Company and the Lender
entered into a second amendment to the Credit Agreement dated October 30, 1998.
This amendment to the Credit Agreement retroactively amended certain of the
financial covenants under the Credit Agreement and as of September 30, 1998 the
Company was in compliance with all financial covenants under the Credit
Agreement, as amended. The following description of the material provisions of
the Credit Agreement does not purport to be complete and is qualified in its
entirety by reference to the full text of the Credit Agreement.


     Borrowings under the Credit Agreement will bear interest at a variable
rate of interest per annum equal to, at the Company's option, prime plus 0.75%
per annum or LIBOR plus 2.50% per annum. The Company is required to pay
commitment fees on the unused portion of the revolving loan commitment at a
rate of approximately 0.5% per annum. In addition, the Company is required to
pay fees equal to 2.5% of the average daily outstanding amount of lender
guarantees. At September 30, 1998, there were no borrowings outstanding under
the Credit Agreement and outstanding letters of credit were $0.6 million.


     The Credit Agreement contains customary restrictive covenants, which,
subject to certain exceptions, limit the ability of the Company to (i) incur
additional indebtedness and liens in connection therewith, (ii) to make
investments or loans in or to third parties, (iii) create or become liable for
contingent obligations; (iv) amend the terms of its indebtedness; (v) enter
into certain transactions with affiliates, (vi) pay dividends, redeem or retire
stock or pay or prepay the principal of its outstanding debts (provided that
the Company may make required repayments of interest under the Notes) (vii)
amend any material provision of its articles of incorporation or bylaws or,
consolidate, merge or effect certain asset sales (viii) sell any of the stock
of its subsidiaries and (ix) enter into new lines of business. Under the Credit
Agreement, the Company is also required to satisfy certain financial covenants,
which require it to maintain certain financial ratios and to comply with
certain financial tests.

     The Credit Agreement contains certain events of default, including, among
others, those relating to failure to make payments when due, default as to
certain other indebtedness of the Company, non-performance of certain
covenants, bankruptcy or insolvency, judgments in excess of specified amounts,
any dissolution of the Company and certain "changes in control" (as defined in
the Credit Agreement). Upon a default under the Credit Agreement as the result
of bankruptcy or default pursuant to other indebtedness of the Company, the
unpaid principal amount and all accrued, unpaid interest will automatically
become immediately due and payable. With respect to default under the Credit
Agreement for any other reason, the Lender may declare all or a portion of the
outstanding borrowings due and payable and the revolving loan commitment shall
terminate.


SCENT SEAL NOTE

     In connection with the acquisition of Scent Seal, Inc. in 1995, the
Company executed the Scent Seal Note in the principal amount of $1.75 million
in favor of the former stockholder of Scent Seal, Inc. The Scent Seal Note did
not bear interest. The principal amount of the Scent Seal Note was amortized by
quarterly principal payments in the amount of $25,000 and the Company paid
$1.33 million on July 1, 1998 in full satisfaction of the Scent Seal Note. See
"Management's Discussion and Analysis of Financial Condition and Results of
Operations--Liquidity and Capital Resources." The Scent Seal Note was secured
by the Company's "Scent Seal" trademark.


                                       56
<PAGE>

BRIDGE NOTES

     Simultaneously with the Acquisition, the Company entered into a Securities
Purchase Agreement with the Bridge Lender, an affiliate of DLJMBII and the
Initial Purchaser, pursuant to which the Company issued $123.5 million
principal amount of Bridge Notes to the Bridge Lender. In connection with the
issuance of the Bridge Notes for the financing of the Acquisition, the Bridge
Lender received certain reasonable and customary fees and reimbursements.
Messrs. Dean, Michaels and Wittels are officers of DLJ Merchant Banking, an
affiliate of the Initial Purchaser and the Bridge Lender. The entire
outstanding principal amount of, and accrued and unpaid interest on the Bridge
Notes were repaid with the net proceeds of the Note Offering. See "Use of
Proceeds."


THE NOTES

     The Notes generated gross proceeds to the Company of approximately $115.0
million (before deducting discounts and commissions). The Notes were issued
under an Indenture dated as of June 25, 1998 (the "Note Indenture") between the
Company and IBJ Schroder Bank & Trust Company as trustee (the "Note Trustee"),
and are senior unsecured general obligations of the Company and are
structurally senior to the Debentures. The Notes bear interest at a rate of 10
1/2% per annum and are payable in arrears on January 1 and July 1 of each year,
commencing January 1, 1999.

     In the future, the Notes may be unconditionally guaranteed on a senior
basis by the Subsidiary Guarantors, which will consist of Restricted
Subsidiaries of the Company that incur Indebtedness or Guarantee or pledge
assets to secure the payment of any other Indebtedness of the Company of any
Restricted Subsidiary, subject to certain conditions (as defined in the Note
Indenture). The Subsidiary Guarantees may be released under certain
circumstances.

     The Notes will be redeemable at the option of the Company, in whole or in
part, at any time on or after July 1, 2003, in cash at the redemption prices
set forth below, plus accrued and unpaid interest and Liquidated Damages, if
any, thereon to the date of redemption if redeemed during the 12-month period
commencing on July 1 of the years set forth below.

<TABLE>
<CAPTION>
   YEAR                               REDEMPTION PRICE
   ----                               ----------------
   <S>                                    <C>
   2003 .........................         105.250%
   2004 .........................         102.625%
   2005 and thereafter ..........         100.000%
</TABLE>

     Notwithstanding the foregoing, at any time prior to July 1, 2001, the
Company may use the net proceeds of one or more Public Equity Offerings (as
defined in the Note Indenture) to redeem up to 35% of the Notes issued under
the Note Indenture at a redemption price equal to 110.5% of the aggregate
principal amount thereof plus accrued and unpaid interest and Liquidated
Damages, if any, thereon to the redemption date; provided that at least 65% of
the aggregate principal amount of the Notes originally issued remains
outstanding immediately after each such redemption.

     In the event of a Change of Control (as defined in the Note Indenture),
each holder of Notes has the right to require the repurchase of such holder's
Notes at a purchase price equal to 101% of the aggregate principal amount
thereof, plus accrued and unpaid interest and Liquidated Damages, if any,
thereon to the purchase date.

     The Note Indenture contains covenants that, among other things, limit the
ability of the Company to enter into certain mergers or consolidations or incur
certain liens and of the Company and its subsidiaries to incur additional
indebtedness, pay dividends, redeem capital stock or make certain other
restricted payments and engage in certain transactions with affiliates. The
restrictions under the Note Indenture or the ability of the Company to pay
dividends and make other restricted payments to Holding and incur additional
indebtedness are similar to the restrictions under the Indenture on the ability
of Holding to pay dividends and make other restricted payments and incur
additional indebtedness, except that under the Note Indenture, the Fixed Charge
Coverage Ratio applicable to the ability of the Company to incur additional
indebtedness must be at least 2.0 to 1. See "Description of New
Debentures--Covenants."

                                       57
<PAGE>

Under certain circumstances, the Company will be required to make an offer to
purchase the Notes at a price equal to 100% of the principal amount thereof,
plus accrued and unpaid interest and Liquidated Damages, if any, to the date of
purchase with the proceeds of certain asset sales. The Note Indenture contains
certain events of default customary for securities of this nature, which will
include the failure to pay interest and principal, the failure to comply with
certain covenants in the Notes or the Note Indenture, an acceleration under
certain indebtedness, the imposition of certain final judgments or warrants of
attachment and certain events occurring under bankruptcy laws. See "Risk
Factors--Limitation on the Payment of Funds to Holding by its Subsidiaries;
Holding Company Structure; Effective Subordination of Debentures to
Indebtedness of Subsidiaries."

                                       58
<PAGE>

                         DESCRIPTION OF NEW DEBENTURES

GENERAL

     The Old Debentures were, and the New Debentures will be, issued pursuant
to an indenture (the "Indenture") between Holding and the Trustee dated as of
June 25, 1998. See "Notice to Investors." The form and terms of the New
Debentures are identical in all material respects to the form and terms of the
Old Debentures except (i) the New Debentures will have been registered under
the Securities Act, and (ii) Holders of the New Debentures will not be entitled
to certain rights of Holders of the Old Debentures under the Registration
Rights Agreement. The terms of the Debentures include those stated in the
Indenture and those made part of the Indenture by reference to the Trust
Indenture Act of 1939, as amended (the "Trust Indenture Act"). The Debentures
are subject to all such terms, and Holders of Debentures are referred to the
Indenture and the Trust Indenture Act for a statement thereof. The following
summary of the material provisions of the Indenture does not purport to be
complete and is qualified in its entirety by reference to the Indenture,
including the definitions therein of certain terms used below. Copies of the
Indenture and Registration Rights Agreement are available as set forth below
under "--Additional Information." The definitions of certain terms used in the
following summary are set forth below under "--Certain Definitions."


     The New Debentures will be general unsecured obligations of Holding, will
rank pari passu in right of payment with all existing and future senior
unsecured Indebtedness of Holding and will rank senior in right of payment to
all existing and future subordinated Indebtedness of Holding. The Debentures,
however, will be (i) effectively subordinated to all secured obligations of
Holding, to the extent of the assets securing such obligations and (ii)
structurally subordinated to all obligations of Holding's subsidiaries. As of
September 30, 1998, Holding had no outstanding secured obligations and
Holding's subsidiaries had $116.9 million of outstanding indebtedness and $16.6
million of other outstanding liabilities (including trade payables, accrued
liabilities and deferred taxes), all of which effectively ranks senior to the
Debentures. The Indenture will permit the incurrence of additional Indebtedness
in the future.


     Holding is a holding Company whose sole subsidiary is the Company.
Currently, each of the Company and its subsidiaries, Arcade Europe S.A.R.L and
Scent Seal Inc., are Restricted Subsidiaries. However, under certain
circumstances, Holding will be able to designate current or future Subsidiaries
as Unrestricted Subsidiaries. Unrestricted Subsidiaries will not be subject to
many of the restrictive covenants set forth in the Indenture.


PRINCIPAL, MATURITY AND INTEREST

     The Debentures are limited in aggregate principal amount to $50.0 million
at maturity and will mature on July 1, 2009. The Debentures will accrete at a
rate of 13 1/2% per annum, compounded semi-annually to an aggregate principal
amount of $50.0 million on July 1, 2003. Thereafter, interest on the Debentures
will accrue at the rate of 13 1/2% per annum and will be payable semi-annually
in arrears on January 1 and July 1 of each year, commencing on January 1, 2004,
to Holders of record on the immediately preceding December 15 and June 15. No
cash interest will be payable on the Debentures prior to July 1, 2003. Interest
on the Debentures will accrue from the most recent date to which interest has
been paid or, if no interest has been paid, from July 1, 2003. Interest will be
computed on the basis of a 360-day year comprised of twelve 30-day months.
Principal, premium and Liquidated Damages, if any, and interest on the
Debentures will be payable at the office or agency of Holding maintained for
such purpose within the City and State of New York or, at the option of
Holding, payment of interest and Liquidated Damages, if any, may be made by
check mailed to the Holders of the Debentures at their respective addresses set
forth in the register of Holders of Debentures; provided that all payments of
principal, premium and Liquidated Damages, if any, and interest with respect to
Debentures represented by one or more permanent global Debentures will be paid
by wire transfer of immediately available funds to the account of The
Depository Trust Company or any successor thereto. Until otherwise designated
by Holding, Holding's office or agency in New York will be the office of the
Trustee maintained for such purpose. The New Debentures will be issued in
denominations of $1,000 and integral multiples thereof.

                                       59
<PAGE>

OPTIONAL REDEMPTION

     Except as provided below, the Debentures will not be redeemable at
Holding's option prior to July 1, 2003. Thereafter, the Debentures will be
subject to redemption at any time at the option of Holding, in whole or in
part, upon not less than 30 nor more than 60 days' notice, at the redemption
prices (expressed as percentages of principal amount) set forth below plus
accrued and unpaid interest and Liquidated Damages thereon, if any, to the
applicable redemption date, if redeemed during the twelve-month period
beginning on July 1 of the years indicated below:

<TABLE>
<CAPTION>
       YEAR                              PERCENTAGE
       ----                              ----------
       <S>                                <C>
       2003 .........................     106.750%
       2004 .........................     103.375%
       2005 and thereafter ..........     100.000%
</TABLE>

     Notwithstanding the foregoing, at any time prior to July 1, 2001, Holding
may on one or more occasions redeem up to 35% of the aggregate principal amount
at maturity of Debentures originally issued at a redemption price equal to
113.5% of the Accreted Value (determined at the date of redemption) thereof,
plus Liquidated Damages thereon, if any, to the redemption date, with the net
cash proceeds of one or more Public Equity Offerings; provided that at least
65% of the original aggregate principal amount at maturity of Debentures
remains outstanding immediatley after the occurrence of such redemption;
provided, further that such redemption shall occur within 90 days of the date
of the closing of such Public Equity Offering.


SELECTION AND NOTICE

     If less than all of the Debentures are to be redeemed at any time,
selection of Debentures for redemption will be made by the Trustee in
compliance with the requirements of the principal national securities exchange,
if any, on which the Debentures are listed, or, if the Debentures are not so
listed, on a pro rata basis, by lot or by such method as the Trustee shall deem
fair and appropriate; provided that no Debentures of $1,000 or less shall be
redeemed in part. Notices of redemption shall be mailed by first class mail at
least 30 but not more than 60 days before the redemption date to each Holder of
Debentures to be redeemed at its registered address. Notices of redemption may
not be conditional. If any Debenture is to be redeemed in part only, the notice
of redemption that relates to such Debenture shall state the portion of the
principal amount thereof to be redeemed. A new Debenture in principal amount
equal to the unredeemed portion thereof will be issued in the name of the
Holder thereof upon cancellation of the original Debenture. Debentures called
for redemption become due on the date fixed for redemption. On and after the
redemption date, interest ceases to accrue on Debentures or portions of them
called for redemption.


MANDATORY REDEMPTION

     Except as set forth below under "--Repurchase at the Option of Holders,"
Holding is not required to make mandatory redemption or sinking fund payments
with respect to the Debentures.


REPURCHASE AT THE OPTION OF HOLDERS

 Change of Control

     Upon the occurrence of a Change of Control, each Holder of Debentures will
have the right to require Holding to repurchase all or any part (equal to
$1,000 or an integral multiple thereof) of such Holder's Debentures pursuant to
the offer described below (the "Change of Control Offer") at an offer price in
cash equal to 101% of the Accreted Value thereof on the date of repurchase (if
such date of repurchase is prior to July 1, 2003) or 101% of the aggregate
principal amount thereof (if such date of repurchase is on or after July 1,
2003) plus, in each case, accrued and unpaid interest and Liquidated Damages
thereon, if any, to the date of repurchase (the "Change of Control Payment").
Within 60 days following any Change of Control, Holding will mail a notice to
each Holder describing the transaction or

                                       60
<PAGE>

transactions that constitute the Change of Control and offering to repurchase
Debentures on the date specified in such notice, which date shall be no earlier
than 30 days and no later than 60 days from the date such notice is mailed (the
"Change of Control Payment Date"), pursuant to the procedures required by the
Indenture and described in such notice. Holding will comply with the
requirements of Rule 14e-1 under the Exchange Act and any other securities laws
and regulations thereunder to the extent such laws and regulations are
applicable in connection with the repurchase of the Debentures as a result of a
Change of Control. To the extent that the provisions of any securities laws or
regulations conflict with the provisions of the Indenture relating to such
Change of Control Offer, Holding will comply with the applicable securities
laws and regulations and shall not be deemed to have breached its obligations
described in the Indenture by virtue thereof.

     On the Change of Control Payment Date, Holding will, to the extent lawful,
(1) accept for payment all Debentures or portions thereof properly tendered
pursuant to the Change of Control Offer, (2) deposit with the Paying Agent an
amount equal to the Change of Control Payment in respect of all Debentures or
portions thereof so tendered and (3) deliver or cause to be delivered to the
Trustee the Debentures so accepted together with an Officers' Certificate
stating the aggregate principal amount of Debentures or portions thereof being
purchased by Holding. The Paying Agent will promptly mail to each Holder of
Debentures so tendered the Change of Control Payment for such Debentures, and
the Trustee will promptly authenticate and mail (or cause to be transferred by
book entry) to each Holder a new Debenture equal in principal amount to any
unpurchased portion of the Debentures surrendered, if any; provided that each
such new Debenture will be in a principal amount of $1,000 or an integral
multiple thereof.

     The Change of Control provisions described above will be applicable
whether or not any other provisions of the Indenture are applicable. Except as
described above with respect to a Change of Control, the Indenture does not
contain provisions that permit the Holders of the Debentures to require that
Holding repurchase or redeem the Debentures in the event of a takeover,
recapitalization or similar transaction.

     Holding will not be required to make a Change of Control Offer upon a
Change of Control if a third party makes the Change of Control Offer in the
manner, at the times and otherwise in compliance with the requirements set
forth in the Indenture applicable to a Change of Control Offer made by Holding
and purchases all Debentures validly tendered and not withdrawn under such
Change of Control Offer.

     The definition of Change of Control includes a phrase relating to the
sale, lease, transfer, conveyance or other disposition of "all or substantially
all" of the assets of Holding and its Subsidiaries taken as a whole. Although
there is a developing body of case law interpreting the phrase "substantially
all," there is no precise established definition of that phrase under
applicable law. Accordingly, the ability of a Holder of Debentures to require
Holding to repurchase such Debentures as a result of a sale, lease, transfer,
conveyance or other disposition of less than all of the assets of Holding and
its Subsidiaries taken as a whole to another Person or group may be uncertain.

 Asset Sales

     The Indenture provides that Holding will not, and will not permit any of
its Restricted Subsidiaries to, consummate an Asset Sale unless (i) Holding (or
the Restricted Subsidiary, as the case may be) receives consideration at the
time of such Asset Sale at least equal to the fair market value (evidenced by a
resolution of the Board of Directors set forth in an Officers' Certificate
delivered to the Trustee) of the assets or Equity Interests issued or sold or
otherwise disposed of and (ii) at least 75% of the consideration therefor
received by Holding or such Restricted Subsidiary is in the form of cash or
Cash Equivalents; provided that the amount of (x) any liabilities (as shown on
Holding's or such Restricted Subsidiary's most recent balance sheet) of Holding
or any Restricted Subsidiary (other than contingent liabilities and liabilities
that are by their terms subordinated to the Debentures or any guarantee
thereof) that are assumed by the transferee of any such assets pursuant to a
customary novation agreement that releases Holding or such Restricted
Subsidiary from further liability and (y) any securities, notes or other
obligations received by Holding or any such Restricted Subsidiary from such
transferee that are converted by Holding or such Restricted Subsidiary into
cash or Cash Equivalents within 180 days (to the extent of


                                       61
<PAGE>

the cash received), shall be deemed to be cash for purposes of this provision;
and provided further that the 75% limitation referred to in clause (ii) above
will not apply to any Asset Sale in which the cash or Cash Equivalents portion
of the consideration received therefrom, determined in accordance with the
foregoing proviso, is equal to or greater than what the after-tax proceeds
would have been had such Asset Sale complied with the aforementioned 75%
limitation.

     Within 360 days after the receipt of any Net Proceeds from an Asset Sale,
Holding or any such Restricted Subsidiary may apply such Net Proceeds, at its
option, (a) to repay or repurchase pari passu Indebtedness of Holding or any
Indebtedness of any Restricted Subsidiary or (b) to the acquisition of a
controlling interest in another business, the making of a capital expenditure
or the acquisition of other long-term assets, in each case, in a Permitted
Business. Pending the final application of any such Net Proceeds, Holding may
temporarily reduce the revolving Indebtedness under the Credit Agreement or
otherwise invest such Net Proceeds in any manner that is not prohibited by the
Indenture. Any Net Proceeds from Asset Sales that are not applied or invested
as provided in the first sentence of this paragraph will be deemed to
constitute "Excess Proceeds." When the aggregate amount of Excess Proceeds
exceeds $10.0 million, Holding will be required to make an offer to all Holders
of Debentures (an "Asset Sale Offer") to purchase the maximum principal amount
of Debentures that may be purchased out of the Excess Proceeds, at an offer
price in cash in an amount equal to 100% of the Accreted Value thereof on the
date of repurchase (if such date of repurchase is prior to July 1, 2003) or
100% of the principal amount thereof (if such date of repurchase is on or after
July 1, 2003) plus, in each case, accrued and unpaid interest and Liquidated
Damages thereon, if any, to the date of purchase, in accordance with the
procedures set forth in the Indenture. To the extent that the aggregate amount
of Debentures tendered pursuant to an Asset Sale Offer is less than the Excess
Proceeds, Holding may use any remaining Excess Proceeds for general corporate
purposes. If the aggregate principal amount of Debentures surrendered by
Holders thereof exceeds the amount of Excess Proceeds, the Trustee shall select
the Debentures to be purchased on a pro rata basis. Upon completion of such
offer to purchase, the amount of Excess Proceeds shall be reset at zero.

     To the extent that the provisions of any securities laws or regulations
conflict with the provisions of the Indenture relating to such Asset Sale
Offer, Holding will comply with the applicable securities laws and regulations
and shall not be deemed to have breached its obligations described in the
Indenture by virtue thereof.


COVENANTS

 Restricted Payments

     The Indenture provides that from and after the date of the Indenture
Holding will not, and will not permit any of its Restricted Subsidiaries to,
directly or indirectly: (i) declare or pay any dividend or make any other
payment or distribution on account of Holding's or any of its Restricted
Subsidiaries' Equity Interests (including, without limitation, any payment on
such Equity Interests in connection with any merger or consolidation involving
Holding) or to the direct or indirect holders of Holding's or any of its
Restricted Subsidiaries' Equity Interests in their capacity as such (other than
dividends or distributions payable in Equity Interests (other than Disqualified
Stock) of Holding); (ii) purchase, redeem or otherwise acquire or retire for
value (including without limitation, in connection with any merger or
consolidation involving Holding) any Equity Interests of Holding or any direct
or indirect parent of Holding (other than any such Equity Interests owned by
Holding or any Restricted Subsidiary of Holding); (iii) make any payment on or
with respect to, or purchase, redeem, defease or otherwise acquire or retire
for value any Indebtedness that is subordinated to the Debentures, except
scheduled payments of interest or principal at Stated Maturity of such
Indebtedness; or (iv) make any Restricted Investment (all such payments and
other actions set forth in clauses (i) through (iv) above being collectively
referred to as "Restricted Payments"), unless, at the time of and after giving
effect to such Restricted Payment:

     (a) no Default or Event of Default shall have occurred and be continuing
or would occur as a consequence thereof; and


                                       62
<PAGE>

     (b) Holding would, after giving pro forma effect thereto as if such
Restricted Payment had been made at the beginning of the applicable
four-quarter period, have been permitted to incur at least $1.00 of additional
Indebtedness pursuant to the Fixed Charge Coverage Ratio test set forth in the
first paragraph of the covenant described below under the caption "--Incurrence
of Indebtedness and Issuance of Preferred Stock"; and

     (c) such Restricted Payment, together with the aggregate amount of all
other Restricted Payments made by Holding and its Restricted Subsidiaries after
the date of the Indenture (excluding Restricted Payments permitted by clauses
(i), (ii), (iii), (iv), (viii) (other than those permitted by clause (f) of the
definition of "Permitted Investments"), (ix), (xii) and (xiii) of the next
succeeding paragraph), is less than the sum of (i) 50% of the Consolidated Net
Income of Holding for the period (taken as one accounting period) from the
beginning of the first fiscal quarter commencing after the date of the
Indenture to the end of Holding's most recently ended fiscal quarter for which
internal financial statements are available at the time of such Restricted
Payment (or, if such Consolidated Net Income for such period is a deficit, less
100% of such deficit), plus (ii) 100% of the aggregate net cash proceeds
received by Holding as a contribution to Holding's capital or received by
Holding from the issue or sale since the date of the Indenture of Equity
Interests of Holding (other than Disqualified Stock) or of Disqualified Stock
or debt securities of Holding that have been converted into such Equity
Interests (other than Equity Interests (or Disqualified Stock or debt
securities) sold to a Restricted Subsidiary of Holding and other than
Disqualified Stock or convertible debt securities that have been converted into
Disqualified Stock), plus (iii) to the extent that any Restricted Investment
that was made after the date of the Indenture is sold for cash or otherwise
liquidated or repaid for cash, the lesser of (A) the cash return of capital
with respect to such Restricted Investment (less the cost of disposition, if
any) and (B) the initial amount of such Restricted Investment, plus (iv) if any
Unrestricted Subsidiary (A) is redesignated as a Restricted Subsidiary, the
fair market value of such redesignated Subsidiary (as determined in good faith
by the Board of Directors) as of the date of its redesignation or (B) pays any
cash dividends or cash distributions to Holding or any of its Restricted
Subsidiaries, 50% of any such cash dividends or cash distributions made after
the date of the Indenture.

     The foregoing provisions will not prohibit (i) the payment of any dividend
within 60 days after the date of declaration thereof, if at said date of
declaration such payment would have complied with the provisions of the
Indenture; (ii) the redemption, repurchase, retirement, defeasance or other
acquisition of any subordinated Indebtedness or Equity Interests of Holding in
exchange for, or out of the net cash proceeds of the substantially concurrent
sale or issuance (other than to a Restricted Subsidiary of Holding) of, other
Equity Interests of Holding (other than Disqualified Stock); provided that the
amount of any such net cash proceeds that are utilized for any such redemption,
repurchase, retirement, defeasance or other acquisition shall be excluded from
clause (c)(ii) of the preceding paragraph; (iii) the defeasance, redemption,
repurchase or other acquisition of subordinated Indebtedness with the net cash
proceeds from an incurrence of Permitted Refinancing Indebtedness; (iv) the
payment of any dividend by a Restricted Subsidiary of Holding to the holders of
its Equity Interests on a pro rata basis; (v) the declaration or payment of
dividends to Acquisition Corp. for expenses incurred by Acquisition Corp. in
its capacity as a holding company or for services rendered on behalf of
Holding, including, without limitation, (a) customary salary, bonus and other
benefits payable to officers and employees of Acquisition Corp., (b) fees and
expenses paid to members of the Board of Directors of Acquisition Corp., (c)
general corporate overhead expenses of Acquisition Corp., (d) management,
consulting or advisory fees paid to Acquisition Corp. not to exceed $4.0
million in any fiscal year, and (e) the repurchase, redemption or other
acquisition or retirement for value of any Equity Interests of Acquisition
Corp. held by any member or former member of Acquisition Corp.'s or Holding's
(or any of their Restricted Subsidiaries') management pursuant to any
management equity subscription agreement, stockholders agreement or stock
option agreement; provided, however, the aggregate amount paid pursuant to the
foregoing clauses (a) through (e) does not exceed $5.0 million in any fiscal
year (with any unused amounts in any fiscal year being carried over to
succeeding fiscal years, subject to a maximum (without giving effect to the
following clause (y)) of $10.0 million in any calendar year, plus (y) the
aggregate cash proceeds received by Holding from any reissuance of Equity
Interests by Acquisition Corp. to members of management of Holding and its
Restricted Subsidiaries; (vi) Investments in any Person (other than Holding or
a Restricted Subsidiary)


                                       63
<PAGE>

engaged in a Permitted Business in an amount not to exceed $5.0 million; (vii)
other Investments in Unrestricted Subsidiaries having an aggregate fair market
value, taken together with all other Investments made pursuant to this clause
(vii) that are at that time outstanding, not to exceed $2.0 million; (viii)
Permitted Investments; (ix) the declaration or payment of dividends or other
payments to Acquisition Corp. pursuant to any tax sharing agreement or other
arrangement among Acquisition Corp. and other members of the affiliated
corporations of which Acquisition Corp. is the common parent; (x) other
Restricted Payments in an aggregate amount not to exceed $10.0 million; (xi) so
long as no Default or Event of Default has occurred and is continuing, the
declaration and payment of dividends on Disqualified Stock issued or after the
date of the Indenture, the incurrence of which satisfied the covenant set forth
in the first paragraph of "--Incurrence of Indebtedness and Issuance of
Preferred Stock" below; (xii) the declaration or payment of dividends to
Acquisition Corp. to satisfy any required purchase price adjustment payment
arising out of the Acquisition; and (xiii) the declaration or payment of
dividends or other payments to Acquisition Corp. in an amount not to exceed
$2.0 million to satisfy redemption obligations in respect of Equity Interests
of Acquisition Corp. that are held by management of Acquisition Corp., Holding
or the Company; provided that such amount shall not be applied against expenses
incurred pursuant to clasue (v)(e) above.

     The Board of Directors may designate any Restricted Subsidiary to be an
Unrestricted Subsidiary if such designation would not cause a Default. For
purposes of making such determination, all outstanding Investments by Holding
and its Restricted Subsidiaries (except to the extent repaid in cash) in the
Subsidiary so designated will be deemed to be Restricted Payments at the time
of such designation and will reduce the amount available for Restricted
Payments under the first paragraph of this covenant. All such outstanding
Investments will be deemed to constitute Investments in an amount equal to the
fair market value of such Investments at the time of such designation (as
determined in good faith by the Board of Directors). Such designation will only
be permitted if such Restricted Payment would be permitted at such time and if
such Restricted Subsidiary otherwise meets the definition of an Unrestricted
Subsidiary.

     The amount of all Restricted Payments (other than cash) shall be the fair
market value on the date of the Restricted Payment of the asset(s) or
securities proposed to be transferred or issued by Holding or such Subsidiary,
as the case may be, pursuant to the Restricted Payment. The fair market value
of any non-cash Restricted Payment shall be determined in good faith by the
Board of Directors whose resolution with respect thereto shall be delivered to
the Trustee; such determination will be based upon an opinion or appraisal
issued by an accounting, appraisal or investment banking firm of national
standing if such fair market value exceeds $10.0 million. Not later than the
date of making any Restricted Payment, Holding shall deliver to the Trustee an
Officers' Certificate stating that such Restricted Payment is permitted and
setting forth the basis upon which the calculations required by the covenant
"--Restricted Payments" were computed, together with a copy of any fairness
opinion or appraisal required by the Indenture.

 Incurrence of Indebtedness and Issuance of Preferred Stock

     The Indenture provides that Holding will not, and will not permit any of
its Subsidiaries to, directly or indirectly, create, incur, issue, assume,
guarantee or otherwise become directly or indirectly liable, contingently or
otherwise, with respect to (collectively, "incur") any Indebtedness (including
Acquired Debt) and that Holding will not issue any Disqualified Stock and will
not permit any of its Subsidiaries to issue any shares of preferred stock;
provided, however, that Holding may incur Indebtedness (including Acquired
Debt) or issue shares of Disqualified Stock or preferred stock and Holding's
Restricted Subsidiaries may incur Indebtedness (including Acquired Debt) and
issue Disqualified Stock or preferred stock if the Fixed Charge Coverage Ratio
for Holding's most recently ended four full fiscal quarters for which internal
financial statements are available immediately preceding the date on which such
additional Indebtedness is incurred or such Disqualified Stock or preferred
stock is issued would have been at least 1.5 to 1, determined on a pro forma
basis (including a pro forma application of the net proceeds therefrom), as if
the additional Indebtedness had been incurred, or the Disqualified Stock or
preferred stock had been issued, as the case may be, at the beginning of such
four-quarter period.


                                       64
<PAGE>

     The provisions of the first paragraph of this covenant will not apply to
the incurrence of any of the following items of Indebtedness (collectively,
"Permitted Debt"):

     (i) the incurrence by the Company of Indebtedness and letters of credit
pursuant to the Credit Agreement; provided that the aggregate principal amount
of all such Indebtedness (with letters of credit being deemed to have a
principal amount equal to the maximum potential liability of the Company
thereunder) then classified as having been incurred in reliance on this clause
(i) that remains outstanding under the Credit Agreement after giving effect to
such incurrence does not exceed the sum of $20.0 million.

     (ii) the incurrence by Holding and its Restricted Subsidiaries of the
Existing Indebtedness;

     (iii) the incurrence by Holding of Indebtedness represented by the
Debentures and the incurrence by the Company of Indebtedness represented by the
Notes;

     (iv) the incurrence by Holding or any of its Restricted Subsidiaries of
Indebtedness represented by Capital Lease Obligations, mortgage financings or
purchase money obligations, in each case incurred for the purpose of financing
all or any part of the purchase price or cost of construction or improvement of
property, plant or equipment used in the business of Holding or such Restricted
Subsidiary (whether through the direct purchase of assets or the Capital Stock
of any Person owning such Assets), in an aggregate principal amount or accreted
value, as applicable, not to exceed $10.0 million;

     (v) the incurrence by Holding or any of its Restricted Subsidiaries of
Indebtedness in connection with the acquisition of assets or a new Restricted
Subsidiary; provided that such Indebtedness was incurred by the prior owner of
such assets or such Restricted Subsidiary prior to such acquisition by Holding
or one of its Subsidiaries and was not incurred in connection with, or in
contemplation of, such acquisition by Holding or one of its Subsidiaries;
provided further that the principal amount (or accreted value, as applicable)
of such Indebtedness, together with any other outstanding Indebtedness incurred
pursuant to this clause (v), does not exceed $5.0 million;

     (vi) the incurrence by Holding or any of its Restricted Subsidiaries of
Permitted Refinancing Indebtedness in exchange for, or the net proceeds of
which are used to refund, refinance or replace Indebtedness that was permitted
by the Indenture to be incurred;

     (vii) the incurrence by Holding or any of its Restricted Subsidiaries of
intercompany Indebtedness between or among Holding and any of its Restricted
Subsidiaries; provided, however, that (i) if Holding is the obligor on such
Indebtedness, such Indebtedness is expressly subordinated to the prior payment
in full in cash of all Obligations with respect to the Debentures and (ii)(A)
any subsequent issuance or transfer of Equity Interests that results in any
such Indebtedness being held by a Person other than Holding or a Restricted
Subsidiary and (B) any sale or other transfer of any such Indebtedness to a
Person that is not either Holding or a Restricted Subsidiary shall be deemed,
in each case, to constitute an incurrence of such Indebtedness by Holding or
such Restricted Subsidiary, as the case may be;

     (viii) the incurrence by Holding or any of its Restricted Subsidiaries of
Hedging Obligations that are incurred for the purpose of fixing or hedging (i)
interest rate risk with respect to any floating rate Indebtedness that is
permitted by the terms of this Indenture to be outstanding or (ii) exchange
rate risk with respect to any agreement or Indebtedness of such Person payable
in a currency other than U.S. dollars;

     (ix) the Guarantee by Holding or any of its Restricted Subsidiaries of
Indebtedness of Holding or a Restricted Subsidiary of Holding that was
permitted to be incurred by another provision of this covenant;

     (x) the incurrence by Holding's Unrestricted Subsidiaries of Non-Recourse
Debt; provided, however, that if any such Indebtedness ceases to be
Non-Recourse Debt of an Unrestricted Subsidiary, such event shall be deemed to
constitute an incurrence of Indebtedness by a Restricted Subsidiary of Holding;
 

     (xi) Indebtedness incurred by Holding or any of its Restricted
Subsidiaries constituting reimbursement obligations with respect to letters of
credit issued in the ordinary course of business, including without limitation
to letters of credit in respect to workers' compensation claims or
self-insurance, or


                                       65
<PAGE>

other Indebtedness with respect to reimbursement type obligations regarding
workers' compensation claims; provided, however, that upon the drawing of such
letters of credit or the incurrence of such Indebtedness, such obligations are
reimbursed within 30 days following such drawing or incurrence;

     (xii) Indebtedness arising from agreements of Holding or a Restricted
Subsidiary providing for indemnification, adjustment of purchase price or
similar obligations, in each case, incurred or assumed in connection with the
disposition of any business, asset or Subsidiary, other than guarantees of
Indebtedness incurred by any Person acquiring all or any portion of such
business, assets or Subsidiary for the purpose of financing such acquisition;
provided that (x) such Indebtedness is not reflected on the balance sheet of
Holding or any Restricted Subsidiary (contingent obligations referred to in a
footnote or footnotes to financial statements and not otherwise reflected on
the balance sheet will not be deemed to be reflected on such balance sheet for
purposes of this clause (x)) and (y) the maximum assumable liability in respect
of such Indebtedness shall at no time exceed 50% of the gross proceeds
including non-cash proceeds (the fair market value of such non-cash proceeds
being measured at the time received and without giving effect to any such
subsequent changes in value) actually received by Holding and/or such
Restricted Subsidiary in connection with such disposition;

     (xiii) obligations in respect of performance and surety bonds and
completion guarantees provided by Holding or any Restricted Subsidiary in the
ordinary course of business;

     (xiv) guarantees incurred in the ordinary course of business in an
aggregate principal amount not to exceed $5.0 million at any time outstanding;
and

     (xv) the incurrence by Holding or any of its Restricted Subsidiaries of
additional Indebtedness, including Attributable Debt incurred after the date of
the Indenture, in an aggregate principal amount (or accreted value, as
applicable) at any time outstanding, including all Permitted Refinancing
Indebtedness incurred to refund, refinance or replace any other Indebtedness
incurred pursuant to this clause (xv), not to exceed $20.0 million.

     For purposes of determining compliance with this covenant, in the event
that an item of Indebtedness meets the criteria of more than one of the
categories of Permitted Debt described in clauses (i) through (xv) above or is
entitled to be incurred pursuant to the first paragraph of this covenant,
Holding shall, in its sole discretion, classify such item of Indebtedness in
any manner that complies with this covenant and such item of Indebtedness will
be treated as having been incurred pursuant to only one of such clauses or
pursuant to the first paragraph hereof. In addition, Holding may, at any time,
change the classification of an item of Indebtedness (or any portion thereof)
to any other clause or to the first paragraph hereof provided that Holding
would be permitted to incur such item of Indebtedness (or portion thereof)
pursuant to such other clause or the first paragraph hereof, as the case may
be, at such time of reclassification. Accrual of interest, accretion or
amortization of original issue discount and the accretion of accreted value
will not be deemed to be an incurrence of Indebtedness for purposes of this
covenant.

 Liens

     The Indenture provides that Holding will not, and will not permit any of
its Restricted Subsidiaries to, create, incur, assume or otherwise cause or
suffer to exist or become effective any Lien (other than Permitted Liens) upon
any of their property or assets, now owned or hereafter acquired.

 Dividend and Other Payment Restrictions Affecting Restricted Subsidiaries

     The Indenture provides that Holding will not, and will not permit any of
its Restricted Subsidiaries to, directly or indirectly, create or otherwise
cause or suffer to exist or become effective any encumbrance or restriction on
the ability of any Restricted Subsidiary to (i)(a) pay dividends or make any
other distributions to Holding or any of its Restricted Subsidiaries (1) on its
Capital Stock or (2) with respect to any other interest or participation in, or
measured by, its profits, or (b) pay any Indebtedness owed to Holding or any of
its Restricted Subsidiaries, (ii) make loans or advances to Holding or any of
its Restricted Subsidiaries or (iii) transfer any of its properties or assets
to Holding or any of its Restricted Subsidiaries, except for such encumbrances
or restrictions existing under or by reason of (a) Existing Indebtedness as in
effect on the date of the Indenture, (b) the Credit Agreement as in effect as
of the date


                                       66
<PAGE>

of the Indenture, and any amendments, modifications, restatements, renewals,
increases, supplements, refundings, replacements or refinancings thereof,
provided that such amendments, modifications, restatements, renewals,
increases, supplements, refundings, replacement or refinancings are no more
restrictive in the aggregate (as determined in the good faith judgment of
Holding's Board of Directors) with respect to such dividend and other payment
restrictions than those contained in the Credit Agreement as in effect on the
date of the Indenture, (c) the Indenture and the Debentures and the Note
Indenture and the Notes, (d) any applicable law, rule, regulation or order, (e)
any instrument of a Person acquired by Holding or any of its Restricted
Subsidiaries as in effect at the time of such acquisition (except to the extent
incurred in connection with or in contemplation of such acquisition), which
encumbrance or restriction is not applicable to any Person, or the properties
or assets of any Person, other than the Person, or the property or assets of
the Person, so acquired, provided that, in the case of Indebtedness, such
Indebtedness was permitted by the terms of the Indenture to be incurred, (f) by
reason of customary non-assignment provisions in leases entered into in the
ordinary course of business and consistent with past practices, (g) purchase
money obligations for property acquired in the ordinary course of business that
impose restrictions of the nature described in clause (e) above on the property
so acquired, (h) Permitted Refinancing Indebtedness, provided that the material
restrictions contained in the agreements governing such Permitted Refinancing
Indebtedness are no more restrictive, in the good faith judgment of Holding's
Board of Directors, taken as a whole, to the Holders of Debentures than those
contained in the agreements governing the Indebtedness being refinanced, (i)
contracts for the sale of assets, including without limitation customary
restrictions with respect to a Subsidiary pursuant to an agreement that has
been entered into for the sale or disposition of all or substantially all of
the Capital Stock or assets of such Subsidiary, (j) restrictions on cash or
other deposits or net worth imposed by customers under contracts entered into
in the ordinary course of business and (k) other Indebtedness or Disqualified
Stock of Restricted Subsidiaries permitted to be incurred subsequent to the
Issuance Date pursuant to the provisions of the covenant described under
"--Incurrence of Indebtedness and Issuance of Preferred Stock."

 Merger, Consolidation, or Sale of Assets

     The Indenture provides that Holding may not consolidate or merge with or
into (whether or not Holding is the surviving corporation), or sell, assign,
transfer, convey or otherwise dispose of all or substantially all of its
properties or assets in one or more related transactions, to another Person
unless (i) Holding is the surviving corporation or the Person formed by or
surviving any such consolidation or merger (if other than Holding) or to which
such sale, assignment, transfer, lease, conveyance or other disposition shall
have been made is a corporation organized or existing under the laws of the
United States, any state thereof or the District of Columbia; (ii) the entity
or Person formed by or surviving any such consolidation or merger (if other
than Holding) or the entity or Person to which such sale, assignment, transfer,
lease, conveyance or other disposition shall have been made assumes all the
obligations of Holding under the Debentures and the Indenture pursuant to a
supplemental indenture in a form reasonably satisfactory to the Trustee; (iii)
immediately after such transaction no Default or Event of Default exists; and
(iv) Holding or the entity or Person formed by or surviving any such
consolidation or merger (if other than Holding), or to which such sale,
assignment, transfer, lease, conveyance or other disposition shall have been
made (a) will, at the time of such transaction and after giving pro forma
effect thereto as if such transaction had occurred at the beginning of the
applicable four-quarter period, be permitted to incur at least $1.00 of
additional Indebtedness pursuant to the Fixed Charge Coverage Ratio test set
forth in the first paragraph of the covenant described above under the caption
"--Incurrence of Indebtedness and Issuance of Preferred Stock" or (b) would
(together with its Restricted Subsidiaries) have a higher Fixed Charge Coverage
Ratio immediately after such transaction (after giving pro forma effect thereto
as if such transaction had occurred at the beginning of the applicable
four-quarter period) than the Fixed Charge Coverage Ratio of Holding and its
subsidiaries immediately prior to the transaction. The foregoing clause (iv)
will not prohibit (a) a merger between Holding and a Wholly Owned Subsidiary of
Acquisition Corp. created for the purpose of holding the Capital Stock of
Holding, (b) a merger between Holding and a Wholly Owned Subsidiary or (c) a
merger between Holding and an Affiliate incorporated solely for the purpose of
reincorporating Holding in another state of the United States so long as, in
each case, the amount of Indebtedness of Holding and its Restricted
Subsidiaries is


                                       67
<PAGE>

not increased thereby. The Indenture will also provide that Holding may not,
directly or indirectly, lease all or substantially all of its properties or
assets, in one or more related transactions, to any other Person. The
provisions of this covenant will not be applicable to a sale, assignment,
transfer, conveyance or other disposition of assets between or among Holding
and its Wholly Owned Restricted Subsidiaries.

 Transactions with Affiliates

     The Indenture provides that Holding will not, and will not permit any of
its Restricted Subsidiaries to, make any payment to, or sell, lease, transfer
or otherwise dispose of any of its properties or assets to, or purchase any
property or assets from, or enter into or make or amend any transaction,
contract, agreement, understanding, loan, advance or guarantee with, or for the
benefit of, any Affiliate (each of the foregoing, an "Affiliate Transaction")
unless (i) such Affiliate Transaction is on terms that are no less favorable to
Holding or the relevant Restricted Subsidiary than those that would have been
obtained in a comparable transaction by Holding or such Restricted Subsidiary
with an unrelated Person and (ii) Holding delivers to the Trustee (a) with
respect to any Affiliate Transaction or series of related Affiliate
Transactions involving aggregate consideration in excess of $1.0 million, a
resolution of the Board of Directors set forth in an Officers' Certificate
certifying that such Affiliate Transaction complies with clause (i) above and
that such Affiliate Transaction has been approved by a majority of the
disinterested members of the Board of Directors and (b) with respect to any
Affiliate Transaction or series of related Affiliate Transactions involving
either aggregate consideration in excess of $5.0 million or an aggregate
consideration in excess of $3.0 million where there are no disinterested
members of the Board of Directors, an opinion as to the fairness to the Holders
of such Affiliate Transaction from a financial point of view issued by an
accounting, appraisal or investment banking firm of national standing; provided
that the following shall not be deemed Affiliate Transactions: (q) customary
directors' fees, indemnification or similar arrangements or any employment
agreement or other compensation plan or arrangement entered into by Holding or
any of its Restricted Subsidiaries in the ordinary course of business and
consistent with the past practice of Holding or such Restricted Subsidiary, (r)
transactions between or among Holding and/or its Restricted Subsidiaries, (s)
Permitted Investments and Restricted Payments that are permitted by the
provisions of the Indenture described above under the caption "--Restricted
Payments," (t) customary loans, advances, fees and compensation paid to, and
indemnity provided on behalf of, officers, directors, employees or consultants
of Holding or any of its Restricted Subsidiaries, (u) transactions pursuant to
any contract or agreement in effect on the date of the Indenture as the same
may be amended, modified or replaced from time to time so long as any such
amendment, modification or replacement is no less favorable to Holding and its
Restricted Subsidiaries than the contract or agreement as in effect on the
Issue Date, (v) transactions between Holding or its Restricted Subsidiaries on
the one hand, and Donaldson, Lufkin & Jenrette Securities Corporation or its
Affiliates ("DLJ") on the other hand, involving the provision of financial,
advisory, placement or underwriting services by DLJ; provided that fees payable
to DLJ do not exceed the usual and customary fees of DLJ for similar services,
(w) insurance arrangements among Acquisition Corp., Holding and its
Subsidiaries that are not less favorable to Holding or any of its Subsidiaries
than those that are in effect on the date hereof provided such arrangements are
conducted in the ordinary course of business consistent with past practices,
(x) payments under any tax sharing agreement or other arrangement among
Acquisition Corp., Holding and other members of the affiliated group of
corporations of which either is the common parent and (y) payments in
connection with the Refinancing (including the payment of fees and expenses
with respect thereto).

 Sale and Leaseback Transactions

     The Indenture provides that Holding will not, and will not permit any of
its Restricted Subsidiaries to, enter into any sale and leaseback transaction;
provided that Holding or any Restricted Subsidiary may enter into a sale and
leaseback transaction if (i) Holding or such Restricted Subsidiary could have
(a) incurred Indebtedness in an amount equal to the Attributable Debt relating
to such sale and leaseback transaction pursuant to the covenant described above
under the caption "--Incurrence of Indebtedness and Issuance of Preferred
Stock" and (b) incurred a Lien to secure such Indebtedness pursuant to the
covenant described above under the caption "--Liens," (ii) the gross cash
proceeds of such sale and leaseback transaction are at least equal to the fair
market value (as determined in good faith by the Board


                                       68
<PAGE>

of Directors and set forth in an Officers' Certificate delivered to the
Trustee) of the property that is the subject of such sale and leaseback
transaction and (iii) the transfer of assets in such sale and leaseback
transaction is permitted by, and Holding applies the proceeds of such
transaction in compliance with, the covenant described above under the caption
"--Repurchase at the Option of Holders--Asset Sales."

  Business Activities

     Holding will not, and will not permit any Restricted Subsidiary to, engage
in any business other than a Permitted Business, except to such extent as would
not be material to Holding and its Restricted Subsidiaries taken as a whole.

 Reports

     The Indenture provides that, whether or not required by the rules and
regulations of the Commission, so long as any Debentures are outstanding,
Holding will furnish to the Trustee and Holders of Debentures (i) all quarterly
and annual financial information that would be required to be contained in a
filing with the Commission on Forms 10-Q and 10-K if Holding were required to
file such Forms, including a "Management's Discussion and Analysis of Financial
Condition and Results of Operations" and, with respect to the annual
information only, a report thereon by Holding's certified independent
accountants and (ii) all current reports that would be required to be filed
with the Commission on Form 8-K if Holding were required to file such reports.
In addition, following the consummation of the exchange offer contemplated by
the Registration Rights Agreement, whether or not required by the rules and
regulations of the Commission, Holding will file a copy of all such information
and reports with the Commission for public availability (unless the Commission
will not accept such a filing) and make such information available to
securities analysts and prospective investors upon request. In addition, for so
long as any of the Debentures remain outstanding, Holding has agreed to make
available to any prospective purchaser of the Debentures or Holder of the
Debentures in connection with the sale thereof, the information required by
Rule 144A(d)(4) under the Securities Act.


EVENTS OF DEFAULT AND REMEDIES

     The Indenture provides that each of the following constitutes an Event of
Default: (i) default for 30 days in the payment when due of interest on, or
Liquidated Damages with respect to, the Debentures; (ii) default in payment
when due of the principal of or premium, if any, on the Debentures; (iii)
failure by Holding to comply with the provisions described under the captions
"--Repurchase at the Option of Holders--Change of Control" or "--Certain
Covenants--Asset Sales"; (iv) failure by Holding for 30 days after notice from
the Trustee or at least 25% in principal amount of the Debentures then
outstanding to comply with the provisions described under the captions
"--Restricted Payments" or "--Incurrence of Indebtedness and Issuance of
Preferred Stock"; (v) failure by Holding for 60 days after notice from the
Trustee or holders of at least 25% in principal amount of the Debentures then
outstanding to comply with any of its other agreements in the Indenture or the
Debentures; (vi) default under any mortgage, indenture or instrument under
which there may be issued or by which there may be secured or evidenced any
Indebtedness for money borrowed by Holding or any of its Restricted
Subsidiaries (or the payment of which is guaranteed by Holding or any of its
Restricted Subsidiaries) whether such Indebtedness or Guarantee now exists, or
is created after the date of the Indenture, which default (a) is caused by a
failure to pay principal of or premium, if any, or interest on such
Indebtedness prior to the expiration of the grace period provided in such
Indebtedness on the date of such default (a "Payment Default") or (b) results
in the acceleration of such Indebtedness prior to its express maturity and, in
each case, the principal amount of any such Indebtedness, together with the
principal amount of any other such Indebtedness under which there has been a
Payment Default or the maturity of which has been so accelerated, aggregates
$10.0 million or more; (vii) failure by Holding or any of its Subsidiaries to
pay final judgments aggregating in excess of $5.0 million, which judgments are
not paid, discharged or stayed for a period of 60 days; and (viii) certain
events of bankruptcy or insolvency with respect to Holding or any of its
Restricted Subsidiaries that are Significant Subsidiaries.

     If any Event of Default occurs and is continuing, the Trustee or the
Holders of at least 25% in principal amount of the then outstanding Debentures
may declare all the Debentures to be due and


                                       69
<PAGE>

payable immediately. Notwithstanding the foregoing, in the case of an Event of
Default arising from certain events of bankruptcy or insolvency, with respect
to Holding or any of its Subsidiaries all outstanding Debentures will become
due and payable without further action or notice. Holders of the Debentures may
not enforce the Indenture or the Debentures except as provided in the
Indenture. Subject to certain limitations, Holders of a majority in principal
amount of the then outstanding Debentures may direct the Trustee in its
exercise of any trust or power. The Trustee may withhold from Holders of the
Debentures notice of any continuing Default or Event of Default (except a
Default or Event of Default relating to the payment of principal or interest)
if it determines that withholding notice is in their interest.

     In the case of any Event of Default occurring by reason of any willful
action (or inaction) taken (or not taken) by or on behalf of Holding with the
intention of avoiding payment of the premium that the Company would have had to
pay if Holding then had elected to redeem the Debentures pursuant to the
optional redemption provisions of the Indenture, an equivalent premium shall
also become and be immediately due and payable to the extent permitted by law
upon the acceleration of the Debentures. If an Event of Default occurs prior to
July 1, 2003 by reason of any willful action (or inaction) taken (or not taken)
by or on behalf of Holding with the intention of avoiding the prohibition on
redemption of the Debentures prior to July 1, 2003, then the premium specified
in the Indenture shall also become immediately due and payable to the extent
permitted by law upon the acceleration of the Debentures.

     The Holders of a majority in aggregate principal amount of the Debentures
then outstanding by notice to the Trustee may on behalf of the Holders of all
of the Debentures waive any existing Default or Event of Default and its
consequences under the Indenture except a continuing Default or Event of
Default in the payment of interest on, or the principal of, the Debentures.

     Holding is required to deliver to the Trustee annually a statement
regarding compliance with the Indenture, and Holding is required upon becoming
aware of any Default or Event of Default to deliver to the Trustee a statement
specifying such Default or Event of Default.


NO PERSONAL LIABILITY OF DIRECTORS, OFFICERS, EMPLOYEES AND STOCKHOLDERS

     No director, officer, employee, incorporator or stockholder of Holding, as
such, shall have any liability for any obligations of Holding under the
Debentures, the Indenture or for any claim based on, in respect of, or by
reason of, such obligations or their creation. Each Holder of Debentures by
accepting a Debenture waives and releases all such liability. The waiver and
release are part of the consideration for issuance of the Debentures. Such
waiver may not be effective to waive liabilities under the federal securities
laws and it is the view of the Commission that such a waiver is against public
policy.


LEGAL DEFEASANCE AND COVENANT DEFEASANCE

     Holding may, at its option and at any time, elect to have all of its
obligations discharged with respect to the outstanding Debentures ("Legal
Defeasance") except for (i) the rights of Holders of outstanding Debentures to
receive payments in respect of the principal of, premium and Liquidated
Damages, if any, and interest on such Debentures when such payments are due
from the trust referred to below, (ii) Holding's obligations with respect to
the Debentures concerning issuing temporary Debentures, registration of
Debentures, mutilated, destroyed, lost or stolen Debentures and the maintenance
of an office or agency for payment and money for security payments held in
trust, (iii) the rights, powers, trusts, duties and immunities of the Trustee,
and Holding's obligations in connection therewith and (iv) the Legal Defeasance
provisions of the Indenture. In addition, Holding may, at its option and at any
time, elect to have the obligations of Holding released with respect to certain
covenants that are described in the Indenture ("Covenant Defeasance") and
thereafter any omission to comply with such obligations shall not constitute a
Default or Event of Default with respect to the Debentures. In the event
Covenant Defeasance occurs, certain events (not including non-payment,
bankruptcy, receivership, rehabilitation and insolvency events) described under
"--Events of Default and Remedies" will no longer constitute an Event of
Default with respect to the Debentures.

     In order to exercise either Legal Defeasance or Covenant Defeasance, (i)
Holding must irrevocably deposit with the Trustee, in trust, for the benefit of
the Holders of the Debentures, cash in U.S. dollars,


                                       70
<PAGE>

non-callable Government Securities, or a combination thereof, in such amounts
as will be sufficient, in the opinion of a nationally recognized firm of
independent public accountants, to pay the principal of, premium and Liquidated
Damages, if any, and interest on the outstanding Debentures on the stated
maturity or on the applicable redemption date, as the case may be, and Holding
must specify whether the Debentures are being defeased to maturity or to a
particular redemption date; (ii) in the case of Legal Defeasance, Holding shall
have delivered to the Trustee an opinion of counsel in the United States
reasonably acceptable to the Trustee confirming that (A) Holding has received
from, or there has been published by, the Internal Revenue Service a ruling or
(B) since the date of the Indenture, there has been a change in the applicable
federal income tax law, in either case to the effect that, and based thereon
such opinion of counsel shall confirm that, subject to customary assumptions
and exclusions, the Holders of the outstanding Debentures will not recognize
income, gain or loss for federal income tax purposes as a result of such Legal
Defeasance and will be subject to federal income tax on the same amounts, in
the same manner and at the same times as would have been the case if such Legal
Defeasance had not occurred; (iii) in the case of Covenant Defeasance, Holding
shall have delivered to the Trustee an opinion of counsel in the United States
reasonably acceptable to the Trustee confirming that, subject to customary
assumptions and exclusions, the Holders of the outstanding Debentures will not
recognize income, gain or loss for federal income tax purposes as a result of
such Covenant Defeasance and will be subject to federal income tax on the same
amounts, in the same manner and at the same times as would have been the case
if such Covenant Defeasance had not occurred; (iv) no Default or Event of
Default shall have occurred and be continuing on the date of such deposit
(other than a Default or Event of Default resulting from the borrowing of funds
to be applied to such deposit) or insofar as Events of Default from bankruptcy
or insolvency events are concerned, at any time in the period ending on the
91st day after the date of deposit; (v) such Legal Defeasance or Covenant
Defeasance will not result in a breach or violation of, or constitute a default
under any material agreement or instrument (other than the Indenture) to which
Holding or any of its Subsidiaries is a party or by which Holding or any of its
Subsidiaries is bound; (vi) Holding must have delivered to the Trustee an
opinion of counsel to the effect that after the 91st day following the deposit,
the trust funds will not be subject to the effect of Section 547 of the United
States Bankruptcy Code or any analogous New York State law provision to any
other applicable federal or New York bankruptcy, insolvency, reorganization or
similar law affecting creditors' rights generally; (vii) Holding must deliver
to the Trustee an Officers' Certificate stating that the deposit was not made
by Holding with the intent of preferring the Holders of Debentures over the
other creditors of Holding with the intent of defeating, hindering, delaying or
defrauding creditors of Holding or others; and (viii) Holding must deliver to
the Trustee an Officers' Certificate and an opinion of counsel (which opinion
may be subject to customary assumptions and exclusions), each stating that all
conditions precedent provided for relating to the Legal Defeasance or the
Covenant Defeasance have been complied with.


TRANSFER AND EXCHANGE

     A Holder may transfer or exchange Debentures in accordance with the
Indenture. The Registrar and the Trustee may require a Holder, among other
things, to furnish appropriate endorsements and transfer documents and Holding
may require a Holder to pay any taxes and fees required by law or permitted by
the Indenture. Holding is not required to transfer or exchange any Debenture
selected for redemption. Also, Holding is not required to transfer or exchange
any Debenture for a period of 15 days before a selection of Debentures to be
redeemed.

     The registered Holder of a Debenture will be treated as the owner of it
for all purposes.


AMENDMENT, SUPPLEMENT AND WAIVER

     Except as provided in the next two succeeding paragraphs, the Indenture
and the Debentures may be amended or supplemented with the consent of the
Holders of at least a majority in principal amount of the Debentures then
outstanding (including, without limitation, consents obtained in connection
with a purchase of, or tender offer or exchange offer for, Debentures), and any
existing default or compliance with any provision of the Indenture or the
Debentures may be waived with the consent of the Holders of a majority in
principal amount of the then outstanding Debentures (including consents
obtained in connection with a tender offer or exchange offer for Debentures).


                                       71
<PAGE>

     Without the consent of each Holder affected, an amendment or waiver may
not (with respect to any Debentures held by a non-consenting Holder): (i)
reduce the principal amount of Debentures whose Holders must consent to an
amendment, supplement or waiver; (ii) reduce the principal of or change the
fixed maturity of any Debenture or alter the provisions with respect to the
redemption of the Debentures (other than provisions relating to the covenants
described above under the caption "--Repurchase at the Option of Holders");
(iii) reduce the rate of or change the time for payment of interest on any
Debenture; (iv) waive a Default or Event of Default in the payment of principal
of or premium, if any, or interest on the Debentures (except a rescission of
acceleration of the Debentures by the Holders of at least a majority in
aggregate principal amount of the Debentures and a waiver of the payment
default that resulted from such acceleration); (v) make any Debenture payable
in money other than that stated in the Debentures; (vi) make any change in the
provisions of the Indenture relating to waivers of (a) past Defaults or (b) the
rights of Holders of Debentures to receive payments of principal of or premium,
if any, or interest on the Debentures; (vii) waive a redemption payment with
respect to any Debenture (other than a payment required by one of the covenants
described above under the caption "--Repurchase at the Option of Holders") or
(viii) make any change in the foregoing amendment and waiver provisions.

     Notwithstanding the foregoing, without the consent of any Holder of
Debentures, Holding and the Trustee may amend or supplement the Indenture or
the Debentures to cure any ambiguity, defect or inconsistency, to provide for
uncertificated Debentures in addition to or in place of certificated
Debentures, to provide for the assumption of Holding's obligations to Holders
of Debentures in the case of a merger or consolidation or the sale of all or
substantially all of the assets of Holding, to make any change that would
provide any additional rights or benefits to the Holders of Debentures or that
does not adversely affect the legal rights under the Indenture of any such
Holder, to comply with requirements of the Commission in order to effect or
maintain the qualification of the Indenture under the Trust Indenture Act or to
allow any Subsidiary to guarantee the Debentures.


CONCERNING THE TRUSTEE

     The Indenture contains certain limitations on the rights of the Trustee,
should it become a creditor of Holding, to obtain payment of claims in certain
cases, or to realize on certain property received in respect of any such claim
as security or otherwise. The Trustee will be permitted to engage in other
transactions; however, if it acquires any conflicting interest it must
eliminate such conflict within 90 days, apply to the Commission for permission
to continue or resign.

     The Holders of a majority in principal amount of the then outstanding
Debentures will have the right to direct the time, method and place of
conducting any proceeding for exercising any remedy available to the Trustee,
subject to certain exceptions. The Indenture provides that in case an Event of
Default shall occur (which shall not be cured), the Trustee will be required,
in the exercise of its power, to use the degree of care of a prudent man in the
conduct of his own affairs. Subject to such provisions, the Trustee will be
under no obligation to exercise any of its rights or powers under the Indenture
at the request of any Holder of Debentures, unless such Holder shall have
offered to the Trustee security and indemnity satisfactory to it against any
loss, liability or expense.


ADDITIONAL INFORMATION

     Anyone who receives this Prospectus may obtain a copy of the Indenture and
Registration Rights Agreement without charge by writing to AKI Holding Corp.,
1815 East Main Street, Chattanooga, Tennessee 37404; Attention: Chief Financial
Officer.


FORM, DENOMINATION AND BOOK-ENTRY PROCEDURES

     The Old Debentures were initially sold to qualified institutional buyers
in reliance on Rule 144A under the Securities Act ("Rule 144A Debentures"). Old
Debentures also were offered and sold in offshore transactions in reliance on
Regulation S ("Regulation S Debentures"). Rule 144A Debentures and Regulation S
Debentures were each initially represented by one or more Debentures in
registered, global form without interest coupons (the "Old Global Debentures").
The Old Global Debentures were


                                       72
<PAGE>

deposited upon issuance with the Trustee as custodian for The Depository Trust
Company ("DTC"), in New York, New York, and registered in the name of a nominee
of DTC, in each case for credit to an account of a direct or indirect
participant as described below. Regulation S Debentures were deposited upon
issuance with the Trustee as custodian for DTC, and registered in the name of a
nominee of DTC, in each case for credit to the accounts of Euroclear System
("Euroclear") and Cedel Bank, S.A. ("CEDEL").

     The New Debentures will be represented by one or more new debentures in
registered, global form without interest coupons (collectively, the "New Global
Debentures") and deposited with the Trustee as custodian and registered in the
name of a nominee of DTC. The Old Global Debentures, to the extent directed by
holders thereof in their Letters of Transmittal, will be exchanged through
book-entry electronic transfer for one or more New Global Debentures for credit
to an account of a direct or indirect participant as described below. No
service charge will be made for any registration of transfer or exchange of
Debentures, but Holding may require payment of a sum sufficient to cover any
tax or other governmental charge payable in connection therewith.

     New Debentures issued to non-qualified institutional buyers in exchange
for Old Debentures held by such investors, if any, will be issued only in
certificated, fully registered, definitive form. The New Global Debenture will,
upon request, be exchangeable for other New Debentures in definitive, fully
registered form without coupons in denominations of $1,000 and integral
multiples thereof, but only in accordance with DTC's customary procedures. The
New Global Debenture will also be exchangeable in certain other limited
circumstances. See "--Exchange of Book-Entry Notes for Certificated
Debentures." Holding, the Trustee and any other agent thereof will be entitled
to treat DTC's nominee as the sole owner and holder of the unexchanged portion
of the New Global Debenture for all purposes.


 Depositary Procedures

     DTC has advised Holding that DTC is a limited-purpose trust company
created to hold securities for its participating organizations (collectively,
the "Participants") and to facilitate the clearance and settlement of
transactions in those securities between the Participants through electronic
book-entry changes in accounts of the Participants. The Participants include
securities brokers and dealers (including the Initial Purchasers), banks, trust
companies, clearing corporations and certain other organizations. Access to
DTC's system is also available to other entities such as banks, brokers,
dealers and trust companies that clear through or maintain a custodial
relationship with a Participant, either directly or indirectly (collectively,
the "Indirect Participants"). Persons who are not Participants may beneficially
own securities held by or on behalf of DTC only through the Participants or the
Indirect Participants. The ownership interest and transfer of ownership
interest of each actual purchaser of each security held by or on behalf of DTC
are recorded on the records of the Participants and the Indirect Participants.

     DTC has also advised Holding that pursuant to procedures established by
it, (i) upon deposit of the New Global Debenture, DTC will credit the accounts
of Participants designated by the Participants with portions of the principal
amount of the Old Global Debentures and (ii) ownership of such interests in the
New Global Debenture will be shown on, and the transfer of ownership thereof
will be effected only through, records maintained by DTC (with respect to the
Participants) or by the Participants and the Indirect Participants (with
respect to other owners of beneficial interests in the New Global Debenture).
Investors in the New Global Debenture may hold their interests therein directly
through DTC, if they are Participants in such system, or indirectly through
organizations (including Euroclear and CEDEL) which are Participants in such
system. All interests in the New Global Debenture, including those held through
Euroclear or CEDEL, may be subject to the procedures and requirements of DTC.
Those interests held through Euroclear or CEDEL may also be subject to the
procedures and requirements of such system.

     The laws of some states require that certain persons take physical
delivery in definitive form of securities that they own. Consequently, the
ability to transfer beneficial interests in the Old Global Notes or the New
Global Debenture to such persons may be limited to that extent. Because DTC can
act only on behalf of the Participants, which in turn act on behalf of the
Indirect Participants and certain banks, the ability of a person having
beneficial interests in the New Global Debenture to pledge such interests


                                       73
<PAGE>

to persons or entities that do not participate in the DTC system, or otherwise
take actions in respect of such interests, may be affected by the lack of a
physical certificate evidencing such interests. For certain other restrictions
on the transferability of the Debentures, see "--Exchange of Book-Entry
Debentures for Certificated Debentures."

     Except as described below, owners of interests in the New Global Debenture
will not have New Debentures registered in their names, will not receive
physical delivery of New Debentures in certificated form and will not be
considered the registered owners or holders thereof under the Indenture for any
purpose.

     Payments in respect of the principal of (and premium, if any) and interest
on the New Global Debenture registered in the name of DTC or its nominee will
be payable by the Trustee to DTC or its nominee in its capacity as the
registered holder under the Indenture. Under the terms of the Indenture,
Holding and the Trustee will treat the persons in whose names the New
Debentures, including the New Global Debenture, are registered as the owners
thereof for the purpose of receiving such payments and for any and all other
purposes whatsoever. Consequently, neither Holding, the Trustee or any agent of
Holding or the Trustee has or will have any responsibility or liability for (i)
any aspect or accuracy of DTC's records or any Participant's or Indirect
Participant's records relating to or payments made on account of beneficial
ownership interests in the New Global Debenture, or for maintaining,
supervising or reviewing any of DTC's records or any Participant's or Indirect
Participant's records relating to the beneficial ownership interests in the New
Global Debenture, or (ii) any other matter relating to the actions and
practices of DTC or any of the Participants or the Indirect Participants.

     DTC has advised Holding that its current practice, upon receipt of any
payment in respect of securities such as the New Debentures (including
principal and interest), is to credit the accounts of the relevant Participants
with the payment on the payment date, in amounts proportionate to their
respective holdings in principal amount of beneficial interests in the relevant
security as shown on the records of DTC. Payments by the Participants and the
Indirect Participants to the beneficial owners of New Debentures will be
governed by standing instructions and customary practices and will not be the
responsibility of DTC, the Trustee or Holding. Neither Holding nor the Trustee
will be liable for any delay by DTC or any of the Participants in identifying
the beneficial owners of the New Notes, and Holding and the Trustee may
conclusively rely on and will be protected in relying on instructions from DTC
or its nominee as the registered owner of the New Global Debenture for all
purposes.

     DTC has advised Holding that it will take any action permitted to be taken
by a holder of Debentures only at the direction of one or more Participants to
whose account with DTC interests in the Old Global Debentures or the New Global
Debenture are credited and only in respect of such portion of the aggregate
principal amount of the Debentures as to which such Participant or Participants
has or have given such direction. However, if any of the events described under
"--Exchange of Book Entry Debentures for Certificated Debentures" occurs, DTC
reserves the right to exchange the New Global Debenture for New Debentures in
certificate form and to distribute such New Debentures to its Participants.

     Although DTC, Euroclear and CEDEL have agreed to the foregoing procedures
to facilitate transfers of interests in the Old Global Debentures and the New
Global Debenture among accountholders in DTC and accountholders of Euroclear
and CEDEL, they are under no obligation to perform or to continue to perform
such procedures, and such procedures may be discontinued at any time. None of
Holding or the Trustee nor any agent of Holding or the Trustee will have any
responsibility for the performance by DTC, Euroclear or CEDEL or their
respective participants, indirect participants or accountholders of their
respective obligations under the rules and procedures governing their
operations.


EXCHANGE OF BOOK-ENTRY DEBENTURES FOR CERTIFICATED DEBENTURES

     The New Global Debenture is exchangeable for definitive New Debentures in
registered certificated form if (i) DTC (x) notifies Holding that it is
unwilling or unable to continue as depository for the New Global Debenture and
Holding thereupon fails to appoint a successor depository or (y) has ceased to
be a clearing agency registered under the Exchange Act, (ii) Holding, at its
option, notifies the Trustee in


                                       74
<PAGE>

writing that it elects to cause the issuance of the New Debentures in
certificated form or (iii) there shall have occurred and be continuing a
Default or an Event of Default with respect to the New Notes. In all cases,
certificated New Debentures delivered in exchange for the New Global Debenture
or beneficial interests therein will be registered in the names, and issued in
any approved denominations, requested by or on behalf of the depository (in
accordance with its customary procedures). In addition, subject to certain
restrictions on the transferability of the New Debentures, New Debentures in
definitive form will be issued upon the resale, pledge or other transfer of any
New Debentures or interest therein to any person or entity that is not a
qualified institutional buyer or that does not participate in DTC.

     The information in this section concerning DTC and DTC's book-entry system
has been obtained from sources that Holding believes to be reliable, but
Holding takes no responsibility for the accuracy thereof.


SAME DAY SETTLEMENT AND PAYMENT

     The Indenture requires that payments in respect of the Debentures
represented by the Global Debenture (including principal, premium, if any,
interest and Liquidated Damages, if any) be made by wire transfer of
immediately available next day funds to the accounts specified by the Global
Debenture Holder. With respect to Certificated Debentures, Holding will make
all payments of principal, premium, if any, interest and Liquidated Damages, if
any, by wire transfer of immediately available funds to the accounts specified
by the Holders thereof or, if no such account is specified, by mailing a check
to each such Holder's registered address. Holding expects that secondary
trading in the Certificated Debentures will also be settled in immediately
available funds.


CERTAIN DEFINITIONS

     Set forth below are certain defined terms used in the Indenture. Reference
is made to the Indenture for a full disclosure of all such terms, as well as
any other capitalized terms used herein for which no definition is provided.

     "Accreted Value" means for each $1,000 of Debentures, as of any date of
determination prior to July 1, 2003, the sum of (i) the initial offering price
of each Debenture and (ii) that portion of the excess of the principal amount
of each Debenture over such initial offering price which shall have been
accreted thereon through such date, such amount to be so accreted on a daily
basis and compounded semi-annually on each January 1 and July 1 at the rate of
13 1/2% per annum from the date of issuance of the Debentures through the date
of determination.

     "Acquired Debt" means, with respect to any specified Person, (i)
Indebtedness of any other Person existing at the time such other Person is
merged with or into or became a Subsidiary of such specified Person, including,
without limitation, Indebtedness incurred in connection with, or in
contemplation of, such other Person merging with or into or becoming a
Subsidiary of such specified Person, and (ii) Indebtedness secured by a Lien
encumbering any asset acquired by such specified Person.

     "Affiliate" of any specified Person means any other Person directly or
indirectly controlling or controlled by or under direct or indirect common
control with such specified Person. For purposes of this definition, "control"
(including, with correlative meanings, the terms "controlling," "controlled by"
and "under common control with"), as used with respect to any Person, shall
mean the possession, directly or indirectly, of the power to direct or cause
the direction of the management or policies of such Person, whether through the
ownership of voting securities, by agreement or otherwise.

     "Asset Sale" means (i) the sale, lease, conveyance or other disposition (a
"disposition") of any assets or rights (including, without limitation, by way
of a sale and leaseback) (provided that the sale, lease, conveyance or other
disposition of all or substantially all of the assets of Holding and its
Restricted Subsidiaries taken as a whole will be governed by the provisions of
the Indenture described above under the caption "--Repurchase at the Option of
Holders--Change of Control" and/or the provisions described above under the
caption "--Certain Covenants--Merger, Consolidation, or Sale of Assets" and not
by the provisions of the Asset Sale covenant), and (ii) the issue or sale by
Holding or any of its


                                       75
<PAGE>

Restricted Subsidiaries of Equity Interests of any of Holding's Restricted
Subsidiaries, in the case of either clause (i) or (ii), whether in a single
transaction or a series of related transactions (a) that have a fair market
value in excess of $3.0 million or (b) for net proceeds in excess of $3.0
million. Notwithstanding the foregoing the following items shall not be deemed
to be Asset Sales: (i) a disposition of assets by Holding to a Restricted
Subsidiary or by a Restricted Subsidiary to Holding or to another Restricted
Subsidiary, (ii) an issuance of Equity Interests by a Restricted Subsidiary to
Holding or to another Restricted Subsidiary, (iii) a Restricted Payment that is
permitted by the covenant described above under the caption "--Certain
Covenants--Restricted Payments"; (iv) a disposition in the ordinary course of
business, (v) the sale and leaseback of any assets within 90 days of the
acquisition thereof, (vi) foreclosures on assets and (vii) any exchange of
property pursuant to Section 1031 on the Internal Revenue Code of 1986, as
amended, for use in a Related Business.

     "Attributable Debt" in respect of a sale and leaseback transaction means,
at the time of determination, the present value (discounted at the rate of
interest implicit in such transaction, determined in accordance with GAAP) of
the obligation of the lessee for net rental payments during the remaining term
of the lease included in such sale and leaseback transaction (including any
period for which such lease has been extended or may, at the option of the
lessor, be extended).

     "Capital Lease Obligation" means, at the time any determination thereof is
to be made, the amount of the liability in respect of a capital lease that
would at such time be required to be capitalized on a balance sheet in
accordance with GAAP.

     "Capital Stock" means (i) in the case of a corporation, corporate stock,
(ii) in the case of an association or business entity, any and all shares,
interests, participations, rights or other equivalents (however designated) of
corporate stock, (iii) in the case of a partnership or limited liability
company, partnership or membership interests (whether general or limited) and
(iv) any other interest or participation that confers on a Person the right to
receive a share of the profits and losses of, or distributions of assets of,
the issuing Person.

     "Cash Equivalents" means (i) United States dollars, (ii) Government
Securities having maturities of not more than six months from the date of
acquisition, (iii) certificates of deposit and eurodollar time deposits with
maturities of six months or less from the date of acquisition, bankers'
acceptances with maturities not exceeding six months and overnight bank
deposits, in each case with the lender under the Credit Agreement or with any
domestic commercial bank having capital and surplus in excess of $500 million
and a Thompson Bank Watch Rating of "B" or better, (iv) repurchase obligations
with a term of not more than seven days for underlying securities of the types
described in clauses (ii) and (iii) above entered into with any financial
institution meeting the qualifications specified in clause (iii) above, (v)
commercial paper having the rating of "P-2" (or higher) from Moody's Investors
Service, Inc. or "A-3" (or higher) from Standard & Poor's Corporation and in
each case maturing within six months after the date of acquisition and (vi) any
fund investing exclusively in investments of the type described in clauses (i)
through (v) above.

     "Change of Control" means the occurrence of any of the following: (i) the
sale, lease, transfer, conveyance or other disposition (other than by way of
merger or consolidation), in one or a series of related transactions, of all or
substantially all of the assets of Holding and its Subsidiaries taken as a
whole to any "person" (as such term is used in Section 13(d)(3) of the Exchange
Act) other than the Principals or their Related Parties (as defined below),
(ii) the adoption of a plan relating to the liquidation or dissolution of
Holding, (iii) the consummation of any transaction (including, without
limitation, any merger or consolidation) the result of which is that any
"person" (as defined above), other than the Principals and their Related
Parties, becomes the "beneficial owner" (as such term is defined in Rule 13d-3
and Rule 13d-5 under the Exchange Act, directly or indirectly, of more than 50%
of the Voting Stock of the Company (measured by voting power rather than number
of shares), or (iv) the first day on which a majority of the members of the
Board of Directors of Holding are not Continuing Directors.

     "Consolidated Cash Flow" means, with respect to any Person for any period,
the Consolidated Net Income of such Person for such period plus (i) an amount
equal to any extraordinary loss plus any net loss realized in connection with
an Asset Sale (to the extent such losses were deducted in computing such


                                       76
<PAGE>

Consolidated Net Income), plus (ii) provision for taxes based on income or
profits of such Person and its Subsidiaries for such period, to the extent that
such provision for taxes was included in computing such Consolidated Net
Income, plus (iii) consolidated interest expense of such Person and its
Subsidiaries for such period, whether paid or accrued and whether or not
capitalized (including, without limitation, amortization of debt issuance costs
and original issue discount, non-cash interest payments, the interest component
of any deferred payment obligations, the interest component of all payments
associated with Capital Lease Obligations, commissions, discounts and other
fees and charges incurred in respect of letter of credit or bankers' acceptance
financings, and net payments (if any) pursuant to Hedging Obligations), to the
extent that any such expense was deducted in computing such Consolidated Net
Income, plus (iv) depreciation, amortization (including amortization of
goodwill and other intangibles but excluding amortization of prepaid cash
expenses that were paid in a prior period) and other non-cash charges
(excluding any such non-cash charge to the extent that it represents an accrual
of or reserve for cash expenses in any future period or amortization of a
prepaid cash expense that was paid in a prior period) of such Person and its
Subsidiaries for such period to the extent that such depreciation, amortization
and other non-cash expenses were deducted in computing such Consolidated Net
Income, plus (v) expenses and charges of Holding or the Company related to the
Refinancing which are paid, taken or otherwise accounted for within 90 days of
the consummation of the Refinancing, plus (vi) any non-capitalized transaction
costs incurred in connection with actual or proposed financings, acquisitions
or divestitures (including, but not limited to, financing and refinancing fees
and costs incurred in connection with the Refinancing). Notwithstanding the
foregoing, the provision for taxes on the income or profits of, and the
depreciation and amortization and other non-cash charges of, a Subsidiary of
the referent Person shall be added to Consolidated Net Income to compute
Consolidated Cash Flow only to the extent (and in the same proportion) that Net
Income of such Subsidiary was included in calculating Consolidated Net Income
of such Person.

      "Consolidated Interest Expense" means, with respect to any Person for any
period, the sum of, without duplication, (a) the interest expense of such
Person and its Restricted Subsidiaries for such period, on a consolidated
basis, determined in accordance with GAAP (including amortization of original
issue discount, non-cash interest payments, the interest component of all
payments associated with Capital Lease Obligations, imputed interest with
respect to Attributable Debt, commissions, discounts and other fees and charges
incurred in respect of letter of credit or bankers' acceptance financings, and
net payments, if any, pursuant to Hedging Obligations; provided that in no
event shall any amortization of deferred financing costs be included in
Consolidated Interest Expense); and (b) the consolidated capitalized interest
of such Person and its Restricted Subsidiaries for such period, whether paid or
accrued. Notwithstanding the foregoing, the Consolidated Interest Expense with
respect to any Restricted Subsidiary that is not a Wholly Owned Restricted
Subsidiary shall be included only to the extent (and in the same proportion)
that the net income of such Restricted Subsidiary was included in calculating
Consolidated Net Income.

     "Consolidated Net Income" means, with respect to any Person for any
period, the aggregate of the Net Income of such Person and its Restricted
Subsidiaries for such period, on a consolidated basis, determined in accordance
with GAAP; provided that (i) the Net Income (but not loss) of any Person that
is not a Restricted Subsidiary or that is accounted for by the equity method of
accounting shall be included only to the extent of the amount of dividends or
distributions paid in cash to the referent Person or a Restricted Subsidiary
thereof, (ii) the Net Income of any Restricted Subsidiary shall be excluded to
the extent that the declaration or payment of dividends or similar
distributions by that Restricted Subsidiary of that Net Income is not at the
date of determination permitted without any prior governmental approval (that
has not been obtained) or, directly or indirectly, by operation of the terms of
its charter or any agreement, instrument, judgment, decree, order, statute,
rule or governmental regulation applicable to that Subsidiary or its
stockholders, (iii) the Net Income of any Person acquired in a pooling of
interests transaction for any period prior to the date of such acquisition
shall be excluded, (iv) the cumulative effect of a change in accounting
principles shall be excluded and (v) the Net Income of any Unrestricted
Subsidiary shall be excluded, whether or not distributed to Holding or one of
its Restricted Subsidiaries for purposes of the covenant described under the
caption "Incurrence of Indebtedness and Issuance of Preferred Stock" and shall
be included for purposes of the covenant described under the caption
"Restricted Payments" only to the extent of the amount of dividends or
distributions paid in cash to Holding or one of its Restricted Subsidiaries.


                                       77
<PAGE>

     "Continuing Directors" means, as of any date of determination, any member
of the Board of Directors of Holding who (i) was a member of such Board of
Directors on the date of the Indenture or (ii) was nominated for election or
elected to such Board of Directors with the approval of a majority of the
Continuing Directors who were members of such Board at the time of such
nomination or election.

     "Credit Agreement" means that certain Credit Agreement, dated as of April
30, 1996, as amended on December 12, 1997, between the Company and Heller
Financial, Inc., providing for revolving credit borrowings, including any
related notes, guarantees, collateral documents, instruments and agreements
executed in connection therewith, and in each case as amended, modified,
renewed, refunded, replaced or refinanced from time to time.

     "Default" means any event that is or with the passage of time or the
giving of notice or both would be an Event of Default.

     "Disqualified Stock" means any Capital Stock that, by its terms (or by the
terms of any security into which it is convertible or for which it is
exchangeable), or upon the happening of any event, matures or is mandatorily
redeemable, pursuant to a sinking fund obligation or otherwise, or redeemable
at the option of the Holder thereof, in whole or in part, on or prior to the
date that is 91 days after the date on which the Debentures mature; provided,
however, that any Capital Stock that would not qualify as Disqualified Stock
but for change of control provisions shall not constitute Disqualified Stock if
the provisions are not more favorable to the holders of such Capital Stock than
the provisions described under "--Change of Control" applicable to the Holders
of the Debentures.

     "Equity Interests" means Capital Stock and all warrants, options or other
rights to acquire Capital Stock (but excluding any debt security that is
convertible into, or exchangeable for, Capital Stock).

     "Existing Indebtedness" means Indebtedness of Holding and its Subsidiaries
(other than Indebtedness under the Credit Agreement) in existence on the date
of the Indenture, until such amounts are repaid.

     "Fixed Charges" means, with respect to any Person for any period, the sum,
without duplication, of (i) the Consolidated Interest Expense of such Person
for such period, (ii) any interest expense on Indebtedness of another Person
that is Guaranteed by such Person or one of its Restricted Subsidiaries or
secured by a Lien on assets of such Person or one of its Restricted
Subsidiaries (whether or not such Guarantee or Lien is called upon) and (iii)
the product of (a) all dividend payments, whether or not in cash, on any series
of preferred stock of such Person or any of its Restricted Subsidiaries, other
than dividend payments on Equity Interests payable solely in Equity Interests
of Holding, times (b) a fraction, the numerator of which is one and the
denominator of which is one minus the then current combined federal, state and
local statutory tax rate of such Person, expressed as a decimal, in each case,
on a consolidated basis and in accordance with GAAP.

     "Fixed Charge Coverage Ratio" means with respect to any Person for any
period, the ratio of the Consolidated Cash Flow of such Person for such period
to the Fixed Charges of such Person for such period. In the event that Holding
or any of its Restricted Subsidiaries incurs, assumes, Guarantees or redeems
any Indebtedness (other than revolving credit borrowings) or issues preferred
stock subsequent to the commencement of the period for which the Fixed Charge
Coverage Ratio is being calculated but prior to the date on which the event for
which the calculation of the Fixed Charge Coverage Ratio is made (the
"Calculation Date"), then the Fixed Charge Coverage Ratio shall be calculated
giving pro forma effect to such incurrence, assumption, Guarantee or redemption
of Indebtedness, or such issuance or redemption of preferred stock, as if the
same had occurred at the beginning of the applicable four-quarter reference
period. In addition, for purposes of making the computation referred to above,
(i) acquisitions that have been made by Holding or any of its Restricted
Subsidiaries, including through mergers or consolidations and including any
related financing transactions, during the four-quarter reference period or
subsequent to such reference period and on or prior to the Calculation Date
shall be calculated to include the Consolidated Cash Flow of the acquired
entities on a pro forma basis after giving effect to cost savings resulting
from employee terminations, facilities consolidations and closings,
standardization of employee benefits and compensation policies, consolidation
of property, casualty and other insurance


                                       78
<PAGE>

coverage and policies, standardization of sales and distribution methods,
reductions in taxes other than income taxes and other cost savings reasonably
expected to be realized from such acquisition, shall be deemed to have occurred
on the first day of the four-quarter reference period and Consolidated Cash
Flow for such reference period shall be calculated without giving effect to
clause (iii) of the proviso set forth in the definition of Consolidated Net
Income, (ii) the Consolidated Cash Flow attributable to discontinued
operations, as determined in accordance with GAAP, and operations or businesses
disposed of prior to the Calculation Date, shall be excluded, and (iii) the
Fixed Charges attributable to discontinued operations, as determined in
accordance with GAAP, and operations or businesses disposed of prior to the
Calculation Date, shall be excluded, but only to the extent that the
obligations giving rise to such Fixed Charges will not be obligations of the
referent Person or any of its Restricted Subsidiaries following the Calculation
Date.

     "Foreign Subsidiary" means any Subsidiary of Holding that is not organized
under the laws of a state or territory of the United States or the District of
Columbia.

     "GAAP" means generally accepted accounting principles set forth in the
opinions and pronouncements of the Accounting Principles Board of the American
Institute of Certified Public Accountants and statements and pronouncements of
the Financial Accounting Standards Board or in such other statements by such
other entity as have been approved by a significant segment of the accounting
profession, which are in effect on the date of the Indenture.

     "Government Securities" means direct obligations of, or obligations
guaranteed by, the United States of America for the payment of which guarantee
or obligations the full faith and credit of the United States is pledged.

     "Guarantee" means a guarantee (other than by endorsement of negotiable
instruments for collection in the ordinary course of business), direct or
indirect, in any manner (including, without limitation, letters of credit and
reimbursement agreements in respect thereof), of all or any part of any
Indebtedness.

     "Hedging Obligations" means, with respect to any Person, the obligations
of such Person under (i) interest rate swap agreements, interest rate cap
agreements and interest rate collar agreements and (ii) other agreements or
arrangements designed to protect such Person against fluctuations in interest
rates or currency exchange rates.

     "Indebtedness" means, with respect to any Person, any indebtedness of such
Person, in respect of borrowed money or evidenced by bonds, notes, debentures
or similar instruments or letters of credit (or reimbursement agreements in
respect thereof) or bankers' acceptances or representing Capital Lease
Obligations or the balance deferred and unpaid of the purchase price of any
property or representing any Hedging Obligations, except any such balance that
constitutes an accrued expense or trade payable, if and to the extent any of
the foregoing indebtedness (other than letters of credit and Hedging
Obligations) would appear as a liability upon a balance sheet of such Person
prepared in accordance with GAAP, as well as all indebtedness of others secured
by a Lien on any asset of such Person (whether or not such Indebtedness is
assumed by such Person) and, to the extent not otherwise included, the
Guarantee by such Person of any indebtedness of any other Person; provided that
Indebtedness shall not include the pledge by Holding of the Capital Stock of an
Unrestricted Subsidiary of Holding to secure Non-Recourse Debt of such
Unrestricted Subsidiary. The amount of any Indebtedness outstanding as of any
date shall be (i) the accreted value thereof, in the case of any Indebtedness
that does not require current payments of interest, and (ii) the principal
amount thereof, together with any interest thereon that is more than 30 days
past due, in the case of any other Indebtedness.

     "Investments" means, with respect to any Person, all investments by such
Person in other Persons (including Affiliates) in the forms of direct or
indirect loans (including guarantees of Indebtedness or other obligations),
advances or capital contributions (excluding commission, travel and similar
advances to officers and employees made in the ordinary course of business),
purchases or other acquisitions for consideration of Indebtedness, Equity
Interests or other securities, together with all items that are or would be
classified as investments on a balance sheet prepared in accordance with GAAP.
If Holding or any Restricted Subsidiary of Holding sells or otherwise disposes
of any Equity Interests of any direct or


                                       79
<PAGE>

indirect Restricted Subsidiary of Holding such that, after giving effect to any
such sale or disposition, such Person is no longer a Restricted Subsidiary of
Holding, Holding shall be deemed to have made an Investment on the date of any
such sale or disposition equal to the fair market value of the Equity Interests
of such Restricted Subsidiary not sold or disposed of in an amount determined
as provided in the final paragraph of the covenant described above under the
caption "--Restricted Payments."

     "Lien" means, with respect to any asset, any mortgage, lien, pledge,
charge, security interest or encumbrance of any kind in respect of such asset,
whether or not filed, recorded or otherwise perfected under applicable law
(including any conditional sale or other title retention agreement, any lease
in the nature thereof, any option or other agreement to sell or give a security
interest in and any filing of or agreement to give any financing statement
under the Uniform Commercial Code (or equivalent statutes) of any
jurisdiction).

     "Net Income" means, with respect to any Person, the net income (loss) of
such Person, determined in accordance with GAAP and before any reduction in
respect of preferred stock dividends, excluding, however, (i) any gain (but not
loss), together with any related provision for taxes on such gain (but not
loss), realized in connection with (a) any Asset Sale (including, without
limitation, dispositions pursuant to sale and leaseback transactions) or (b)
the disposition of any securities by such Person or any of its Restricted
Subsidiaries or the extinguishment of any Indebtedness of such Person or any of
its Restricted Subsidiaries and (ii) any extraordinary or nonrecurring gain
(but not loss), together with any related provision for taxes on such
extraordinary or nonrecurring gain (but not loss).

     "Net Proceeds" means the aggregate cash proceeds received by Holding or
any of its Restricted Subsidiaries in respect of any Asset Sale (including,
without limitation, any cash received upon the sale or other disposition of any
non-cash consideration received in any Asset Sale), net of the direct costs
relating to such Asset Sale (including, without limitation, legal, accounting
and investment banking fees, and sales commissions) and any relocation expenses
incurred as a result thereof, taxes paid or payable as a result thereof (after
taking into account any available tax credits or deductions and any tax sharing
arrangements), the amounts required to be applied to the payment of
Indebtedness (other than Indebtedness incurred pursuant to the Credit
Agreement) secured by a Lien on the asset or assets that were the subject of
the Asset Sale, and any reserve for adjustment in respect of the sale price of
such asset or assets established in accordance with GAAP.

     "Non-Recourse Debt" means Indebtedness (i) as to which neither Holding nor
any of its Restricted Subsidiaries (a) provides credit support of any kind
(including any undertaking, agreement or instrument that would constitute
Indebtedness), (b) is directly or indirectly liable (as a guarantor or
otherwise), or (c) constitutes the lender; (ii) no default with respect to
which (including any rights that the holders thereof may have to take
enforcement action against an Unrestricted Subsidiary) would permit (upon
notice, lapse of time or both) any holder of any other Indebtedness (other than
the Debentures being offered hereby and the Notes offered in the Notes
Offering) of Holding or any of its Restricted Subsidiaries to declare a default
on such other Indebtedness or cause the payment thereof to be accelerated or
payable prior to its stated maturity; and (iii) as to which the lenders have
been notified in writing that they will not have any recourse to the stock
(other than stock of an Unrestricted Subsidiary pledged by Holding to secure
debt of such Unrestricted Subsidiary) or assets of Holding or any of its
Restricted Subsidiaries.

     "Obligations" means any principal, interest, penalties, fees,
indemnifications, reimbursements, damages and other liabilities payable under
the documentation governing any Indebtedness.

     "Permitted Business" means any business in which Holding and its
respective Restricted Subsidiaries are engaged on the date of the Indenture or
any business reasonably related, incidental or ancillary thereto.

     "Permitted Investments" means (a) any Investment in Holding or in a
Restricted Subsidiary of Holding that is engaged in a Permitted Business; (b)
any Investment in Cash Equivalents; (c) any Investment by Holding or any
Restricted Subsidiary of Holding in a Person, if as a result of such Investment
(i) such Person becomes a Restricted Subsidiary of Holding that is engaged in a
Permitted Business or (ii) such Person is merged, consolidated or amalgamated
with or into, or transfers or conveys


                                       80
<PAGE>

substantially all of its assets to, or is liquidated into, Holding or a
Restricted Subsidiary of Holding that is engaged in a Permitted Business; (d)
any Restricted Investment made as a result of the receipt of non-cash
consideration from an Asset Sale that was made pursuant to and in compliance
with the covenant described above under the caption "--Repurchase at the Option
of Holders--Asset Sales"; (e) any acquisition of assets solely in exchange for
the issuance of Equity Interests (other than Disqualified Stock) of Holding;
and (f) other Investments made after the date of the Indenture in any Person
having an aggregate fair market value (measured on the date each such
Investment was made and without giving effect to subsequent changes in value),
when taken together with all other Investments made pursuant to this clause (f)
that are at the time outstanding, not to exceed $10.0 million.

     "Permitted Liens" means (i) Liens securing Indebtedness under the Credit
Agreement that was permitted by the terms of the Indenture to be incurred or
other Indebtedness allowed to be incurred under clause (i) of the covenant
described above under the caption "--Incurrence of Indebtedness and Issuance of
Preferred Stock"; (ii) Liens in favor of Holding; (iii) Liens on property of a
Person existing at the time such Person is merged into or consolidated with
Holding or any Restricted Subsidiary of Holding, provided that such Liens were
not incurred in contemplation of such merger or consolidation and do not extend
to any assets other than those of the Person merged into or consolidated with
Holding or any Restricted Subsidiary; (iv) Liens on property existing at the
time of acquisition thereof by Holding or any Restricted Subsidiary of Holding,
provided that such Liens were in existence prior to the contemplation of such
acquisition; (v) Liens to secure the performance of statutory obligations,
surety or appeal bonds, performance bonds or other obligations of a like nature
incurred in the ordinary course of business; (vi) Liens existing on the date of
the Indenture; (vii) Liens for taxes, assessments or governmental charges or
claims that are not yet delinquent or that are being contested in good faith by
appropriate proceedings promptly instituted and diligently concluded, provided
that any reserve or other appropriate provision as shall be required in
conformity with GAAP shall have been made therefor; (viii) Liens to secure
Indebtedness (including Capital Lease Obligations) permitted by clause (iv) of
the second paragraph of the covenant entitled "Incurrence of Indebtedness and
Issuance of Preferred Stock"; (ix) Liens securing Permitted Refinancing
Indebtedness where the Liens securing the Permitted Refinancing Indebtedness
were permitted under the Indenture; (x) Liens incurred in the ordinary course
of business of Holding or any Restricted Subsidiary of Holding with respect to
obligations that do not exceed $5.0 million at any one time outstanding and
that (a) are not incurred in connection with the borrowing of money or the
obtaining of advances or credit (other than trade credit in the ordinary course
of business) and (b) do not in the aggregate materially detract from the value
of the property or materially impair the use thereof in the operation of
business by Holding or such Restricted Subsidiary; and (xi) Liens on assets of
Unrestricted Subsidiaries that secure Non-Recourse Debt of Unrestricted
Subsidiaries.

     "Permitted Refinancing Indebtedness" means any Indebtedness of Holding or
any of its Restricted Subsidiaries issued in exchange for, or the net proceeds
of which are used to extend, refinance, renew, replace, defease or refund other
Indebtedness of Holding or any of its Restricted Subsidiaries; provided that:
(i) the principal amount (or accreted value, if applicable) of such Permitted
Refinancing Indebtedness does not exceed the principal amount of (or accreted
value, if applicable), plus accrued interest on, the Indebtedness so extended,
refinanced, renewed, replaced, defeased or refunded (plus the amount of
reasonable expenses incurred in connection therewith); (ii) such Permitted
Refinancing Indebtedness has a final maturity date no earlier than the final
maturity date of, and has a Weighted Average Life to Maturity equal to or
greater than the Weighted Average Life to Maturity of, the Indebtedness being
extended, refinanced, renewed, replaced, defeased or refunded; and (iii) if the
Indebtedness being extended, refinanced, renewed, replaced, defeased or
refunded is subordinated in right of payment to the Debentures, such Permitted
Refinancing Indebtedness has a final maturity date later than the final
maturity date of, and is subordinated in right of payment to, the Debentures on
terms at least as favorable to the Holders of Debentures as those contained in
the documentation governing the Indebtedness being extended, refinanced,
renewed, replaced, defeased or refunded.

     "Principals" means Roger L. Barnett, DLJ Merchant Banking Partners II,
L.P., DLJ Merchant Banking Partners II-A, L.P., DLJ Offshore Partners II, L.P.,
DLJ Offshore Partners II, C.V., DLJ Diversified Partners, L.P., DLJ Diversified
Partners-A, L.P., DLJMB Funding II, Inc., DLJ Millennium Partners, L.P., DLJ
Millennium Partners-A, L.P., DLJ EAB Partners, L.P., UK Investment Plan 1997
Partners and DLJ First ESC L.P.


                                       81
<PAGE>

     "Public Equity Offering" means a public offering of Equity Interests
(other than Disqualified Stock) of (i) Holding or (ii) Acquisition Corp. to the
extent the net proceeds thereof are contributed to Holding as a capital
contribution, that, in each case, results in net proceeds to Holding of at
least $25.0 million.

     "Related Party" with respect to any Principal means (A) any controlling
stockholder or partner, 80% (or more) owned Subsidiary, or spouse or immediate
family member (in the case of an individual) of such Principal or (B) any
trust, corporation, partnership or other entity, the beneficiaries,
stockholders, partners, owners or Persons beneficially holding (directly or
through one or more Subsidiaries) a 51% or more controlling interest of which
consist of the Principals and/or such other Persons referred to in the
immediately preceding clause (A).

     "Restricted Investment" means an Investment other than a Permitted
Investment.

     "Restricted Subsidiary" of a Person means any Subsidiary of the referent
Person that is not an Unrestricted Subsidiary.

     "Rule 144A" means Rule 144A promulgated under the Securities Act.

     "Significant Subsidiary" means any Subsidiary that would be a "significant
subsidiary" as defined in Article 1, Rule 1-02 of Regulation S-X, promulgated
pursuant to the Act, as such Regulation is in effect on the date hereof.

     "Stated Maturity" means, with respect to any installment of interest or
principal on any series of Indebtedness, the date on which such payment of
interest or principal was scheduled to be paid in the original documentation
governing such Indebtedness, and shall not include any contingent obligations
to repay, redeem or repurchase any such interest or principal prior to the date
originally scheduled for the payment thereof.

     "Subsidiary" means, with respect to any Person, (i) any corporation,
association or other business entity of which more than 50% of the total voting
power of shares of Capital Stock entitled (without regard to the occurrence of
any contingency) to vote in the election of directors, managers or trustees
thereof is at the time owned or controlled, directly or indirectly, by such
Person or one or more of the other Subsidiaries of that Person (or a
combination thereof) and (ii) any partnership or limited liability company (a)
the sole general partner or the managing general partner or managing member of
which is such Person or a Subsidiary of such Person or (b) the only general
partners of which are such Person or of one or more Subsidiaries of such Person
(or any combination thereof).

     "Unrestricted Subsidiary" means any Subsidiary that is designated by the
Board of Directors as an Unrestricted Subsidiary pursuant to a Board
Resolution; but only to the extent that such Subsidiary: (a) has no
Indebtedness other than Non-Recourse Debt; (b) is not party to any agreement,
contract, arrangement or understanding with Holding or any Restricted
Subsidiary of Holding unless the terms of any such agreement, contract,
arrangement or understanding are no less favorable to Holding or such
Restricted Subsidiary than those that might be obtained at the time from
Persons who are not Affiliates of Holding; (c) is a Person with respect to
which neither Holding nor any of its Restricted Subsidiaries has any direct or
indirect obligation (x) to subscribe for additional Equity Interests or (y) to
maintain or preserve such Person's financial condition or to cause such Person
to achieve any specified levels of operating results; and (d) has not
guaranteed or otherwise directly or indirectly provided credit support for any
Indebtedness of Holding or any of its Restricted Subsidiaries. Any such
designation by the Board of Directors shall be evidenced to the Trustee by
filing with the Trustee a certified copy of the Board Resolution giving effect
to such designation and an Officers' Certificate certifying that such
designation complied with the foregoing conditions and was permitted by the
covenant described above under the caption "Certain Covenants--Restricted
Payments." If, at any time, any Unrestricted Subsidiary would fail to meet the
foregoing requirements as an Unrestricted Subsidiary, it shall thereafter cease
to be an Unrestricted Subsidiary for purposes of the Indenture and any
Indebtedness of such Subsidiary shall be deemed to be incurred by a Restricted
Subsidiary of Holding as of such date (and, if such Indebtedness is not
permitted to be incurred as of such date under the covenant described under the
caption "Incurrence of Indebtedness and Issuance of Preferred Stock," Holding
shall be in default of such covenant). The Board of Directors of Holding may at
any time designate any Unrestricted Subsidiary to


                                       82
<PAGE>

be a Restricted Subsidiary; provided that such designation shall be deemed to
be an incurrence of Indebtedness by a Restricted Subsidiary of Holding of any
outstanding Indebtedness of such Unrestricted Subsidiary and such designation
shall be permitted only if (i) such Indebtedness is permitted under the
covenant described under the caption "Certain Covenants--Incurrence of
Indebtedness and Issuance of Preferred Stock," and (ii) no Default or Event of
Default would be in existence following such designation.


     "Voting Stock" of any Person as of any date means the Capital Stock of
such Person that is at the time entitled to vote in the election of the Board
of Directors of such Person.


     "Weighted Average Life to Maturity" means, when applied to any
Indebtedness at any date, the number of years obtained by dividing (i) the sum
of the products obtained by multiplying (a) the amount of each then remaining
installment, sinking fund, serial maturity or other required payments of
principal, including payment at final maturity, in respect thereof, by (b) the
number of years (calculated to the nearest one- twelfth) that will elapse
between such date and the making of such payment, by (ii) the then outstanding
principal amount of such Indebtedness.


     "Wholly Owned Subsidiary" of any Person means a Subsidiary of such Person
all of the outstanding Capital Stock or other ownership interests of which
(other than directors' qualifying shares) shall at the time be owned by such
Person or by one or more Wholly Owned Subsidiaries of such Person and one or
more Wholly Owned Subsidiaries of such Person.


                                       83
<PAGE>

                     U.S. FEDERAL INCOME TAX CONSIDERATIONS

     Subject to the qualifications set forth below, the opinion of Akin, Gump,
Strauss, Hauer & Feld, L.L.P., tax counsel to Holding, with respect to the
anticipated material U.S. federal income tax consequences applicable to the
exchange of Old Debentures for New Debentures and the ownership and disposition
of New Debentures by Holders who acquire the New Debentures pursuant to the
Exchange Offer is as follows. The discussion does not address the federal
income tax consequences of ownership of Debentures not held as capital assets
within the meaning of Section 1221 of the Internal Revenue Code of 1986, as
amended (the "Code"), or the federal income tax consequences to Holders subject
to special treatment under the federal income tax laws, such as dealers in
securities or foreign currency, tax-exempt investors, real estate investment
trusts, regulated investment companies, banks, thrifts, insurance companies or
other financial institutions, persons that hold the Debentures as a position in
a "straddle", or as part of a "synthetic security" or "hedge", "conversion
transaction" or other integrated investment, persons that have a "functional
currency" other than the U.S. dollar, or investors in pass-through entities.
Moreover, this discussion does not address the effect of any applicable state,
local or foreign tax laws or, except to the limited extent discussed under
"Non-U.S. Holders," the applicability of U.S. federal estate and gift taxation.
 

     This discussion is based upon the Code, existing and proposed regulations
thereunder ("Treasury Regulations"), and current administrative rulings and
court decisions. All of the foregoing are subject to change, possibly on a
retroactive basis, and any such change could affect the continuing validity of
this discussion.

     EACH PERSON CONSIDERING AN INVESTMENT IN THE DEBENTURES IS URGED TO
CONSULT ITS OWN TAX ADVISOR AS TO PARTICULAR TAX CONSEQUENCES TO IT OF
PURCHASING, HOLDING AND DISPOSING OF DEBENTURES OF HOLDING AS WELL AS THE
EXCHANGE OF DEBENTURES FOR NEW DEBENTURES PURSUANT TO THE EXCHANGE OFFER,
INCLUDING THE APPLICABILITY AND EFFECT OF ANY STATE, LOCAL OR FOREIGN TAX LAWS,
AND OF ANY PROPOSED CHANGES IN APPLICABLE LAWS.


EXCHANGE

     The exchange of Old Debentures for New Debentures pursuant to the Exchange
Offer will not be treated as an exchange or other tax event for U.S. federal
income tax purposes because the New Debentures will not be considered to differ
materially in kind or extent from the Old Debentures. A Holder will have the
same adjusted basis and holding period in the New Debentures immediately after
the Exchange Offer as it had in the Old Debentures immediately before the
Exchange Offer.


U.S. HOLDERS

     The following discussion is limited to the federal income tax consequences
relevant to a Holder that is (i) a citizen or resident (as defined in Section
7701(b)(1) of the Code) of the United States, (ii) a corporation organized
under the laws of the United States or any political subdivision thereof or
therein, (iii) an estate the income of which is subject to federal income tax
regardless of its source, or (iv) a trust with respect to which a court within
the United States is able to exercise primary supervision over its
administration and one or more U.S. persons have the authority to control all
of its substantial decisions (a "U.S. Holder"). Certain federal income tax
consequences relevant to a Holder other than a U.S. Holder are discussed
separately below.

     In addition, this discussion is generally limited to the tax consequences
to initial Holders that purchased the Debentures at the "issue price." For this
purpose, the "issue price" of a Debenture is the first price at which a
substantial part of the Debentures are sold to the public for money (excluding
sales to bond houses, brokers, or similar persons or organizations acting in
the capacity of underwriters, placement agents or wholesalers).


ORIGINAL ISSUE DISCOUNT

     The Debentures have been issued with original issue discount ("OID") for
U.S. federal income tax purposes. Accordingly, each U.S. Holder of a Debenture
will be required to include OID in gross income


                                       84
<PAGE>

as it accrues on a yield-to-maturity basis over the term of the Debentures in
advance of the receipt of any cash payment attributable to such income
(regardless of whether the U.S. Holder is a cash or accrual basis taxpayer).
The amount of OID with respect to a Debenture will be the excess of the stated
redemption price at maturity of such Debenture over its issue price. The stated
redemption price at maturity of a Debenture generally will include all payments
required to be made on the Debenture, whether denominated a principal or
interest. The issue price of a Debenture will be the first price at which a
substantial amount of the Debentures is sold for money (other than sales to
bond houses, brokers, similar persons or organizations acting in the capacity
of underwriters, placement agents, or wholesalers).

     A U.S. Holder of a debt instrument that bears OID is required to include
in gross income an amount equal to the sum of the daily portions of OID for
each day during the taxable year in which the debt instrument is held. The
daily portions of OID are determined by allocating to each day in an accrual
period the pro rata portion of the OID that is allocable to the accrual period.
The amount of OID that is allocable to an accrual period is equal to the
product of the adjusted issue price of the Debentures at the beginning of the
accrual period (the issue price of the Debentures determined as described
above, generally increased by all prior accruals of OID and decreased by the
amount of any payments made on the Debentures) and the Debentures' yield to
maturity (the discount rate, which, when applied to all payments under the
Debentures, results in a present value equal to the issue price of the
Debentures). In the case of the final accrual period, the allocable OID is the
difference between the amount payable at maturity and the adjusted issue price
at the beginning of the accrual period.

     Holding will furnish annually to the Internal Revenue Service (the
"Service") and to U.S. Holders (other than with respect to certain exempt
holders, including, in particular, corporations) information with respect to
the OID accruing while the Debentures were held by the U.S. Holders. U.S.
Holders may be required to include different amounts of OID in gross income
based on their individual circumstances, such as the acquisition of a Debenture
for an amount in excess of its adjusted issue price.

     Holding does not intend to treat the possibility of an optional redemption
or repurchase of the Debentures as giving rise to any additional accrual of OID
or recognition of ordinary income upon redemption, sale or exchange of a
Debenture. U.S. Holders may wish to consider that United States Treasury
Regulations regarding the treatment of certain contingencies were recently
issued and may wish to consult their tax advisors in this regard.


APPLICABLE HIGH YIELD DISCOUNT OBLIGATIONS

     The Debentures are "applicable high yield discount obligations"
("AHYDOs"), as defined in the Code, because the yield to maturity of such
Debentures exceeds by more than five percentage points the "applicable federal
rate" ("AFR") in effect at the time such Debentures were issued. Under the
rules applicable to AHYDOs, the interest expense deduction to Holding otherwise
attributable to a portion of the OID that accrues on the Debentures will be
permanently disallowed (the "non-deductible portion"). Such non-deductible
portion of the OID will be an amount that bears the same ratio to such OID as
(i) the excess of the yield to maturity of the Debentures over the AFR plus six
percentage points bears to (ii) the yield to maturity of the Debentures. To the
extent the non-deductible portion of OID would have been treated as a dividend
if it had been distributed with respect to Holding's stock, it will be treated
as a dividend to Holders of the Debentures for purposes of the rules relating
to the dividends-received deduction for corporate Holders. Any remaining OID on
the Debentures (the "deductible portion") will not be deductible by Holding
until such OID is actually paid.


TAX BASIS

     A U.S. Holder's adjusted tax basis in a Debenture at a given date will be
equal to the purchase price paid by such U.S. Holder for such Debenture,
increased by the amount of OID previously included in income with respect to
the Debentures and decreased by all prior payments received on the Debentures.


SALE OR REDEMPTION OF DEBENTURES

     Unless a nonrecognition provision applies, the sale, exchange, redemption
(including pursuant to an offer by Holding) or other disposition of a Debenture
will be a taxable event for federal income tax


                                       85
<PAGE>

purposes ("Taxable Disposition"). In such event, a U.S. Holder generally will
recognize gain or loss equal to the difference between (i) the amount of cash
plus the fair market value of any other property received upon the Taxable
Disposition and (ii) the U.S. Holder's adjusted tax basis therein. Such gain or
loss generally will be capital gain or loss and generally will be long-term
capital gain or loss if the Debenture was held by the U.S. Holder for more than
one year at the time of such sale, exchange, redemption or other disposition.
The deductibility of capital losses is subject to certain limitations.


BACKUP WITHHOLDING

     A U.S. Holder of Debentures may be subject to "backup withholding" at a
rate of 31% with respect to certain "reportable payments" including interest
payments and, under certain circumstances, principal payments on the
Debentures. These backup withholding rules apply if the U.S. Holder, among
other things, (i) fails to furnish a social security number or other taxpayer
identification number ("TIN") certified under penalties of perjury within a
reasonable time after the request therefor, (ii) furnishes an incorrect TIN,
(iii) fails to report properly interest, or (iv) under certain circumstances,
fails to provide a certified statement, signed under penalties of perjury, that
the TIN furnished is the correct number and that such Holder is not subject to
backup withholding. A U.S. Holder who does not provide Holding with its correct
TIN also may be subject to penalties imposed by the Service. Any amount
withheld from a payment to a U.S. Holder under the backup withholding rules is
creditable against the U.S. Holder's federal income tax liability, provided the
required information is furnished to the Service. Backup withholding will not
apply, however, with respect to payments made to certain Holders, including
corporations and tax-exempt organizations, provided their exemption from backup
withholding is properly established.

     Holding will report to the U.S. Holders of Debentures and to the Service
the amount of any "reportable payments" for each calendar year and the amount
of tax withheld, if any, with respect to such payments. U.S. Holders are
advised to consult their tax advisors regarding the applicability of the
aforementioned backup withholding rules to the U.S. Holder's particular
situation.


NON-U.S. HOLDERS

     The following discussion is limited to the federal income tax consequences
relevant to a Holder of a Debenture that is not a U.S. Holder, as defined above
(a "Non-U.S. Holder").

     For purposes of withholding tax on interest discussed below, a
non-resident alien or other non-resident fiduciary of an estate or trust will
be considered a Non-U.S. Holder. For purposes of the following discussion,
interest (including OID) from the Debentures, as well as gain on the sale,
exchange or other disposition of Debentures, will be considered to be "U.S.
trade or business income" if such income or gain is (i) effectively connected
with the conduct of a U.S. trade or business or, (ii) in the case of a Non-U.S.
Holder that is a resident of a nation with which the United States has entered
into an income tax treaty, attributable to a permanent establishment (or, in
the case of an individual, a fixed base) in the United States.


INTEREST

     Any interest (including OID) paid to a Non-U.S. Holder that is not U.S.
trade or business income will not be subject to federal income tax if the
interest qualifies as "portfolio interest". Interest on the Debentures will
generally qualify as portfolio interest if (i) the Non-U.S. Holder does not
actually or constructively own 10% or more of the total voting power of all
voting stock of Holding and is not a "controlled foreign corporation" with
respect to which Holding is a "related person" within the meaning of the Code,
and (ii) the beneficial owner (a) under penalties of perjury, certifies that
the beneficial owner is not a U.S. person and such certificate provides the
beneficial owner's name and address, and (b) is not a bank receiving interest
on an extension of credit made pursuant to a loan agreement made in the
ordinary course of its trade or business.

     The gross amount of payments of interest to a Non-U.S. Holder that neither
qualify for the portfolio interest exception nor are U.S. trade or business
income will be subject to federal income tax at the rate


                                       86
<PAGE>

of 30%, unless a United States income tax treaty applies to reduce or eliminate
withholding. U.S. trade or business income will be taxed at regular federal
income tax rates rather than the 30% gross rate. In the case of a Non-U.S.
Holder that is a corporation, such U.S. trade or business income may also be
subject to the "branch profits tax" (which is generally imposed on a foreign
corporation on the actual or deemed repatriation from the United States of
earnings and profits attributable to U.S. trade or business income) at a rate
of 30%. The branch profits tax may not apply (or may apply at a reduced rate)
if the recipient is a qualified resident of certain countries with which the
United States has an income tax treaty. To claim the benefit of a tax treaty or
to claim exemption from withholding because the income is U.S. trade or
business income, the Non-U.S. Holder must provide a properly executed Form 1001
or 4224 (or such successor forms as the Service designates), as applicable,
prior to the payment of interest. These forms must be periodically updated.
Under final Treasury Regulations that will be effective for payments after
December 31, 1999, subject to certain transition rules (the "Final
Regulations"), the Forms 1001 and 4224 may be replaced by Form W-8. Also, under
the Final Regulations, a Non-U.S. Holder who is claiming the benefit of a
treaty in certain circumstances may be required to obtain a federal TIN and to
provide certain documentary evidence issued by the appropriate foreign
governmental authority to prove residence in the foreign country. Certain
special procedures are provided in the Final Regulations for payments through
qualified intermediaries. Prospective purchasers are urged to consult their tax
advisors regarding the Final Regulations.


SALE, EXCHANGE OR REDEMPTION OF DEBENTURES

     Except as described below and subject to the discussion concerning backup
withholding, any gain realized by a Non-U.S. Holder on the sale, exchange,
redemption or other disposition of a Debenture will not be subject to federal
income tax, provided that (i) such gain is not U.S. trade or business income;
(ii) the Non-U.S. Holder is not an individual who holds the Debenture as a
capital asset, is present in the United States for 183 days or more in the
taxable year of the disposition and who meets certain other requirements; and
(iii) the Non-U.S. Holder is not subject to tax pursuant to the provisions of
federal tax law applicable to certain U.S. expatriates (including certain
former citizens or residents of the United States).


FEDERAL ESTATE TAX

     Debentures held (or treated as held) by an individual who is not a citizen
or resident of the United States (for federal estate tax purposes) at the time
of his or her death will not be subject to the federal estate tax, provided
that (i) the individual does not actually or constructively own 10% or more of
the total voting power of all voting stock of Holding and (ii) income on the
Debentures was not U.S. trade or business income.


INFORMATION REPORTING AND BACKUP WITHHOLDING

     Holding must report annually to the Service and to each Non-U.S. Holder
any interest that is subject to withholding, exempt from federal withholding
tax pursuant to a tax treaty, or exempt from federal income tax under the
portfolio interest exception. Copies of such information returns may also be
made available under the provisions of a specific treaty or agreement to the
tax authorities of the country in which the Non-U.S. Holder resides.

     The Treasury Regulations provide that backup withholding and information
reporting will not apply to payments of principal on the Debentures by Holding
to a Non-U.S. Holder, if the Holder certifies, under penalties of perjury, as
to its non-U.S. status or otherwise establishes an exemption (provided that
neither Holding nor its paying agent has actual knowledge that the Holder is a
U.S. person or that the conditions of any other exemption are not, in fact,
satisfied).

     The payment of the proceeds from the disposition of Debentures to or
through the U.S. office of any U.S. or foreign broker will be subject to
information reporting and possible backup withholding unless the owner
certifies, under penalties of perjury, as to its non-U.S. status or otherwise
establishes an exemption (provided that the broker does not have actual
knowledge that the Holder is a U.S. person or that the conditions of any other
exemptions are not, in fact, satisfied). The payment of the proceeds from the


                                       87
<PAGE>

disposition of a Debenture to or through a non-U.S. office of a non-U.S. broker
will not be subject to information reporting or backup withholding unless the
non-U.S. broker has certain types of relationships with the United States (a
"U.S. related person").

     In the case of the payment of proceeds from the disposition of the
Debentures to or through a non-U.S. office of a broker that is either a U.S.
person or a U.S. related person, the Treasury Regulations require information
reporting (but not backup withholding) on the payments unless the broker has
documentary evidence in its files that the owner is a Non-U.S. Holder and the
broker has no knowledge to the contrary.

     Any amounts withheld under the backup withholding rules from a payment to
a Non-U.S. Holder will be allowed as a refund or credit against such Non-U.S.
Holder's federal income tax liability, provided that the requisite procedures
are followed.

     The Final Regulations discussed above do not significantly alter the
substantive withholding and information reporting requirements but rather unify
current certification procedures and forms and clarify reliance standards.
Non-U.S. Holders should consult their own tax advisors with respect to the
impact, if any, of the Final Regulations.


                                       88
<PAGE>

                             PLAN OF DISTRIBUTION

     Subject to the terms and conditions set forth in the Purchase Agreement
dated June 22, 1998, Holding sold the Old Debentures to the Initial Purchaser.
The Initial Purchaser received a 2.1% discount and commissions totalling
$1,038,480 in connection with the Offering.

     The Initial Purchaser received customary advisory fees and was reimbursed
for its expenses in connection with advice rendered regarding the Acquisition.
In addition, Holding has retained the Initial Purchaser as its financial
advisor until December 31, 2002. An affiliate of the Initial Purchaser provided
the Bridge Financing for the Acquisition for which it was paid customary fees
and reimbursed its expenses. A portion of the proceeds from the Offering was
used to repay the Bridge Notes. Other affiliates of the Initial Purchaser own
significant amounts of Acquisition Corp. Common Stock. See "Use of Proceeds,"
"Security Ownership of Certain Beneficial Owners and Management" and "Certain
Relationships and Related Transactions--Transactions with DLJMBII and their
Affiliates."

     Each broker-dealer that receives New Debentures for its own account
pursuant to the Exchange Offer must acknowledge that it will deliver a
prospectus in connection with any resale of such New Debentures. This
Prospectus, as it may be amended or supplemented from time to time, may be used
by a broker-dealer in connection with resales of New Debentures received in
exchange for Old Debentures where such Old Debentures were acquired as a result
of market-making activities or other trading activities. Holding has agreed
that it will make this Prospectus, as amended or supplemented, available to any
broker-dealer for use in connection with any such resale for a period until 180
days after the Exchange Offer Registration Statement has been declared
effective, or such shorter period as will terminate when all Old Debentures
acquired by broker-dealers for their own accounts as a result of market-making
activities or other trading activities have been exchanged for New Debentures
and resold by such broker-dealers.

     Holding will not receive any proceeds from any sale of New Debentures by
broker-dealers. New Debentures received by broker-dealers for their own account
pursuant to the Exchange Offer may be sold from time to time in one or more
transactions in the over-the-counter market, in negotiated transactions,
through the writing of options on the New Debentures or a combination of such
methods of resale, at market prices prevailing at the time of resale, at prices
related to such prevailing market prices or negotiated prices. Any such resale
may be made directly to purchasers or to or through brokers or dealers who may
receive compensation in the form of commissions or concessions from any such
broker-dealer and/or the purchasers of any such New Debentures. Any
broker-dealer that resells New Debentures that were received by it for its own
account pursuant to the Exchange Offer and any broker or dealer that
participates in a distribution of such New Debentures may be deemed to be an
"underwriter" within the meaning of the Securities Act and any profit on any
such resale of New Debentures and any commissions or concessions received by
any such persons may be deemed to be underwriting compensation under the
Securities Act. The Letter of Transmittal states that by acknowledging that it
will deliver and by delivering a prospectus, a broker-dealer will not be deemed
to admit that it is an "underwriter" within the meaning of the Securities Act.

     For a period until 180 days after the Exchange Offer Registration
Statement has been declared effective, or such shorter period as will terminate
when all Old Debentures acquired by broker-dealers for their own accounts as a
result of market-making activities or other trading activities have been
exchanged for New Debentures and resold by such broker-dealers, Holding will
promptly send additional copies of this Prospectus and any amendment or
supplement to this Prospectus to any broker-dealer that requests such documents
in the Letter of Transmittal. Holding has agreed to pay all expenses incident
to the Exchange Offer, other than commissions or concessions of any brokers or
dealers and the fees of any counsel or other advisors or experts retained by
the Holders of the Debentures, except as expressly set forth in the
Registration Rights Agreement and will indemnify the Holders of the Debentures
(including any broker-dealers) against certain liabilities, including
liabilities under the Securities Act.


                                       89
<PAGE>

                               NOTICE TO HOLDERS

     The New Debentures may not be sold or transferred to, and each Holder of
Old Debentures, by its exchange of Old Debentures for New Debentures shall be
deemed to have represented and covenanted that it is not acquiring the New
Debentures for or on behalf of, and will not transfer the New Debentures to,
any pension or welfare plan (as defined in Section 3 of the Employee Retirement
Income Security Act of 1974; "ERISA") except that such a purchase for or on
behalf of a pension or welfare plan shall be permitted:

        (1) to the extent such purchase is made by or on behalf of a bank
     collective investment fund maintained by the Holder in which no plan
     (together with any other plans maintained by the same employer or employee
     organization) has an interest in excess of 10% of the total assets in such
     collective investment fund and the conditions of Section III of Prohibited
     Transaction Class Exemption 91-38 issued by the Department of Labor are
     satisfied;

        (2) to the extent such purchase is made by or on behalf of an insurance
     company pooled separate account maintained by the Holder in which, at any
     time while the New Debentures are outstanding, no plan (together with any
     other plans maintained by the same employer or employee organization) has
     an interest in excess of 10% of the total of all assets in such pooled
     separate account and the conditions of Section III of Prohibited
     Transaction Class Exemption 90-1 issued by the Department of Labor are
     satisfied;

        (3) to the extent such purchase is made on behalf of a plan by (i) an
     investment advisor registered under the Investment Advisers Act of 1940
     that had as of the last day of its most recent fiscal year total assets
     under its management and control in excess of $50,000,000 and had
     stockholders' or partners' equity in excess of $750,000, as shown in its
     most recent balance sheet prepared in accordance with generally accepted
     accounting principles, or (ii) a bank as defined in Section 202(a)(2) of
     the Investment Advisers Act of 1940 with equity capital in excess of
     $1,000,000 as of the last day of its most recent fiscal year, or (iii) an
     insurance company which is qualified under the laws of more than one state
     to manage, acquire or dispose of any assets of a plan, which insurance
     company has as of the last day of its most recent fiscal year, net worth in
     excess of $1,000,000 and which is subject to supervision and examination by
     state authority having supervision over insurance companies and, in any
     case, such investment adviser, bank or insurance company is otherwise a
     qualified professional asset manager, as such term is used in Prohibited
     Transaction Class Exemption 84-14 issued by the Department of Labor, and
     the assets of such plan when combined with the assets of other plans
     established or maintained by the same employer (or affiliate thereof) or
     employee organization and managed by such investment advisor, bank or
     insurance company, do not represent more than 20% of the total client
     assets managed by such investment advisor, bank or insurance company, and
     the conditions of Section I of such exemption are otherwise satisfied;

        (4) to the extent such purchase is made with funds from an insurance
     company general account, the conditions of Sections I and IV of Prohibited
     Transactions Class Exemption 95-60 issued by the Department of Labor are
     satisfied;

        (5) to the extent such plan is a governmental plan (as defined in
     Section 3 of ERISA) which is not subject to the provisions of Title I of
     ERISA of Section 401 of the Internal Revenue Code; or

        (6) to the extent such purchase is on behalf of a plan by an in-house
     asset manager and the conditions of Part I of Prohibited Transactions Class
     Exemptions 96-23 issued by the Department of Labor are satisfied.


                                 LEGAL MATTERS

     Certain legal matters with respect to the validity of the New Debentures
will be passed upon for Holding by Akin, Gump, Strauss, Hauer & Feld, L.L.P.,
New York, New York.


                                       90
<PAGE>

                                    EXPERTS


     The consolidated financial statements of AKI Holding Corp. and
Subsidiaries as of June 30, 1997 and 1998 and for each of the two years in the
period ended June 30, 1998, the period from July 1, 1997 through December 15,
1997 and the period from December 16, 1997 through June 30, 1998 included in
this Prospectus have been so included in reliance on the report of
PricewaterhouseCoopers LLP, independent accountants, given on the authority of
said firm as experts in auditing and accounting.

     As of March 23, 1998, the Company dismissed Coopers & Lybrand L.L.P. (the
"Former Independent Accountants") and appointed Price Waterhouse LLP ("Price
Waterhouse") as the Company's independent accountants retained to audit the
Company's financial statements. The dismissal of the Former lndependent
Accountants was approved by the Company's Board of Directors. As of July 1,
1998, Price Waterhouse LLP and Coopers & Lybrand L.L.P. merged their practices
into PricewaterhouseCoopers LLP ("PwC"). As a result, PwC is the Company's
current independent accountants.

     The Former Independent Accountant's reports on the Company's financial
statements for the past two fiscal years did not contain any adverse opinion or
disclaimer of opinion and were not qualified or modified as to uncertainty,
audit scope or accounting principles.

     After the consummation of the Acquisition, a review of the Company's
accounting practices was undertaken by Price Waterhouse at the request of
Acquisition Corp. Price Waterhouse was engaged by Acquisition Corp. to
undertake such review subsequent to the Acquisition. In connection with such
review, Price Waterhouse informed Acquisition Corp. that certain equipment
leases of the Company historically accounted for as operating leases should
have been accounted for as capital leases in accordance with GAAP. The Former
Independent Accountants, after receiving authorization from the Company,
consulted with officers of Acquisition Corp. and Price Waterhouse. The Former
Independent Accountants advised Acquisition Corp. that they did not believe
that the Company's financial statements should be restated for this issue.
Following such disagreement, the Company decided to dismiss the Former
Independent Accountants.

     Other than the matter discussed above, in connection with its audits for
the two fiscal years ended June 30, 1997 and through March 23, 1998, there have
been no disagreements with the Former Independent Accountants on any matter of
accounting principles or practices, financial statement disclosure, or auditing
scope or procedure, which disagreements if not resolved to the satisfaction of
the Former Independent Accountants, would have caused them to make reference
thereto in their report on the financial statements for such years.

     Subsequent to the dismissal of the Former Independent Accountants, PwC
audited the Company's financial statements presented in this Prospectus as
referenced in their report set forth herein. Such financial statements account
for the subject equipment leases as capital leases.

                                       91
<PAGE>

              INDEX TO UNAUDITED PRO FORMA CONDENSED CONSOLIDATED
                           STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>
                                                                                        PAGE
                                                                                        ----
<S>                                                                                     <C>
Introduction to Unaudited Pro Forma Condensed Consolidated Statements of Operations .   P-2
Unaudited Pro Forma Condensed Consolidated Statement of Operations for the Three
 Months Ended September 30, 1997 ....................................................   P-4
Unaudited Pro Forma Condensed Consolidated Statement of Operations for the Year Ended
 June 30, 1998 ......................................................................   P-5
Notes to Unaudited Pro Forma Condensed Consolidated Statements of Operations ........   P-6
</TABLE>


                                      P-1
<PAGE>

                      AKI HOLDING CORP. AND SUBSIDIARIES

                 INTRODUCTION TO UNAUDITED PRO FORMA CONDENSED
                     CONSOLIDATED STATEMENTS OF OPERATIONS
                             (dollars in thousands)

     DLJ Merchant Banking Partners II, L.P. and certain related investors
(collectively, "DLJMBII") and certain members of Arcade Holding Corporation
(the "Predecessor") organized ACH I Acquisition Corp. ("Acquisition Corp.") and
AHC I Merger Corp. ("Merger Corp."), for purposes of acquiring the Predecessor.
Merger Corp. was capitalized by an equity contribution from Acquisition Corp.
and the issuance of senior increasing rate notes (the "Bridge Loans"). On
December 15, 1997, Merger Corp. acquired all of the equity interests of the
Predecessor (the "Acquisition"), merged with and into the Predecessor and the
combined entity assumed the name AKI, Inc. Subsequent to the Acquisition,
Acquisition Corp. contributed all of its equity interest in AKI, Inc. to AKI
Holding Corp. ("Holding" or the "Company").

     On June 22, 1998, the Company acquired the fragrance sampling business,
including certain fixed assets totaling $143, of the Industrial and Consumer
Products division of the Minnesota Mining and Manufacturing Company ("3M") for
approximately $7,250 in cash and the assumption of certain liabilities totaling
$182 (the "3M Acquisition").


     The following unaudited pro forma condensed consolidated statements of
operations of the Company is based upon the historical consolidated statements
of operations of Holding or the Predecessor as adjusted to give effect to the
Acquisition, the 3M Acquisition and the issuance by Holding of the Senior
Discount Debentures, together with the concurrent issuance by AKI, Inc. of
Senior Notes and the application of the net proceeds therefrom to repay the
Bridge Loans and certain other indebtedness (collectively, the "Refinancing"),
as if each event had occurred as of the beginning of the period presented. The
historical consolidated balance sheets of Holding as of June 30, 1998 and
September 30, 1998 include the effects of the Acquisition, the 3M Acquisition
and the Refinancing as such events occurred prior to June 30, 1998.


     Pro forma adjustments are described in the accompanying notes and are
applied to the historical consolidated statements of operations of Holding or
the Predecessor to account for the Acquisition and the 3M Acquisition under the
purchase method of accounting and the Refinancing. In accordance with the
consensus reached by the Emerging Issues Task Force of the Financial Accounting
Standards Board in Issue 88-16, "Basis in Leveraged Buyout Transactions," the
purchase price allocation required an adjustment for the continuing interest
attributable to management's ownership interest in Predecessor carried over in
connection with the Acquisition. As a result, a reduction in stockholder's
equity was recorded which represents the difference between the fair value of
the Company's assets and the related book value attributable to the interest of
the continuing shareholders' investment in the Predecessor. The remaining
purchase price has been allocated to assets and liabilities based upon
estimates of their respective fair value as determined by management and a
third-party appraisal with respect to property, plant and equipment. For the 3M
Acquisition, the purchase price has been allocated to assets purchased and
liabilities assumed based upon estimates of their respective fair value as
determined by management.

     The Company has preliminarily analyzed the savings it expects to realize
from reductions in management fees, total depreciation expense, salaries,
benefits, material costs and other operating expenses as a result of the
Acquisition. To the extent that the Company has agreed prospectively to
reductions in management fees (which represent the difference between the
Predecessor's management fees and the new financial advisory fees to which the
Company is contractually obligated through the Acquisition agreement) and has
quantified the expected reduction in total depreciation expense (useful lives
of certain property, plant and equipment were extended based upon the
third-party appraisal), these reductions have been reflected in the unaudited
pro forma condensed consolidated statements of operations. Other potential cost
savings have not been included in the unaudited pro forma condensed
consolidated statements of operations.

     As noted above, the Company has acquired the fragrance sampling business
of 3M. 3M's fragrance sampling business was predominantly a sales and
distribution business as it outsourced the production of


                                      P-2
<PAGE>

                      AKI HOLDING CORP. AND SUBSIDIARIES

                 INTRODUCTION TO UNAUDITED PRO FORMA CONDENSED
              CONSOLIDATED STATEMENTS OF OPERATIONS -- (CONTINUED)
                             (dollars in thousands)
 

the majority of the products it sold. The Company did not assume such
outsourcing arrangements and relocated such operations to its Chattanooga
facilities as the Company has excess manufacturing capacity at such facilities.
In addition, except for several sales and technical employees, the Company did
not extend employment to any employees from 3M; the Company's management has
determined that additional personnel will be required at its Chattanooga
facilities in the selling and technical functions in order to serve the
incremental sales volume. As described in the notes to the unaudited pro forma
condensed consolidated statements of operations, the Company has not adjusted
the historical operating results of this business to reflect the cost of
producing and selling such products by the Company.


     The pro forma adjustments are based on estimates, available information
and certain assumptions and may be revised as additional information becomes
available. The unaudited pro forma condensed consolidated statement of
operations does not purport to represent what the Company's results of
operations would have actually been if the Acquisition, the 3M Acquisition or
the Refinancing had occurred on the date indicated and are not necessarily
representative of the Company's results of operations for any future period.
The unaudited pro forma condensed consolidated statements of operations should
be read in conjunction with the Consolidated Financial Statements and the notes
thereto, "Management's Discussion and Analysis of Financial Condition and
Results of Operations" and the other financial information appearing elsewhere
in this Registration Statement.


                                      P-3
<PAGE>

                      AKI HOLDING CORP. AND SUBSIDIARIES

      UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
                 FOR THE THREE MONTHS ENDED SEPTEMBER 30, 1997
                            (dollars in thousands)


<TABLE>
<CAPTION>
                                                                      PRO FORMA
                                                     ACQUISITION         FOR
                                        HOLDING      ADJUSTMENTS     ACQUISITION
                                        -------      -----------     -----------
<S>                                    <C>          <C>               <C>     
Net sales ..........................   $ 21,928     $       --        $ 21,928
Cost of goods sold .................     13,622           (201)(a)      13,421
                                       --------     ----------        --------
  Gross profit .....................      8,306            201           8,507
Selling, general and
 administrative expenses ...........      3,316             15 (a)       3,331
Amortization of goodwill and
 other intangibles .................        310            659 (b)         969
                                       --------     ----------        --------
   Income (loss) from
    operations .....................      4,680           (473)          4,207
Other expenses (income):
 Interest expense, net .............      1,451          2,916 (c)       4,367
 Management fees to
   stockholders and affiliates .....        118            (55)(d)          63
 Other, net ........................         28             --              28
                                       --------     ----------        --------
   Income (loss) before
    income taxes ...................      3,083         (3,334)           (251)
Income tax expense (benefit) .......      1,287         (1,007)(e)         280
                                       --------     ----------        --------
   Net income (loss) ...............   $  1,796     $   (2,327)       $   (531)
                                       ========     ==========        ========
Statement of Cash Flow Data:
Net cash provided by (used in)
 operating activities ..............   $ (2,237)    $   (1,003)       $ (3,240)
Net cash used in investing
 activities ........................       (448)            --            (448)
Net cash provided by (used in)
 financing activities ..............      3,896         (4,056)           (160)

<CAPTION>
                                                           PRO FORMA
                                                              FOR               3M
                                        REFINANCING     ACQUISITION AND     ACQUISITION
                                        ADJUSTMENTS       REFINANCING     ADJUSTMENTS(H)    PRO FORMA
                                        -----------       -----------     --------------    ---------
<S>                                     <C>                <C>                <C>           <C>     
Net sales ..........................    $      --          $ 21,928           $2,788        $ 24,716
Cost of goods sold .................           --            13,421            2,097          15,518
                                        ---------          --------           ------        --------
  Gross profit .....................           --             8,507              691           9,198
Selling, general and
 administrative expenses ...........           --             3,331            1,356           4,687
Amortization of goodwill and
 other intangibles .................           --               969              181           1,150
                                        ---------          --------           ------        --------
   Income (loss) from
    operations .....................           --             4,207             (846)          3,361
Other expenses (income):
 Interest expense, net .............         (198) (f)        4,169               --           4,169
 Management fees to
   stockholders and affiliates .....           --                63               --              63
 Other, net ........................           --                28               --              28
                                        ---------          --------           ------        --------
   Income (loss) before
    income taxes ...................          198               (53)            (846)           (899)
Income tax expense (benefit) .......          121 (g)           401             (319)             82
                                        ---------          --------           ------        --------
   Net income (loss) ...............    $      77          $   (454)          $ (527)       $   (981)
                                        =========          ========           ======        ========
Statement of Cash Flow Data:
Net cash provided by (used in)
 operating activities ..............    $     160          $ (3,080)          $ (337)       $ (3,417)
Net cash used in investing
 activities ........................           --              (448)              --            (448)
Net cash provided by (used in)
 financing activities ..............           --              (160)              --            (160)
</TABLE>


    See notes to unaudited pro forma consolidated statements of operations.

                                      P-4
<PAGE>

                      AKI HOLDING CORP. AND SUBSIDIARIES

      UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
                       FOR THE YEAR ENDED JUNE 30, 1998
                            (dollars in thousands)


<TABLE>
<CAPTION>
                                                                      PRO FORMA
                                                     ACQUISITION         FOR
                                       HOLDING       ADJUSTMENTS     ACQUISITION
                                       -------       -----------     -----------
<S>                                  <C>            <C>               <C>      
Net sales .........................  $   71,252     $       --        $  71,252
Cost of goods sold ................      47,327           (437)(a)       46,890
                                     ----------     ----------        ---------
  Gross profit ....................      23,925            437           24,362
Selling, general and
 administrative expenses. .........      11,290             32 (a)       11,322
Amortization of goodwill and
 other intangibles ................       2,669          1,202 (b)        3,871
                                     ----------     ----------        ---------
   Income (loss) from
    operations ....................       9,966           (797)           9,169
Other expenses (income):
 Interest expense, net ............      13,973          3,558 (c)       17,531
 Management fees to
   stockholders and affiliate .....         340            (90)(d)          250
 Other, net .......................         (36)            --              (36)
                                     ----------     ----------        ---------
   Income (loss) before
    income taxes ..................      (4,311)        (4,265)          (8,576)
Income tax expense (benefit) ......        (611)        (1,156)(e)       (1,767)
                                     ----------     ----------        ---------
   Net income (loss) ..............  $   (3,700)    $   (3,109)       $  (6,809)
                                     ==========     ==========        =========
Statement of Cash Flow Data:
Net cash provided by (used in)
 operating activities .............  $   (3,893)    $    3,481        $    (412)
Net cash provided by (used in)
 investing activities .............    (142,724)       134,153           (8,571)
Net cash provided by (used in)
 financing activities .............     154,637       (143,937)          10,700

<CAPTION>
                                                          PRO FORMA
                                                             FOR               3M
                                       REFINANCING     ACQUISITION AND     ACQUISITION
                                       ADJUSTMENTS       REFINANCING     ADJUSTMENTS(H)    PRO FORMA
                                    ----------------- ----------------- ---------------- ------------
<S>                                    <C>                <C>              <C>            <C>      
Net sales .........................    $      --          $  71,252        $  10,579      $  81,831
Cost of goods sold ................           --             46,890            8,122         55,012
                                       ---------          ---------        ---------      ---------
  Gross profit ....................           --             24,362            2,457         26,819
Selling, general and
 administrative expenses. .........           --             11,322            5,059         16,381
Amortization of goodwill and
 other intangibles ................           --              3,871              729          4,600
                                       ---------          ---------        ---------      ---------
   Income (loss) from
    operations ....................           --              9,169           (3,331)         5,838
Other expenses (income):
 Interest expense, net ............         (801) (f)        16,730               --         16,730
 Management fees to
   stockholders and affiliate .....           --                250               --            250
 Other, net .......................           --                (36)              --            (36)
                                       ---------          ---------        ---------      ---------
   Income (loss) before
    income taxes ..................          801             (7,775)          (3,331)       (11,106)
Income tax expense (benefit) ......          488 (g)         (1,279)          (1,254)        (2,533)
                                       ---------          ---------        ---------      ---------
   Net income (loss) ..............    $     313          $  (6,496)       $  (2,077)     $  (8,573)
                                       =========          =========        =========      =========
Statement of Cash Flow Data:
Net cash provided by (used in)
 operating activities .............    $     749          $     337        $  (1,311)     $    (974)
Net cash provided by (used in)
 investing activities .............           --             (8,571)           7,250         (1,321)
Net cash provided by (used in)
 financing activities .............      (11,357)              (657)              --           (657)
</TABLE>


    See notes to unaudited pro forma consolidated statements of operations.

                                      P-5
<PAGE>

                      AKI HOLDING CORP. AND SUBSIDIARIES

                    NOTES TO UNAUDITED PRO FORMA CONDENSED
                     CONSOLIDATED STATEMENTS OF OPERATIONS
                            (dollars in thousands)


ACQUISITION ADJUSTMENTS

     (a) Represents the net reduction in depreciation expense ($186 for the
three months ended September 30, 1997 and $405 for the year ended June 30,
1998) as a result of the fair values assigned to property, plant and equipment
and estimated useful lives which were extended as determined from appraisals
commissioned by the Company in connection with the application of purchase
accounting associated with the Acquisition.


     (b) Adjusts amortization of goodwill and other intangibles to $969 for the
three months ended September 30, 1997 and $3,871 for the year ended June 30,
1998 based upon goodwill of $153,929 amortized using straight-line method over
40 years.


     (c) Reflects incremental interest expense and amortization of deferred
charges ($2,916 for the three months ended September 30, 1997 and $3,558 for
the year ended June 30, 1998) on the Bridge Loans issued in connection with the
Acquisition as though such issuance had occurred at the beginning of the
period.

     (d) Reflects the elimination of management fees and expenses paid to
former stockholders, net of financial advisory fees agreed to on a prospective
basis through the Acquisition agreement ($55 for the three months ended
September 30, 1997 and $90 for the year ended June 30, 1998).

     (e) Reflects incremental income tax benefit relating to pro forma
consolidated statement of operations' adjustments in (c) and (d) above ($1,007
for the three months ended September 30, 1997 and $1,156 for the year ended
June 30, 1998). Goodwill is not tax deductible.


REFINANCING ADJUSTMENTS


     (f) Reflects incremental reduction in interest expense and amortization of
deferred charges ($198 for the three months ended September 30, 1997 and $801
the year ended June 30, 1998) associated with the Refinancing as though such
Refinancing had occurred at the beginning of the period.

     (g) Reflects the incremental provision for income taxes ($121 for the
three months ended September 30, 1997 and $488 for the year ended June 30,
1998) on the incremental reduction in interest expense associated with the
Refinancing. This adjustment takes into account the effect of the permanently
non-deductible original issue discount interest associated with the Senior
Discount Debentures of $46 for the three months ended September 30, 1997 and
$186 for the year ended June 30, 1998.



3M ACQUISITION ADJUSTMENTS

     (h) Reflects the incremental impact of the Company's acquisition of 3M's
fragrance sampling business' historical statements of operations conformed to
the periods indicated as well as the adjustments to these historical results
for not assuming outsourcing arrangements on a prospective basis and to reflect
the costs of producing and selling such products by the Company.


                                      P-6
<PAGE>

                      AKI HOLDING CORP. AND SUBSIDIARIES

                    NOTES TO UNAUDITED PRO FORMA CONDENSED
              CONSOLIDATED STATEMENTS OF OPERATIONS--(CONTINUED)
                            (dollars in thousands)
 
FOR THE THREE MONTHS ENDED SEPTEMBER 30, 1997


<TABLE>
<CAPTION>
                                                                3M                                    3M
                                                            HISTORICAL         ADJUSTMENTS         ADJUSTED
                                                            ----------         -----------         --------
<S>                                                          <C>               <C>                 <C>    
Net sales ..............................................     $ 4,075           $ (1,287)(i)        $ 2,788
Cost of goods sold .....................................       3,085               (988))(ii)        2,097
                                                             -------           --------            -------
 Gross profit ..........................................         990               (299)               691
Selling, general and administrative expenses ...........       1,356                 --              1,356
Amortization of goodwill and other intangibles .........          --                181 (iii)          181
                                                             -------           --------            -------
 Income (loss) before income taxes .....................        (366)              (480)              (846)
Income tax expense (benefit) ...........................        (132)              (187)(iv)          (319)
                                                             -------           --------            -------
 Net income (loss) .....................................     $  (234)          $   (293)           $  (527)
                                                             =======           ========            =======
</TABLE>


FOR THE YEAR ENDED JUNE 30, 1998


<TABLE>
<CAPTION>
                                                                3M                                    3M
                                                            HISTORICAL         ADJUSTMENTS         ADJUSTED
                                                            ----------         -----------         --------
<S>                                                          <C>              <C>                 <C>     
Net sales ..............................................     $ 15,679         $  (5,100)(i)       $ 10,579
Cost of goods sold .....................................       12,037            (3,915)(ii)         8,122
                                                             --------         ---------           --------
 Gross profit ..........................................        3,642            (1,185)             2,457
Selling, general and administrative expenses ...........        5,059                --              5,059
Amortization of goodwill and other intangibles .........           --               729 (iii)          729
                                                             --------         ---------           --------
 Income (loss) before income taxes .....................       (1,417)           (1,914)            (3,331)
Income tax expense (benefit) ...........................         (510)             (744) (iv)       (1,254)
                                                             --------         ---------           --------
 Net income (loss) .....................................     $   (907)        $  (1,170)          $ (2,077)
                                                             ========         =========           ========
</TABLE>


- ----------
(i)        Reflects the decrease in net sales resulting from the loss of a
           significant customer prior to the 3M Acquisition.


(ii)       Reflects the decrease in production costs ($988 for the three months
           ended September 30, 1997 and $3,915 for the year ended June 30,
           1998) resulting from the loss of a significant customer prior to the
           3M Acquisition noted in (i) above.

(iii)      Represents amortization expense based upon intangible assets of
           $7,289 arising from the 3M Acquisition amortized over 10 years using
           the straight-line method.

(iv)       Reflects incremental income tax expense relating to the 3M
           adjustments in (i) through (iii) above.

     The aforementioned adjustments do not include the expected decrease in
production costs ($717 for the three months ended September 30, 1997 and $2,885
for the year ended June 30, 1998) resulting from the Company not assuming 3M's
outsourcing arrangements and consolidating production into the Company's
Chattanooga facilities. The decrease in production costs from consolidating
production into the Company's Chattanooga facilities takes into account the
Company's available manufacturing capacity at such facilities as well as the
variable costs (primarily materials and direct labor) of such incremental sales
based upon the Company's historical results. Due to the Company's existing
capacity, fixed costs (primarily depreciation and overhead) will not be
affected by such incremental sales. The aforementioned adjustments also do not
include the expected decrease in selling, general and administrative expenses
($1,091 for the three months ended September 30, 1997 and $4,054 for the year
ended June 30, 1998) due to the consolidation of such activities into the
Company. Subsequent to the consummation of the 3M


                                      P-7
<PAGE>

                      AKI HOLDING CORP. AND SUBSIDIARIES

                    NOTES TO UNAUDITED PRO FORMA CONDENSED
              CONSOLIDATED STATEMENTS OF OPERATIONS--(CONTINUED)
                            (dollars in thousands)
 

Acquisition, the Company added several additional sales and technical employees
as well as certain additional administrative employees. The salaries, benefits
and commissions, if applicable, of these employees have been considered in the
expected decrease in selling, general and administrative expenses. The Company
believes that due to the similarity of its existing customers and 3M's
fragrance sampling customers, no other additional employees will be required.
The expected decrease in selling, general and administrative expenses also
reflects the elimination of corporate expense allocations that have been
discontinued as a result of the transfer of the 3M fragrance sampling business
of the Company.


                                      P-8
<PAGE>

                  INDEX TO CONSOLIDATED FINANCIAL STATEMENTS



<TABLE>
<S>                                                                                         <C>
Report of Independent Accountants .......................................................   F-2
Report of Independent Accountants .......................................................   F-3
Consolidated Balance Sheet at June 30, 1997 and 1998, and Unaudited Consolidated Balance
 Sheet at September 30, 1998 ............................................................   F-4
Consolidated Statements of Operations for the Two Years Ended June 30, 1997 and for the
 period from July 1, 1997 through December 15, 1997 and for the period from December 16,
 1997 through June 30, 1998, and Unaudited Consolidated Statements of Operations for the
 Three Months Ended September 30, 1997 and 1998 .........................................   F-5
Consolidated Statements of Changes in Stockholder(s) Equity for the Two Years Ended
 June 30, 1997 and for the period from July 1, 1997 through December 15, 1997 and for the
 period from December 16, 1997 through June 30, 1998, and Unaudited Consolidated
 Statement of Changes in Stockholder Equity for the Three Months Ended September 30,
 1998 ...................................................................................   F-6
Consolidated Statements of Cash Flows for the Two Years Ended June 30, 1997 and for the
 period from July 1, 1997 through December 15, 1997 and for the period from December 16,
 1997 through June 30, 1998, and Unaudited Consolidated Statements of Cash Flows for the
 Three Months Ended September 30, 1997 and 1998 .........................................   F-7
Notes to Consolidated Financial Statements ..............................................   F-8
</TABLE>

                                      F-1
<PAGE>

                       REPORT OF INDEPENDENT ACCOUNTANTS


To the Board of Directors and Stockholder of
AKI Holding Corp. and Subsidiaries


     In our opinion, the accompanying consolidated balance sheet and the
related consolidated statements of operations, of changes in stockholder's
equity and of cash flows present fairly, in all material respects, the
financial position of AKI Holding Corp. and Subsidiaries (a wholly-owned
subsidiary of AHC I Acquisition Corp.) at June 30, 1998, and the results of
their operations and their cash flows for the period from December 16, 1997
through June 30, 1998 in conformity with generally accepted accounting
principles. These financial statements are the responsibility of management;
our responsibility is to express an opinion on these financial statements based
on our audit. We conducted our audit of these statements in accordance with
generally accepted auditing standards which require that we plan and perform
the audit to obtain reasonable assurance about whether the financial statements
are free of material misstatement. An audit includes examining, on a test
basis, evidence supporting the amounts and disclosures in the financial
statements, assessing the accounting principles used and significant estimates
made by management, and evaluating the overall financial statement
presentation. We believe that our audit provides a reasonable basis for the
opinion expressed above.

/s/ PricewaterhouseCoopers LLP

Nashville, Tennessee
July 31, 1998

                                      F-2
<PAGE>

                       REPORT OF INDEPENDENT ACCOUNTANTS


To the Board of Directors and Stockholder of
AKI Holding Corp. and Subsidiaries


     In our opinion, the accompanying consolidated balance sheet and the
related consolidated statements of operations, of changes in stockholders'
equity and of cash flows present fairly, in all material respects, the
financial position of Arcade Holding Corporation and Subsidiaries at June 30,
1997, and the results of their operations and their cash flows for each of the
two years in the period ended June 30, 1997 and the period from July 1, 1997
through December 15, 1997 in conformity with generally accepted accounting
principles. These financial statements are the responsibility of management;
our responsibility is to express an opinion on these financial statements based
on our audits. We conducted our audits of these statements in accordance with
generally accepted auditing standards which require that we plan and perform
the audit to obtain reasonable assurance about whether the financial statements
are free of material misstatement. An audit includes examining, on a test
basis, evidence supporting the amounts and disclosures in the financial
statements, assessing the accounting principles used and significant estimates
made by management, and evaluating the overall financial statement
presentation. We believe that our audits provide a reasonable basis for the
opinion expressed above.

/s/ PricewaterhouseCoopers LLP

Nashville, Tennessee
July 31, 1998
 

                                      F-3
<PAGE>

                      AKI HOLDING CORP. AND SUBSIDIARIES
             (A WHOLLY-OWNED SUBSIDIARY OF AHC I ACQUISITION CORP.)
                           CONSOLIDATED BALANCE SHEET
                (dollars in thousands, except share information)


<TABLE>
<CAPTION>
                                                                 PREDECESSOR                   SUCCESSOR
                                                               ---------------   -------------------------------------
                                                                JUNE 30, 1997     JUNE 30, 1998     SEPTEMBER 30, 1998
                                                               ---------------   ---------------   -------------------
                                                                                                       (UNAUDITED)
<S>                                                                <C>              <C>                 <C>      
ASSETS
CURRENT ASSETS
Cash and cash equivalents ..................................       $   303          $   3,842           $   1,341
Accounts receivable, net ...................................        10,200             13,577              21,449
Inventory ..................................................         2,786              2,078               3,984
Income tax refund receivable ...............................            --              5,155                 132
Prepaid expenses ...........................................           221                378                 326
Deferred income taxes ......................................           424                827                 827
                                                                   -------          ---------           ---------
   TOTAL CURRENT ASSETS ....................................        13,934             25,857              28,059
Property, plant and equipment, net .........................        18,156             18,936              18,579
Goodwill, net ..............................................        44,293            151,842             150,879
Debt issuance costs ........................................           555              6,535               6,822
Deferred income taxes ......................................            --              3,888               3,840
Intangible assets ..........................................            --              7,289               7,107
Other assets ...............................................           204                200                 203
                                                                   -------          ---------           ---------
   TOTAL ASSETS ............................................       $77,142          $ 214,547           $ 215,489
                                                                   =======          =========           =========
LIABILITIES AND STOCKHOLDER(S) EQUITY
CURRENT LIABILITIES
Current portion of loans payable to stockholder ............       $37,892          $      --           $      --
Current portion of capital lease obligation ................           557                609                 623
Current portion of other notes payable .....................           100              1,330                  --
Revolving line of credit ...................................         4,338                 --                  --
Accounts payable, trade ....................................         3,435              4,140               5,934
Accrued income taxes .......................................            26                100               1,035
Accrued bonuses ............................................         1,396                650                 319
Accrued interest ...........................................            --                168               3,196
Accrued expenses ...........................................         3,147              3,814               2,455
                                                                   -------          ---------           ---------
   TOTAL CURRENT LIABILITIES ...............................        50,891             10,811              13,562
Long-term portion of capital lease obligation ..............         2,098              1,489               1,328
Senior notes ...............................................                          115,000             115,000
Senior discount debentures .................................                           26,020              26,898
Other notes payable, net ...................................         1,301                 --                  --
Deferred income taxes ......................................         2,949              4,143               3,692
                                                                   -------          ---------           ---------
                                                                    57,239            157,463             160,480
Commitments and contingencies (see Note 14)
Redeemable preferred stock .................................         8,678

STOCKHOLDER(S) EQUITY
Common stock, $0.01 par, 100,000 shares authorized;
 48,000 shares issued and outstanding at June 30, 1997 .....             1
Common stock, $0.01 par, 1,000 shares authorized; 1,000
 shares issued and outstanding at June 30, 1998 
 and September 30, 1998 (unaudited).........................                               --                  --
Additional paid-in capital .................................         4,889             78,364              78,364
Stock purchase warrants ....................................         1,923
Retained earnings (deficit) ................................         4,565             (5,493)             (7,680)
Accumulated other comprehensive income .....................          (153)               (57)                 55
Carryover basis adjustment .................................            --            (15,730)            (15,730)
                                                                   -------          ---------           ---------
   TOTAL STOCKHOLDER(S) EQUITY .............................        11,225             57,084              55,009
                                                                   -------          ---------           ---------
   TOTAL LIABILITIES AND STOCKHOLDER(S) EQUITY .............       $77,142          $ 214,547           $ 215,489
                                                                   =======          =========           =========
</TABLE>


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

                                      F-4
<PAGE>

                      AKI HOLDING CORP. AND SUBSIDIARIES
             (A WHOLLY-OWNED SUBSIDIARY OF AHC I ACQUISITION CORP.)
                     CONSOLIDATED STATEMENTS OF OPERATIONS
                             (dollars in thousands)


<TABLE>
<CAPTION>
                                                            PREDECESSOR                                  SUCCESSOR
                                        ---------------------------------------------------- ----------------------------------
                                                               JULY 1, 1997    THREE MONTHS    DECEMBER 16, 1997   THREE MONTHS
                                         YEAR ENDED JUNE 30,      THROUGH         ENDED             THROUGH            ENDED
                                        ---------------------  DECEMBER 15,   SEPTEMBER 30,         JUNE 30,       SEPTEMBER 30,
                                           1996       1997         1997            1997               1998             1998
                                        ---------- ---------- -------------- ---------------  ------------------- --------------
                                                                               (UNAUDITED)                          (UNAUDITED)
<S>                                      <C>        <C>           <C>            <C>               <C>               <C>    
Net sales .............................  $73,486    $77,723       $35,186        $21,928           $ 36,066          $24,024
Cost of goods sold ....................   49,862     49,467        22,809         13,622             24,518           15,421
                                         -------    -------       -------        -------           --------          -------
   Gross profit .......................   23,624     28,256        12,377          8,306             11,548            8,603
Selling, general and
 administrative
 expenses .............................   10,635     13,333         5,703          3,316              5,587            3,115
Amortization of goodwill and
 other intangibles ....................    1,234      1,234           568            310              2,101            1,151
                                         -------    -------       -------        -------           --------          -------
   Income from operations .............   11,755     13,689         6,106          4,680              3,860            4,337
Other expenses (income):
 Interest expense to
   stockholder(s) and affiliate            6,164      5,196         2,143          1,230             10,785               --
 Interest expense, net ................      598      1,007           503            221                542            4,096
 Management fees to
   stockholders and affiliate .........      470        470           215            118                125               63
 Other, net ...........................      244       (101)           11             28                (47)              --
                                         -------    -------       -------        -------           --------          -------
   Income (loss) before
    income taxes ......................    4,279      7,117         3,234          3,083             (7,545)             178
Income tax expense (benefit) ..........    2,101      3,135         1,441          1,287             (2,052)             502
                                         -------    -------       -------        -------           --------          -------
   Net income (loss) ..................  $ 2,178    $ 3,982       $ 1,793        $ 1,796           $ (5,493)         $  (324)
                                         =======    =======       =======        =======           ========          =======
</TABLE>


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

                                      F-5
<PAGE>

                      AKI HOLDING CORP. AND SUBSIDIARIES
             (A WHOLLY-OWNED SUBSIDIARY OF AHC I ACQUISITION CORP.)
          CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDER(S) EQUITY
                (dollars in thousands, except share information)


<TABLE>
<CAPTION>
                                              COMMON STOCK     ADDITIONAL     STOCK
                                           ------------------    PAID-IN    PURCHASE
                                            SHARES   DOLLARS     CAPITAL    WARRANTS
                                           -------- --------- ------------ ----------
                                                          PREDECESSOR
                                           ------------------------------------------
<S>                                        <C>         <C>       <C>         <C>   
Balances, June 30, 1995 .................. 48,000      $  1      $ 4,889     $1,923
Net income ...............................     --        --           --         --
Other comprehensive income, net of tax:
 Foreign currency translation
  adjustment .............................     --        --           --         --
Comprehensive income .....................
Preferred stock dividend .................     --        --           --         --
                                           ------      ----      -------     ------
Balances, June 30, 1996 .................. 48,000         1        4,889      1,923
Net income ...............................     --        --           --         --
Other comprehensive income, net of tax:
 Foreign currency translation
  adjustment .............................     --        --           --         --
Comprehensive income .....................
Preferred stock dividend .................     --        --           --         --
                                           ------      ----      -------     ------
Balances, June 30, 1997 .................. 48,000         1        4,889      1,923
Net income ...............................     --        --           --         --
Other comprehensive income, net of tax:
 Foreign currency translation
  adjustment .............................     --        --           --         --
Comprehensive income .....................
Preferred stock dividend .................     --        --           --         --
                                           ------      ----      -------     ------
Balances, December 15, 1997 .............. 48,000      $  1      $ 4,889     $1,923
                                           ======      ====      =======     ======

                                                                    SUCCESSOR
                                                                    ---------
Balances, December 16, 1997 ..............     --      $ --      $    --     $   --
Initial capitalization ...................  1,000        --       78,364         --
Carryover basis adjustment ...............     --        --           --         --
Net loss .................................     --        --           --         --
Other comprehensive income, net of tax:
 Foreign currency translation
  adjustment .............................     --        --           --         --
Comprehensive income .....................
Balances, June 30, 1998 ..................  1,000        --       78,364         --
Net income (unaudited) ...................     --        --           --         --
Other comprehensive income, net of tax:
 Foreign currency translation
  adjustment (unaudited) .................     --        --           --         --
Comprehensive income (unaudited) .........
Dividend to AHC I Acquisition Corp.
 (unaudited) .............................     --        --           --         --
                                           ------      ----      -------     ------
Balances, September 30, 1998
 (unaudited) .............................  1,000      $ --      $78,364     $   --
                                           ======      ====      =======     ======

<CAPTION>
                                                          ACCUMULATED
                                                             OTHER        CARRYOVER
                                             RETAINED    COMPREHENSIVE      BASIS
                                             EARNINGS        INCOME       ADJUSTMENT      TOTAL
                                           ------------ --------------- ------------- ------------
                                                                 PREDECESSOR
                                           -------------------------------------------------------
<S>                                          <C>            <C>           <C>          <C>       
Balances, June 30, 1995 ..................   $   (361)      $  120        $      --    $    6,572
Net income ...............................      2,178           --               --         2,178
Other comprehensive income, net of tax:
 Foreign currency translation
  adjustment .............................         --         (200)              --          (200)
                                                                                       ----------
Comprehensive income .....................                                                  1,978
Preferred stock dividend .................       (618)          --               --          (618)
                                             --------       ------        ---------    ----------
Balances, June 30, 1996 ..................      1,199          (80)              --         7,932
Net income ...............................      3,982           --               --         3,982
Other comprehensive income, net of tax:
 Foreign currency translation
  adjustment .............................         --          (73)              --           (73)
                                                                                       ----------
Comprehensive income .....................                                                  3,909
Preferred stock dividend .................       (616)          --               --          (616)
                                             --------       ------        ---------    ----------
Balances, June 30, 1997 ..................      4,565         (153)              --        11,225
Net income ...............................      1,793           --               --         1,793
Other comprehensive income, net of tax:
 Foreign currency translation
  adjustment .............................         --          (19)              --           (19)
                                                                                       ----------
Comprehensive income .....................                                                  1,774
Preferred stock dividend .................       (283)          --               --          (283)
                                             --------       ------        ---------    ----------
Balances, December 15, 1997 ..............   $  6,075       $ (172)       $      --    $   12,716
                                             ========       ======        =========    ==========

                                                                    SUCCESSOR
                                                                    ---------

Balances, December 16, 1997 ..............   $     --       $   --        $      --    $       --
Initial capitalization ...................         --           --               --        78,364
Carryover basis adjustment ...............         --           --          (15,730)      (15,730)
Net loss .................................     (5,493)          --               --        (5,493)
Other comprehensive income, net of tax:
 Foreign currency translation
  adjustment .............................         --          (57)              --           (57)
                                                                                       ----------
Comprehensive income .....................                                                 (5,550)
                                                                                       ----------
Balances, June 30, 1998 ..................     (5,493)         (57)         (15,730)       57,084
Net income (unaudited) ...................       (324)          --               --          (324)
Other comprehensive income, net of tax:
 Foreign currency translation
  adjustment (unaudited) .................         --          112               --           112
                                                                                       ----------
Comprehensive income (unaudited) .........                                                   (212)
Dividend to AHC I Acquisition Corp.
 (unaudited) .............................     (1,863)          --               --        (1,863)
                                             --------       ------        ---------    ----------
Balances, September 30, 1998
 (unaudited) .............................   $ (7,680)      $   55        $ (15,730)   $   55,009
                                             ========       ======        =========    ==========
</TABLE>


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

                                      F-6
<PAGE>

                      AKI HOLDING CORP. AND SUBSIDIARIES
             (A WHOLLY-OWNED SUBSIDIARY OF AHC I ACQUISITION CORP.)
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                            (dollars in thousands)


<TABLE>
<CAPTION>
                                                                               PREDECESSOR
                                                          ------------------------------------------------------
                                                                                   JULY 1, 1997    THREE MONTHS
                                                            YEAR ENDED JUNE 30,       THROUGH         ENDED
                                                          -----------------------  DECEMBER 15,   SEPTEMBER 30,
                                                              1996        1997         1997            1997
                                                          ----------- ----------- -------------- ---------------
                                                                                                   (UNAUDITED)
<S>                                                        <C>         <C>           <C>            <C>     
CASH FLOWS FROM OPERATING ACTIVITIES:
 Net income (loss) ......................................  $   2,178   $   3,982     $  1,793       $  1,796
 Adjustment to reconcile net income (loss) to net
  cash provided by operating activities:
  Depreciation and amortization of goodwill and
   other intangibles ....................................      4,422       5,084        2,456          1,401
  Amortization of debt discount .........................        642         560          233            127
  Amortization of loan closing costs ....................        231         258          101             54
  Deferred income taxes .................................       (483)       (297)        (460)           (90)
  Other .................................................        239        (138)         (18)              (6)
  Changes in operating assets and liabilities:
   Accounts receivable ..................................     (1,268)      2,546        1,153         (5,421)
   Inventory ............................................       (304)       (550)          69           (642)
   Prepaid expenses, deferred charges and other
     assets .............................................       (168)       (101)         (62)          (109)
   Income taxes .........................................         75      (1,163)         699          1,028
   Accounts payable and accrued expenses ................       (227)     (1,239)      (1,036)          (375)
                                                           ---------   ---------     --------       ----------
   Net cash provided by (used in) operating
     activities .........................................      5,337       8,942        4,928         (2,237)
                                                           ---------   ---------     --------       ----------
CASH FLOWS FROM INVESTING ACTIVITIES:
 Purchases of equipment .................................     (2,051)     (2,462)        (807)          (448)
 Proceeds from sale of equipment ........................         55          38           --             --
 Refundable deposit on equipment ........................      1,984          --           --             --
 Payments for acquisitions, net of cash acquired ........         --          --           --             --
                                                           ---------   ---------     --------       ----------
   Net cash used in investing activities ................        (12)     (2,424)        (807)          (448)
                                                           ---------   ---------     --------       ----------
CASH FLOWS FROM FINANCING ACTIVITIES:
 Payments under capital leases for equipment ............       (646)     (2,359)        (249)          (135)
 Proceeds on line of credit with stockholder ............      7,500          --           --             --
 Repayments on line of credit with stockholder ..........     (7,500)         --           --             --
 Net proceeds (repayments) on line of credit ............         --       4,338        2,362          6,062
 Proceeds from issuance of senior increasing rate
  notes, net of offering costs ..........................         --          --           --             --
 Payments on senior increasing rate notes ...............         --          --           --             --
 Proceeds from issuance of senior notes, net of
  offering costs ........................................         --          --           --             --
 Proceeds from issuance of senior discount
  debentures, net of offering costs .....................         --          --           --             --
 Proceeds from issuance of common stock .................         --          --           --             --
 Redemption of preferred stock ..........................         --          --           --             --
 Repayment of loans payable to stockholder ..............     (6,004)     (7,004)      (1,851)        (1,851)
 Repayment of other notes payable .......................     (1,627)     (1,200)         (50)           (25)
 Dividends paid on preferred stock ......................       (618)       (616)        (155)          (155)
 Dividend paid to AHC I
  Acquisition Corporation ...............................         --          --           --             --
                                                           ---------   ---------     --------       ----------
   Net cash provided by (used in) financing
     activities .........................................     (8,895)     (6,841)          57          3,896
                                                           ---------   ---------     --------       ----------
Net increase (decrease) in cash and cash equivalents ....     (3,570)       (323)       4,178          1,211
Cash and cash equivalents, beginning of period ..........      4,196         626          303            303
                                                           ---------   ---------     --------       ----------
Cash and cash equivalents, end of period ................  $     626   $     303     $  4,481       $  1,514
                                                           =========   =========     ========       ==========
SUPPLEMENTAL INFORMATION:
 Cash paid during the period for:
  Interest to stockholder(s) ............................  $   5,573   $   4,559     $  1,146       $  1,140
  Interest, other .......................................        604         917          459            130
  Income taxes ..........................................      2,834       4,594        1,222            349
SIGNIFICANT NON-CASH ACTIVITIES:
 Assets acquired under capital lease ....................  $   3,555   $      --     $     --       $     --

<CAPTION>
                                                                      SUCCESSOR
                                                          ----------------------------------
                                                                               THREE MONTHS
                                                           DECEMBER 16, 1997       ENDED
                                                                THROUGH        SEPTEMBER 30,
                                                             JUNE 30, 1998         1998
                                                          ------------------- --------------
                                                                                (UNAUDITED)
<S>                                                           <C>               <C>       
CASH FLOWS FROM OPERATING ACTIVITIES:
 Net income (loss) ......................................     $    (5,493)      $    (324)
 Adjustment to reconcile net income (loss) to net
  cash provided by operating activities:
  Depreciation and amortization of goodwill and
   other intangibles ....................................           3,954           2,186
  Amortization of debt discount .........................             139             878
  Amortization of loan closing costs ....................           3,808             143
  Deferred income taxes .................................          (2,035)           (403)
  Other .................................................             (57)            112
  Changes in operating assets and liabilities:
   Accounts receivable ..................................          (4,589)         (7,872)
   Inventory ............................................             543          (1,906)
   Prepaid expenses, deferred charges and other
     assets .............................................            (452)           (387)
   Income taxes .........................................             767           5,958
   Accounts payable and accrued expenses ................          (5,406)          3,132
                                                              -----------       ---------
   Net cash provided by (used in) operating
     activities .........................................          (8,821)          1,517
                                                              -----------       ---------
CASH FLOWS FROM INVESTING ACTIVITIES:
 Purchases of equipment .................................            (514)           (678)
 Proceeds from sale of equipment ........................              --              --
 Refundable deposit on equipment ........................              --              --
 Payments for acquisitions, net of cash acquired ........        (141,403)             --
                                                              -----------       ---------
   Net cash used in investing activities ................        (141,917)           (678)
                                                              -----------       ---------
CASH FLOWS FROM FINANCING ACTIVITIES:
 Payments under capital leases for equipment ............            (308)           (147)
 Proceeds on line of credit with stockholder ............              --              --
 Repayments on line of credit with stockholder ..........              --              --
 Net proceeds (repayments) on line of credit ............          (6,700)             --
 Proceeds from issuance of senior increasing rate
  notes, net of offering costs ..........................         119,735              --
 Payments on senior increasing rate notes ...............        (123,500)             --
 Proceeds from issuance of senior notes, net of
  offering costs ........................................         110,158              --
 Proceeds from issuance of senior discount
  debentures, net of offering costs .....................          24,699              --
 Proceeds from issuance of common stock .................          76,001              --
 Redemption of preferred stock ..........................          (8,678)             --
 Repayment of loans payable to stockholder ..............         (36,649)             --
 Repayment of other notes payable .......................             (50)         (1,330)
 Dividends paid on preferred stock ......................            (128)             --
 Dividend paid to AHC I
  Acquisition Corporation ...............................              --          (1,863)
                                                              -----------       ---------
   Net cash provided by (used in) financing
     activities .........................................         154,580          (3,340)
                                                              -----------       ---------
Net increase (decrease) in cash and cash equivalents ....           3,842          (2,501)
Cash and cash equivalents, beginning of period ..........              --           3,842
                                                              -----------       ---------
Cash and cash equivalents, end of period ................     $     3,842       $   1,341
                                                              ===========       =========
SUPPLEMENTAL INFORMATION:
 Cash paid during the period for:
  Interest to stockholder(s) ............................     $    11,503       $      --
  Interest, other .......................................             214              39
  Income taxes ..........................................            (784)         (5,053)
SIGNIFICANT NON-CASH ACTIVITIES:
 Assets acquired under capital lease ....................     $        --       $      --
</TABLE>


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

                                      F-7
<PAGE>

                      AKI HOLDING CORP. AND SUBSIDIARIES
             (A WHOLLY-OWNED SUBSIDIARY OF AHC I ACQUISITION CORP.)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                (dollars in thousands, except share information)


1. ORGANIZATION, BUSINESS AND ACQUISITIONS


     On November 4, 1993, Arcade Holding Corporation (the "Predecessor") was
organized for the purpose of acquiring all the issued and outstanding capital
stock of Arcade, Inc. ("A, Inc.") A, Inc. manufactures and distributes
cosmetics sampling products from its Chattanooga, Tennessee facilities, and
distributes its products in Europe through its French subsidiary, Arcade Europe
S.A.R.L. On June 9, 1995, the Predecessor acquired all of the issued and
outstanding stock of Scent Seal Inc. ("Scent Seal") (see Note 11). The
acquisition of Scent Seal did not have a material impact on the financial
position or results of operations of the Predecessor. These acquisitions were
accounted for as purchase transactions whereby the purchase cost was allocated
to the fair value of the net assets acquired.


     As more fully described in Note 3, DLJ Merchant Banking Partners II, L.P.
and certain related investors (collectively, "DLJMBII") and certain members of
the Predecessor organized AHC I Acquisition Corp. ("Acquisition Corp.") and AHC
I Merger Corp. ("Merger Corp.") for purposes of acquiring the Predecessor.
Merger Corp. was a wholly-owned subsidiary of Acquisition Corp. and was
initially capitalized by Acquisition Corp. with an equity contribution of
$78,363, comprised of $76,000 of cash (see Note 13) and $2,363 of non-cash
consideration in the form of an option to purchase Senior Preferred Stock of
Acquisition Corp. (see Note 17). Immediately following this equity
contribution, Merger Corp. issued $123,500 of senior increasing rate notes (the
"Bridge Loans") to an entity with a partial ownership interest in Acquisition
Corp. On December 15, 1997, Merger Corp. acquired all of the equity interests
of the Predecessor (the "Acquisition") for a total cost of $197,730, which
consisted of $138,634 cash paid for equity interests and direct acquisition
costs, $2,363 in non-cash consideration in the form of an option to purchase
Senior Preferred Stock of Acquisition Corp. (see Note 17) and the assumption of
$56,733 in debt, preferred stock and related interest and dividends, including
a capital lease obligation. Included in the amount of direct acquisition costs
was approximately $2,022 paid to an entity that has an ownership interest in
Acquisition Corp. Merger Corp. then merged with and into the Predecessor and
the combined entity assumed the name AKI, Inc. ("AKI"). The Acquisition was
accounted for using the purchase method of accounting. Subsequent to the
Acquisition, Acquisition Corp. contributed $1 of cash and all of its ownership
interest in AKI to AKI Holding Corp. ("Holding," the "Successor" or the
"Company"). Since all companies are under common control and since Holding and
Acquisition Corp. have no operations other than those related to AKI, the
contribution was accounted for as if it were a pooling of interests. As also
discussed in Note 3, the Company acquired the fragrance sampling business of
the Industrial and Consumer Products Division of Minnesota Mining and
Manufacturing Company ("3M") on June 22, 1998 (the "3M Acquisition") for
approximately $7,250 in cash and the assumption of $182 of liabilities.


     Unless otherwise indicated, all references to years refer to the
Predecessor's, AKI's and Holding's fiscal year, June 30.


2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES


Interim Financial Information

     The interim consolidated balance sheet at September 30, 1998, the interim
consolidated statements of operations and of cash flows for the three months
ended September 30, 1997 and 1998, respectively, and the interim consolidated
statement of changes in stockholder(s) equity for the three months ended
September 30, 1998 period are unaudited, and certain information and footnote
disclosure related thereto, normally included in financial statements prepared
in accordance with generally accepted accounting principles, have been omitted.
In the opinion of management, the unaudited interim consolidated financial
statements were prepared following the same policies and procedures used in the
preparation of the audited financial statements and all adjustments, consisting
only of normal recurring


                                      F-8
<PAGE>

                      AKI HOLDING CORP. AND SUBSIDIARIES
             (A WHOLLY-OWNED SUBSIDIARY OF AHC I ACQUISITION CORP.)
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
                (dollars in thousands, except share information)


2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
 
adjustments necessary to fairly present the financial position, results of
operations and cash flows with respect to the interim consolidated financial
statements, have been included. The results of operations for the interim
periods are not necessarily indicative of the results for the entire year.

     The accompanying unaudited interim consolidated financial statements as of
September 30, 1998 and for the three months then ended, present the financial
position and results of operations of the Company on the basis of accounting
described in Note 3 and, accordingly, are not comparable with the audited
Predecessor consolidated financial statements as of June 30, 1997 and for each
of the two years ended June 30, 1997 and the period from July 1, 1997 to
December 15, 1997, nor with the unaudited interim consolidated financial
statements for the three months ended September 30, 1997.

Principles of Consolidation

     The accompanying consolidated financial statements include the accounts of
the Company and its wholly owned subsidiaries. All significant intercompany
transactions have been eliminated.

Reclassification

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

Cash and Cash Equivalents

     For purposes of the consolidated statements of cash flows, the Company
considers all highly liquid investments with an original maturity of three
months or less at the time of purchase to be cash equivalents.

Concentration of Credit Risk

     The Company maintains its cash in bank deposit accounts which, at times,
may exceed federally insured limits. The Company has not experienced any losses
in such accounts; in addition, the Company believes it is not exposed to any
significant credit risk on cash and cash equivalents. The Company grants credit
terms in the normal course of business to its customers and as part of its
ongoing procedures, the Company monitors the credit worthiness of its
customers. The Company does not believe that it is subject to any unusual
credit risk beyond the normal credit risk attendant in its business.

     A single customer accounted for approximately 12.9% of the Predecessor's
net sales in 1996. In 1997, two customers accounted for 12.1% and 11.4% of the
Predecessor's net sales, respectively. In the period from July 1, 1997 through
December 15, 1997, two customers accounted for 24.2% and 11.1% of the
Predecessor's net sales, respectively. In the period from December 16, 1997
through June 30, 1998, one customer accounted for 13.3% of the Company's net
sales.

Concentration of Purchasing

     Products accounting for a majority of the Company's net sales utilize
specific grades of paper that are produced exclusively for the Company by one
domestic supplier. The Company does not have a purchase agreement with the
supplier and is not aware of any other suppliers of these specific grades of
paper. These products can be manufactured using other grades of paper; however,
the Company believes these specific grades of paper provide the Company with an
advantage over its competitors. The Company is currently researching methods of
replicating the advantages of these specific grades of paper with other less
costly grades of paper available from multiple suppliers. Until such methods
are developed, a loss of supply of these specific grades of paper and the
resulting competitive advantage could cause a possible loss of sales which
could adversely affect operating results.

                                      F-9
<PAGE>

                      AKI HOLDING CORP. AND SUBSIDIARIES
             (A WHOLLY-OWNED SUBSIDIARY OF AHC I ACQUISITION CORP.)
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
                (dollars in thousands, except share information)


2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
 
Revenue Recognition and Accounts Receivable

     Product sales are recognized upon shipment, net of estimated discounts.
Accounts receivable are accounted for net of allowances for doubtful accounts.

Inventory

     Paper inventory is stated at the lower of cost or market using the
last-in, first-out (LIFO) method; all other inventories are stated at the lower
of cost or market using the first-in, first-out (FIFO) method.

Property, Plant and Equipment

     Property, plant and equipment are stated at cost. Expenditures that extend
the economic lives or improve the efficiency of equipment are capitalized. The
costs of maintenance and repairs are expensed as incurred. Upon retirement or
disposal, the related cost and accumulated depreciation are removed from the
respective accounts and any gain or loss is recorded.

     Depreciation is computed using the straight-line method based on the
estimated useful lives of the assets as indicated in Note 6 for financial
reporting purposes and accelerated methods for tax purposes.

Goodwill

     The aggregate purchase price of business acquisitions was allocated to the
assets and liabilities of the acquired companies based on their respective fair
values as of the acquisition dates. Goodwill represents the excess purchase
price paid over the fair value of net identifiable assets acquired and is
amortized over forty years using the straight-line method. Accumulated
amortization was $4,300 and $2,087 at June 30, 1997 and 1998, respectively.

     Management periodically reviews the value of its goodwill to determine if
an impairment has occurred. The potential impairment of recorded goodwill is
measured by the undiscounted value of expected future operating cash flows in
relation to its net capital investment. Based on its review, management does
not believe that an impairment of its goodwill has occurred.

Fair Value of Financial Instruments

     SFAS No. 107, "Disclosures About Fair Values of Financial Instruments,"
requires the disclosure of the fair value of financial instruments, for assets
and liabilities recognized and not recognized on the balance sheet, for which
it is practicable to estimate fair value. The carrying value of financial
instruments approximates fair value.

Foreign Currency Transactions

     Gains and losses on foreign currency transactions with third parties have
been included in the determination of net income in accordance with SFAS No.
52, "Foreign Currency Translation." Foreign currency losses and (gains)
amounted to $(99), $387, $44 and $52 for each of the two years ended June 30,
1997, the period from July 1, 1997 through December 15, 1997 and the period
from December 16, 1997 through June 30, 1998, respectively.

Research and Development Expenses

     Research and development expenditures are charged to selling, general and
administrative expenses in the period incurred. Research and development
expenses totaled $1,012, $1,263, $664 and $717 for each of the two years ended
June 30, 1997, the period from July 1, 1997 through December 15, 1997 and the
period from December 16, 1997 through June 30, 1998, respectively.


                                      F-10
<PAGE>

                      AKI HOLDING CORP. AND SUBSIDIARIES
             (A WHOLLY-OWNED SUBSIDIARY OF AHC I ACQUISITION CORP.)
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
                (dollars in thousands, except share information)


2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
 
Debt Issuance Costs

     Debt issuance costs are being amortized using the effective interest
method over the terms of the related debt. Such costs are included in the
accompanying consolidated balance sheets, net of accumulated amortization.

Income Taxes

     Income taxes are provided in accordance with Statement of Financial
Accounting Standards No. 109, "Accounting for Income Taxes." Accordingly,
deferred tax assets and liabilities are recognized at the applicable income tax
rates based upon future tax consequences of temporary differences between the
tax basis and financial reporting basis of assets and liabilities using enacted
tax rates in effect in the years in which the differences are expected to
reverse. The measurement of deferred tax assets is reduced, if necessary, by
the amount of any tax benefits that, based on available evidence, are not
expected to be realized.


Intangible Assets

     Intangible assets include a non-compete agreement and other intangible
assets resulting from the acquisition of the fragrance sampling business of 3M
(see Note 3) in June 1998 and are being amortized over ten years using the
straight-line method.


Use of Estimates

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

Comprehensive Income

     The Company adopted the provisions of Statement of Financial Accounting
Standards No. 130 ("SFAS No. 130") on July 1, 1998. This Statement establishes
standards for reporting and displaying comprehensive income and its components
in the financial statements. This Statement also requires that comparative
information for earlier periods be reclassified. As the Company only has two
items of comprehensive income, net income and foreign currency translations,
adoption of this statement did not have a material effect upon the Company's
financial position or results of operations.



3. SIGNIFICANT ACQUISITIONS

     DLJMBII and certain members of the Predecessor organized Acquisition Corp.
and Merger Corp. for purposes of acquiring the Predecessor. Merger Corp. was a
wholly-owned subsidiary of Acquisition Corp. and was initially capitalized by
Acquisition Corp. with an equity contribution of $78,363, comprised of $76,000
of cash and $2,363 of non-cash consideration in the form of an option to
purchase Senior Preferred Stock of Acquisition Corp. (see Note 17). Immediately
following this equity contribution, Merger Corp. issued $123,500 of Bridge
Loans to an entity that has an ownership interest in Acquisition Corp. The
Bridge Loans had a stated maturity of December 15, 1998 and had an interest
equal to the greater of (i) a rate of 10.0% per annum and (ii) a daily floating
rate of prime plus 2.25% plus an additional percentage amount equal to (a) 1.0%
from and including the interest payment date on June 15, 1998 or (b) 1.5% from
and including the interest payment date on September 15, 1998. Merger Corp.
received cash proceeds from the issuance of the Bridge Loans of $119,735, net
of $3,765 of associated debt issuance costs paid to an entity that has an
ownership interest in Acquisition Corp. On June 25, 1998, the Bridge Loans


                                      F-11
<PAGE>

                      AKI HOLDING CORP. AND SUBSIDIARIES
             (A WHOLLY-OWNED SUBSIDIARY OF AHC I ACQUISITION CORP.)
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
                (dollars in thousands, except share information)


3. SIGNIFICANT ACQUISITIONS (CONTINUED)
 
were repaid, without penalty, with the proceeds from the Senior Note offering
(see Note 9) and the Senior Discount Debenture offering (see Note 10)
(collectively, the "Refinancing"). Contemporaneous with the repayment of the
Bridge Loans, the Company wrote-off the unamortized balance of debt issuance
costs associated with the Bridge Loans of $1,795 to interest expense.


     On December 15, 1997, Merger Corp. acquired all of the equity interests of
the Predecessor (the "Acquisition") for a total cost of $197,730 which
consisted of $138,634 cash paid for equity interests and direct acquisition
costs, $2,363 in non-cash consideration in the form of an option to purchase
Senior Preferred Stock of Acquisition Corp. (see Note 17) and the assumption of
$56,733 in debt, preferred stock and related interest and dividends, including a
capital lease obligation. Merger Corp. then merged with and into the
Predecessor and the combined entity assumed the name AKI. Included in the
amount of direct acquisition costs was approximately $2,022 paid to an entity
that has an ownership interest in Acquisition Corp. Subsequent to the
Acquisition, Acquisition Corp. contributed $1 of cash and all of its ownership
interest in AKI to Holding.


     The Acquisition was accounted for using the purchase method of accounting.
In accordance with the consensus reached by the Emerging Issues Task Force of
the Financial Accounting Standards Board in Issue 88-16, "Basis in Leveraged
Buyout Transactions," the purchase price allocation required an adjustment for
the continuing interest attributable to management's ownership interest in the
Predecessor carried over in connection with the Acquisition. As a result, a
reduction in stockholders' equity of $15,730 was recorded which represents the
difference between the fair value of the Company's assets and the related book
value attributable to the interest of the continuing shareholders' investment
in the Predecessor. The remaining purchase price has been allocated to assets
and liabilities based upon estimates of their respective fair value as
determined by management and third-party appraisals with respect to property,
plant and equipment.


     In connection with the Acquisition, the Company repaid the outstanding
balance and related interest of the Predecessor's loans payable to a
shareholder of $37,374, the outstanding balance and related interest of the
Predecessor's line of credit of $6,278 and the outstanding balance and related
dividends on the Predecessor's preferred stock of $8,806.


                                      F-12
<PAGE>

                      AKI HOLDING CORP. AND SUBSIDIARIES
             (A WHOLLY-OWNED SUBSIDIARY OF AHC I ACQUISITION CORP.)
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
                (dollars in thousands, except share information)


3. SIGNIFICANT ACQUISITIONS (CONTINUED)
 
     The following shows the acquisition costs and the allocation of the
purchase price:

<TABLE>
<S>                                                                                   <C>
  Acquisition costs
    Cash paid for stock ............................................................  $ 134,403
    Direct acquisition costs .......................................................      4,231
                                                                                      ---------
                                                                                        138,634
    Non-cash consideration for stock in the form of an option to purchase Senior
    Preferred Stock of Acquisition Corp. (see Note 17) .............................      2,363
                                                                                      ---------
    Total ..........................................................................    140,997
    Less--Carryover basis adjustment ...............................................    (15,730)
                                                                                      ---------
    Purchase price to be allocated .................................................  $ 125,267
                                                                                      =========
  Summary allocation of purchase price
    Cash ...........................................................................  $   4,481
    Other current assets ...........................................................     17,782
    Property, plant and equipment ..................................................     20,132
    Deferred income taxes ..........................................................      2,953
    Other assets ...................................................................        329
    Goodwill .......................................................................    153,929
                                                                                      ---------
    Total allocation to assets .....................................................  $ 199,606
                                                                                      =========
    Current liabilities ............................................................  $  13,190
    Long-term debt (including current portion) and related interest ................     47,927
    Deferred income taxes ..........................................................      4,416
    Preferred stock and related dividends ..........................................      8,806
                                                                                      ---------
    Total liabilities assumed ......................................................  $  74,339
                                                                                      =========
</TABLE>


     Included in cash paid for stock of $134,403 is $19,342 related to the
purchase and retirement of 11,201 options of the Predecessor. In addition, the
non-cash consideration for stock of $2,363 was incurred to acquire and retire
the remaining 1,370 options of the Predecessor (see Note 17).

     On June 22, 1998, the Company acquired the fragrance sampling business of
3M ("3M") for approximately $7,250 in cash and the assumption of liabilities of
approximately $182. The only tangible assets acquired were approximately $143
of equipment. The acquisition was accounted for using the purchase method of
accounting and resulted in the recognition of intangible assets, primarily a
non-compete agreement, totaling approximately $7,289 which are being amortized
on a straight line basis over a period of 10 years.



                                      F-13
<PAGE>

                      AKI HOLDING CORP. AND SUBSIDIARIES
             (A WHOLLY-OWNED SUBSIDIARY OF AHC I ACQUISITION CORP.)
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
                (dollars in thousands, except share information)


3. SIGNIFICANT ACQUISITIONS (CONTINUED)
 
     Unaudited pro forma results for the Company assuming the Acquisition, the
3M Acquisition and the Refinancing had occurred as of the beginning of each
applicable fiscal year are presented below:


<TABLE>
<CAPTION>
                                       UNAUDITED PRO FORMA RESULTS
                                            FOR THE YEAR ENDED
                                      ------------------------------
                                       JUNE 30, 1997   JUNE 30, 1998
                                      --------------- --------------
<S>                                      <C>             <C>     
   Net sales ......................      $ 87,771        $ 81,831
   Income from operations .........         9,565           5,838
   Interest expense ...............        16,640          16,730
   Net loss .......................        (6,102)         (8,573)
 
</TABLE>


4. ACCOUNTS RECEIVABLE

     The following table details the components of accounts receivable:


<TABLE>
<CAPTION>
                                                                      JUNE 30, 1997     JUNE 30, 1998
                                                                     ---------------   --------------
<S>                                                                     <C>               <C>     
   Trade accounts receivable .....................................      $ 10,362          $ 13,782
   Allowance for doubtful accounts ...............................          (319)             (277)
                                                                        --------          --------
                                                                          10,043            13,505
   Employee and other related party accounts receivable ..........           121                28
   Other accounts receivable .....................................            36                44
                                                                        --------          --------
                                                                        $ 10,200          $ 13,577
                                                                        ========          ========
</TABLE>


5. INVENTORY

     The following table details the components of inventory:

<TABLE>
<CAPTION>
                                     JUNE 30, 1997     JUNE 30, 1998
                                    ---------------   --------------
<S>                                      <C>              <C>   
   Raw materials
    Paper .......................        $  915           $  556
    Other raw materials .........           956              786
                                         ------           ------
    Net raw materials ...........         1,871            1,342
   Work in process ..............           915              736
                                         ------           ------
   Net inventory ................        $2,786           $2,078
                                         ======           ======
</TABLE>


     Inventory would have been greater by $45 at June 30, 1997, had it been
stated using the FIFO method. There was an insignificant difference between
inventory stated using the FIFO or LIFO methods at June 30, 1998.



                                      F-14
<PAGE>

                      AKI HOLDING CORP. AND SUBSIDIARIES
             (A WHOLLY-OWNED SUBSIDIARY OF AHC I ACQUISITION CORP.)
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
                (dollars in thousands, except share information)
 

6. PROPERTY, PLANT AND EQUIPMENT


     The following table details the components of property, plant and
equipment as well as their estimated useful lives:

<TABLE>
<CAPTION>
                                            ESTIMATED        JUNE 30,       JUNE 30,
                                           USEFUL LIVES        1997           1998
                                         ---------------   ------------   -----------
<S>                                      <C>                <C>            <C>
   Land ..............................                      $     243      $    256
   Building and improvements .........   15 - 30 years          2,741         1,201
   Machinery and equipment ...........    5 - 7 years          23,250        17,146
   Furniture and fixtures ............    3 - 5 years           2,359         1,634
   Construction in progress ..........                            424           552
                                                            ---------      --------
                                                               29,017        20,789
   Accumulated depreciation ..........                        (10,861)       (1,853)
                                                            ---------      --------
                                                            $  18,156      $ 18,936
                                                            =========      ========
</TABLE>

     Depreciation expense amounted to $3,188, $3,850, $1,888 and $1,853 for
each of the two years ended June 30, 1997, the period from July 1, 1997 through
December 15, 1997 and the period from December 16, 1997 through June 30, 1998,
respectively.

     Property held under capital lease was included in the respective property,
plant and equipment account on the balance sheet as follows:


<TABLE>
<CAPTION>
                                              JUNE 30,     JUNE 30,
                                                1997         1998
                                             ----------   ---------
<S>                                            <C>         <C>   
   Machinery and equipment ...............     $3,555      $3,000
   Less accumulated depreciation .........       (762)       (275)
                                               ------      ------
                                               $2,793      $2,725
                                               ======      ======
</TABLE>


     Depreciation of the capital lease totaled $421, $633, $232 and $275 for
each of the two years ended June 30, 1997, the period from July 1, 1997 through
December 15, 1997 and the period from December 16, 1997 through June 30, 1998,
respectively. Future minimum lease payments under the remaining lease are as
follows:

<TABLE>
<CAPTION>
                      PAYMENT     INTEREST
                     ---------   ---------
<S>                  <C>         <C>
   1999 ..........    $  774        $165
   2000 ..........       774         107
   2001 ..........       839          17
                      ------        ----
                      $2,387        $289
                      ======        ====
</TABLE>


7. LINE OF CREDIT


     Prior to March 31, 1996, the Predecessor had a line of credit with a
stockholder that provided a revolving loan commitment up to a maximum of
$5,000. Interest on amounts borrowed accrued at a floating rate based upon
prime. The weighted average interest rate on the outstanding balance of this
line of credit was 10.10% for the year ended June 30, 1996. The Predecessor was
required to pay commitment fees on the unused portion of the revolving loan
commitment at a rate of approximately 0.5% per annum. Such fees totaled $16 for
the year ended June 30, 1996.


                                      F-15
<PAGE>

                      AKI HOLDING CORP. AND SUBSIDIARIES
             (A WHOLLY-OWNED SUBSIDIARY OF AHC I ACQUISITION CORP.)
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
                (dollars in thousands, except share information)


7. LINE OF CREDIT (CONTINUED)
 
     On April 30, 1996, the Predecessor entered into a line of credit
agreement, which was amended on December 12, 1997, in connection with the
Acquisition (the "Credit Agreement"). The Credit Agreement provides for a
revolving loan commitment up to a maximum of $20,000 and expires on December
31, 2002. Borrowings are limited to a borrowing base consisting of accounts
receivable, inventory and property, plant and equipment which serve as
collateral for the borrowings. Interest on amounts borrowed accrue at a
floating rate based upon either prime or LIBOR (9.50% and 9.25% at June 30,
1997 and 1998, respectively). The Company is required to pay commitment fees on
the unused portion of the revolving loan commitment at a rate of approximately
0.5% per annum. In addition, the Company is required to pay fees equal to 2.5%
of the average daily outstanding amount of lender guarantees. Such fees totaled
$16, $109, $30 and $59 for each of the two years ended June 30, 1997, the
period from July 1, 1997 through December 15, 1997 and the period from December
16, 1997 through June 30, 1998, respectively.


     The Credit Agreement contains certain financial covenants and other
restrictions including restrictions on additional indebtedness and restrictions
on the payment of dividends. The Predecessor was not in compliance with all
applicable covenants at June 30, 1997; therefore, all amounts outstanding under
the Credit Agreement were classified as short-term liabilities. The weighted
average interest rate on the outstanding balance under the Credit Agreement was
9.31%, 9.50% and 9.25% for the year ended June 30, 1997, the period from July
1, 1997 through December 15, 1997 and from December 16, 1997 through June 30,
1998, respectively. The Company did not draw on the Credit Agreement during the
year ended June 30, 1996. All amounts outstanding at June 30, 1997 were repaid
in connection with the Acquisition. The Company was also not in compliance with
a covenant at June 30, 1998. The Company has received a waiver for this
violation effective through September 30, 1998. There was no outstanding
balance on the Credit Agreement at June 30, 1998.



8. LOANS PAYABLE TO STOCKHOLDER

     Loans payable to stockholder consists of the following:


<TABLE>
<CAPTION>
                                                   JUNE 30, 1997
                                                   -------------
<S>                                                 <C>      
     Senior Loan ..............................     $   7,906
     Senior Subordinated Loans ................        30,594
     Less unamortized debt discounts ..........          (608)
                                                    ---------
                                                       37,892
     Less current portion .....................       (37,892)
                                                    ---------
                                                    $      --
                                                    =========
</TABLE>

     The Predecessor entered into a Senior Loan Agreement and two Subordinated
Loan Agreements (collectively, the "Loan Agreements") with a party that had
owned the Predecessor's preferred stock and a significant portion of its common
stock. The Loan Agreements were collateralized by substantially all the assets
of the Predecessor. The Loan Agreements limited the Predecessor's ability to
incur additional indebtedness, pay dividends and purchase fixed assets.
Additionally, the Loan Agreements required that certain financial covenants be
maintained. The Predecessor was not in compliance with all such covenants at
June 30, 1997. Therefore, all amounts outstanding under the Loan Agreement at
June 30, 1997 were classified as short-term liabilities. However, this debt was
subsequently retired upon the acquisition of the Predecessor as discussed in
Note 3. All amounts borrowed under the Senior Loan Agreement bore interest at
prime plus 1.50% (10.0% at June 30, 1997).

     The Predecessor borrowed $30,000 under the Subordinated Loan Agreements,
of which $23,000 was designated as Loan I and $7,000 was designated as Loan II.
Loan I bore interest, payable quarterly, at 12% until November 4, 1998, and
then would have converted to prime plus 4%. Loan II bore interest, payable


                                      F-16
<PAGE>

                      AKI HOLDING CORP. AND SUBSIDIARIES
             (A WHOLLY-OWNED SUBSIDIARY OF AHC I ACQUISITION CORP.)
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
                (dollars in thousands, except share information)


8. LOANS PAYABLE TO STOCKHOLDER (CONTINUED)
 
quarterly, at 7%. The outstanding amount of the subordinated loans was net of
unamortized debt discounts, which were being amortized over the term of the
related loan.

     In connection with Loan II, the Predecessor issued a warrant to purchase
19,233 shares of common stock at $0.05 per share. The warrant was exercisable
until November 4, 2003. The Predecessor valued the warrants at $100 each based
on the fair market value of a share of the underlying common stock resulting
from a sale with a third party. In connection with the warrant issued, the
Predecessor recorded debt discount of $1,923. In connection with the sale of
the Predecessor on December 15, 1997 (see Note 3), all outstanding warrants
were purchased from the holder by the buyer of the Predecessor and retired.


9. SENIOR LOANS


     On June 25, 1998, AKI completed a private placement of $115,000 of Senior
Notes (the "Senior Notes"). The Senior Notes are general unsecured obligations
of AKI and bear interest at 10.5% per annum, payable semi-annually on January 1
and July 1. The Senior Notes mature on July 1, 2008 and may be redeemed at the
option of AKI, in whole or in part, at any time on or after July 1, 2003 at a
price equal to 105.25% of the outstanding principal balance plus accrued and
unpaid interest. The placement of the Senior Notes yielded AKI net proceeds of
$110,158 after deducting offering expenses of $4,842, including $3,450 of
underwriting fees paid to an affiliate of the stockholder. The Senior Notes are
redeemable at the option of the Company, in whole or part, at any time after
July 1, 2003 at a price of up to 105.25% of the outstanding principal balance
plus accrued and unpaid interest. Prior to July 1, 2003, the Company is
permitted to repurchase up to 35% of the Senior Notes at a redemption price
equal to 110.5% of the aggregate principal amount plus accrued and unpaid
interest with the net proceeds of one or more public equity offerings. The
Senior Notes contain certain customary covenants including restrictions on the
declaration and payment of dividends by AKI to Holding and limitations on the
incurrence of additional indebtedness.



10. SENIOR DISCOUNT DEBENTURES


     On June 25, 1998, Holding completed a private placement of Senior Discount
Debentures (the "Debentures") with a stated value of $50,000. The Debentures
are general, unsecured obligations of Holding and mature on July 1, 2009. The
Debentures do not accrue or pay interest until July 1, 2003 and were issued
with an original issuance discount of $24,038. The placement of the Debentures
yielded the Company net proceeds of $24,699 after deducting offering expenses
of $1,263, including $1,038 of underwriting fees paid to an affiliate of the
stockholder. The original issuance discount of $24,038 on the Debentures is
being accreted from issuance through July 1, 2003 at an effective rate of 13.5%
per annum. After July 1, 2003, the Debentures will accrue interest at a rate of
13.5% per annum, payable semi-annually, commencing January 1, 2004. The
Debentures are redeemable at the option of Holding, in whole or in part, at any
time on or after July 1, 2003 at a price of up to 106.75% of the outstanding
principal balance plus accrued and unpaid interest. Prior to July 1, 2003,
Holding is permitted to repurchase up to 35% of the aggregate principal amount
at maturity of Debentures originally issued at a redemption price equal to
113.5% of the accreted value of the Debentures with the net proceeds of one or
more public equity offerings. The Debentures contain certain customary
covenants including restrictions on the declaration and payment of dividends
and limitations on the incurrence of additional indebtedness.


11. OTHER NOTES PAYABLE


     In connection with the acquisition of Scent Seal, the Predecessor issued
$3,627 in noninterest bearing promissory notes (the "Notes") to an employee of
the Predecessor who was previously a Scent Seal


                                      F-17
<PAGE>

                      AKI HOLDING CORP. AND SUBSIDIARIES
             (A WHOLLY-OWNED SUBSIDIARY OF AHC I ACQUISITION CORP.)
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
                (dollars in thousands, except share information)


11. OTHER NOTES PAYABLE (CONTINUED)
 
stockholder. The Predecessor recorded a debt discount of $649 in connection
with the issuance of the Notes to reflect an effective interest rate of 10%.
The discount was being amortized over the term of the Notes.

     Under certain provisions of the Scent Seal acquisition agreement, the
Company is permitted to reduce the outstanding principal balance of the Notes
based upon the ultimate realization of assets acquired and settlement of
liabilities assumed. In June 1998, the Company reached a settlement with the
holder of the Notes under these provisions which resulted in the reduction of
the outstanding principal balance of the Notes of $120. The remaining principal
balance of the Notes of $1,330 was repaid in July 1998 in accordance with the
terms of the Notes.


12. REDEEMABLE PREFERRED STOCK

     In connection with the 1993 acquisition of Arcade, the Predecessor
authorized and issued 8,000 shares of 7% cumulative, $1 par value preferred
stock at $1,000 per share. The preferred stock prohibited the Predecessor from
acquiring its common stock as long as the preferred stock was outstanding and
restricted the payment of common stock dividends. Accrued and unpaid dividends
of $678 accrued through December 31, 1994, were added to the outstanding
balance. The preferred stock would have been redeemable on December 31, 2001,
at liquidation value of $1,000 per share plus accrued and unpaid dividends. In
conjunction with the sale of the Predecessor on December 15, 1997 (see Note 3),
all outstanding preferred stock was redeemed at $1,000 per share plus accrued
and unpaid dividends.


13. INITIAL CAPITALIZATION

     In conjunction with the Acquisition, Acquisition Corp. issued $30,000 of
Floating Rate Notes, $50,278 of Senior Preferred Stock and $1,111 of its Common
Stock. The Floating Rate Notes were issued with an original issuance discount
of $5,389, bear interest at 15% per annum and mature on December 15, 2009. The
Senior Preferred Stock accrues dividends at 15% per annum and must be redeemed
by December 15, 2012. Interest on the Floating Rate Notes and dividends on
Senior Preferred Stock can be settled through the issuance of additional
Floating Rate Notes and Senior Preferred Stock, respectively, through maturity.
The Floating Rate Notes and the Senior Preferred Stock are general, unsecured
obligations of Acquisition Corp.

     The cash proceeds from the issuance of the Floating Rate Notes, Senior
Preferred Stock and Common Stock of $76,000 and a Senior Preferred Stock option
of $2,363 were contributed by Acquisition Corp. to AKI in exchange for 1,000
shares of the AKI's Common Stock. Subsequent to the capitalization of AKI,
Acquisition Corp. contributed $1 of cash and all of its ownership interest in
AKI to Holding.

     Acquisition Corp. has no other operations other than the Company. Absent
addition financing by Acquisition Corp., the Company's operations represent the
only current source of funds available to service the Floating Rate Notes and
Senior Preferred Stock.



14. COMMITMENTS AND CONTINGENCIES


Operating Leases

     Equipment and office, warehouse and production space under operating
leases expire at various dates. Rent expense was $355, $443, $192 and $198 for
each of the two years ended June 30, 1997, the period from July 1, 1997 through
December 15, 1997 and the period from December 16, 1997 through June 30, 1998,
respectively. Future minimum lease payments under these leases are as follows:


                                      F-18
<PAGE>

                      AKI HOLDING CORP. AND SUBSIDIARIES
             (A WHOLLY-OWNED SUBSIDIARY OF AHC I ACQUISITION CORP.)
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
                (dollars in thousands, except share information)


14. COMMITMENTS AND CONTINGENCIES (CONTINUED)
 

<TABLE>
<S>                          <C>
  1999 ...................    $ 243
  2000 ...................      162
  2001 ...................      138
                              -----
                              $ 543
                              =====
</TABLE>

Licensing Agreements

     Licensing agreements are maintained for certain technologies used in the
manufacture of certain products. Under the terms of one licensing agreement,
royalty payments are required based on a percentage of net sales of those
products manufactured with the specific technology, or a minimum of $500 per
year. This agreement expires in 2003 or when a total of $12,500 in cumulative
royalty payments has been paid. The Company expensed $893, $761, $437 and $516
under this licensing agreement for each of the two years ended June 30, 1997,
the period from July 1, 1997 through December 15, 1997 and from December 16,
1997 through June 30, 1998, respectively, and has paid $3,123 and $4,076 in
cumulative royalty payments under this licensing agreement through June 30,
1997 and June 30, 1998, respectively.

     Under the terms of another licensing agreement, royalty payments are
required based on the number of products sold that were manufactured with the
specific licensed technology, or a minimum payment per year. These minimum
payments are $575 for fiscal 1999 and $625 thereafter through the expiration of
the agreement in 2012. The Company expensed $388, $475, $241 and $284 under
this licensing agreement for each of the two years ended June 30, 1997, the
period from July 1, 1997 through December 15, 1997 and the period from December
16, 1997 through June 30, 1998, respectively.


Employment Agreements

     The Company has employment agreements with certain executive officers
through June 30, 2001. Such agreements provide for base salaries totaling $770
per year and incentive bonuses of up to 100% of base salaries which are payable
if certain management goals are attained. The employment agreements also
provide severance benefits of up to one year's base salary if the executives'
services are terminated under certain conditions.

Litigation

     The Company is a party to litigation arising in the ordinary course of
business which, in the opinion of management, will not have a material adverse
effect on the Company's financial condition, results of operations or cash
flows.

Year 2000/European Monetary Unit

     The Company is in the process of implementing a strategy to be fully
compliant with Year 2000 issues related to its computer systems. Management
does not believe that the costs related to completing this process will be
material to the results of operations of the Company. The Company has not
implemented a similar strategy to address European monetary unit issues related
to its computer systems. Management does not expect that the costs related to
such a strategy will require material expenditures on the part of the Company.



15.  RETIREMENT PLANS


     A 401(k) defined contribution plan (the "Plan") is maintained for
substantially all full-time salaried employees. Applicable employees who have
six months of service and have attained age 21 are eligible to participate in
the Plan. Employees may elect to contribute a percentage of their earnings to
the Plan


                                      F-19
<PAGE>

                      AKI HOLDING CORP. AND SUBSIDIARIES
             (A WHOLLY-OWNED SUBSIDIARY OF AHC I ACQUISITION CORP.)
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
                (dollars in thousands, except share information)


15.  RETIREMENT PLANS (CONTINUED)
 
in accordance with limits prescribed by law. Contributions to the Plan are
determined annually by the Company and generally are a matching percentage of
employee contributions. Costs associated with the Plan totaled $154, $180, $95
and $113 for each of the two years ended June 30, 1997, the period July 1, 1997
through December 15, 1997 and the period from December 16, 1997 through June
30, 1998, respectively.


     Certain hourly employees are covered under a multiemployer defined benefit
plan administered under a collective bargaining agreement. Costs (determined by
union contract) under the defined benefit plan were $127, $143, $80 and $81 for
each of the two years ended June 30, 1997, the period from July 1, 1997 through
December 15, 1997 and from December 16, 1997 through June 30, 1998,
respectively.


16. INCOME TAXES


     The Company was included in the consolidated federal income tax return
filed by Acquisition Corp. for the period from December 16, 1997 through June
30, 1998. Income taxes related to the Company for this period were determined
on a separate entity basis. The Company files separate state income tax returns
and calculates its state tax provision on a separate company basis. Any income
taxes payable or receivable by the consolidated group are settled or received
by AKI. The Predecessor was not part of a consolidated group.

     For financial reporting purposes, income (loss) before income taxes
includes the following components:

<TABLE>
<CAPTION>
                                                                 JULY 1, 1997     DECEMBER 16, 1997
                                              JUNE 30,              THROUGH            THROUGH
                                        ---------------------    DECEMBER 15,         JUNE 30,
                                           1996        1997          1997               1998
                                        ---------   ---------   --------------   ------------------
<S>                                      <C>         <C>            <C>               <C>      
   Income (loss) before income taxes:
    United States ...................    $4,100      $7,609         $3,298            $ (8,227)
    Foreign .........................       179        (492)           (64)                682
                                         ------      ------         ------            --------
                                         $4,279      $7,117         $3,234            $ (7,545)
                                         ======      ======         ======            ========
</TABLE>

                                      F-20
<PAGE>

                      AKI HOLDING CORP. AND SUBSIDIARIES
             (A WHOLLY-OWNED SUBSIDIARY OF AHC I ACQUISITION CORP.)
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
                (dollars in thousands, except share information)


16. INCOME TAXES (CONTINUED)
 
     Significant components of the provision (benefit) for income taxes are as
follows:

<TABLE>
<CAPTION>
                                                    JULY 1, 1997   DECEMBER 16, 1997
                                    JUNE 30,           THROUGH          THROUGH
                               -------------------  DECEMBER 15,       JUNE 30,
                                  1996      1997        1997             1998
                               --------- --------- -------------- ------------------
<S>                            <C>       <C>       <C>            <C>
   Current expense (benefit):
    Federal ..................  $2,158    $2,880       $1,623          $     --
    Foreign ..................      67        --           --               104
    State ....................     359       552          278              (121)
                                ------    ------       ------          --------
                                 2,584     3,432        1,901               (17)
                                ------    ------       ------          --------
   Deferred expense (benefit):
    Federal ..................    (431)      (90)        (376)           (1,916)
    Foreign ..................      13      (165)         (25)              162
    State ....................     (65)      (42)         (59)             (281)
                                ------    ------       ------          --------
                                  (483)     (297)        (460)           (2,035)
                                ------    ------       ------          --------
                                $2,101    $3,135       $1,441          $ (2,052)
                                ======    ======       ======          ========
</TABLE>

     The significant components of deferred tax assets and deferred tax
liabilities at June 30, 1997 and 1998, were as follows:

<TABLE>
<CAPTION>
                                            JUNE 30, 1997              JUNE 30, 1998
                                       ------------------------   -----------------------
                                        CURRENT     NONCURRENT     CURRENT     NONCURRENT
                                       ---------   ------------   ---------   -----------
<S>                                    <C>         <C>            <C>         <C>
   Deferred income tax assets:
    Accrued expenses ...............      $300       $     --        $719       $   --
     Allowance for doubtful
      accounts .....................       124             --         108           --
     Net operating loss
      carryforwards ................        --             --          --        2,966
    Preferred stock option .........        --             --          --          922
                                          ----       --------        ----       ------
                                           424             --         827        3,888
   Deferred income tax liability:
     Property, plant and
      equipment ....................        --          2,949          --        4,143
                                          ----       --------        ----       ------
                                          $424       $ (2,949)       $827       $ (255)
                                          ====       ========        ====       ======
</TABLE>


                                      F-21
<PAGE>

                      AKI HOLDING CORP. AND SUBSIDIARIES
             (A WHOLLY-OWNED SUBSIDIARY OF AHC I ACQUISITION CORP.)
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
                (dollars in thousands, except share information)


16. INCOME TAXES (CONTINUED)
 
     The income tax provision recognized by the Predecessor for the years ended
June 30, 1996 and 1997 and the period from July 1, 1997 through December 15,
1997 and by the Company for the period from December 16, 1997 through June 30,
1998 differs from the amount determined by applying the applicable U.S.
statutory federal income tax rate to pretax income as a result of the
following:

<TABLE>
<CAPTION>
                                                           JULY 1, 1997   DECEMBER 16, 1997
                                           JUNE 30,           THROUGH          THROUGH
                                      -------------------   DECEMBER 15,       JUNE 30,
                                         1996      1997        1997             1998
                                      --------- --------- -------------- ------------------
<S>                                   <C>       <C>       <C>            <C>
   Computed tax provision
     (benefit) at statutory rates ...  $1,455    $2,420       $1,100          $ (2,565)
   State income tax provision, net
     of Federal effect ..............     194       335          145              (265)
   Nondeductible expenses,
     primarily the amortization of
     goodwill .......................     427       455          193               723
   Other, net .......................      25       (75)           3                55
                                       ------    ------       ------          --------
                                       $2,101    $3,135       $1,441          $ (2,052)
                                       ======    ======       ======          ========
</TABLE>

     In conjunction with the Acquisition, the Company recognized an income tax
benefit of $7,327 related to the excess of the redemption price over the strike
price of certain non-qualified options of the Predecessor redeemed and retired
by the Company. This benefit was recorded as a reduction to goodwill.


     Due to the Company's current year losses and certain transactions made in
conjunction with the Acquisition, the Company has recorded a deferred tax asset
of $2,966 reflecting cumulative net operating loss carryforwards available to
offset future federal taxable income of $6,500 and future state taxable income
of $14,500. These cumulative net operating loss carryforwards expire in varying
amounts through 2013. Realization is dependent on generating sufficient taxable
income prior to expiration of the loss carryforwards. Although realization is
not assured, management believes that it is more likely than not that all of
the deferred tax asset will be realized. The amount of the deferred tax asset
considered realizable, however, could be reduced in the near term if estimates
of future taxable income during the carryforward period are reduced.



17. STOCK OPTIONS



     The Predecessor sponsored a key employee stock option plan under which a
maximum of 12,571 shares of the Predecessor's common stock could be reserved
for nonqualified options; all stock options were granted with an exercise price
equal to the fair market value of $100 per share. All options vest ratably over
five years and would have expired ten years from the grant date.


     The Predecessor accounted for its employee stock options under Accounting
Principles Board Opinion No. 25, Accounting for Stock Issued to Employees ("APB
25"). Under APB 25, because the exercise price of the Predecessor's employee
stock options equaled the market value of the underlying stock on the date of
grant, no compensation expense was recognized.


                                      F-22
<PAGE>

                      AKI HOLDING CORP. AND SUBSIDIARIES
             (A WHOLLY-OWNED SUBSIDIARY OF AHC I ACQUISITION CORP.)
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
                (dollars in thousands, except share information)


17. STOCK OPTIONS (CONTINUED)
 
     A summary of the Predecessor's stock option activity and related
information follows:

<TABLE>
<CAPTION>
                                                   JUNE 30, 1996            JUNE 30, 1997
                                              -----------------------   ----------------------
                                                           WEIGHTED-                 WEIGHTED-
                                                            AVERAGE                   AVERAGE
                                                            EXERCISE                 EXERCISE
                                               OPTIONS       PRICE       OPTIONS       PRICE
                                              ---------   -----------   ---------   ----------
<S>                                           <C>             <C>       <C>            <C> 
   Outstanding, beginning of year .........   12,571          $100      12,571         $100
    Granted ...............................       --            --          --           --
    Exercised .............................       --            --          --           --
    Forfeited .............................       --            --          --           --
                                              ------          ----      ------         ----
 
   Outstanding, end of year ...............   12,571          $100      12,571         $100
                                              ======          ====      ======         ====
   Exercisable, at end of year ............    3,352          $100       5,866         $100
                                              ======          ====      ======         ====
   Weighted average remaining
     contractual life .....................   8.3 years                 7.3 years
</TABLE>

     Statement of Financial Accounting Standards No. 123, Accounting for
Stock-Based Compensation ("SFAS 123"), requires disclosure of pro forma
information regarding net income for option grants subsequent to December 15,
1995. Because all of the Predecessor's options were granted prior to that date,
no pro forma adjustments to net income or disclosure of information would apply
under SFAS 123.


     As a result of the sale of the Predecessor on December 15, 1997 (see Note
3), all outstanding options became immediately vested and exercisable under the
terms of the original individual stock option agreements. In connection with
the Acquisition, the Company purchased and retired 11,201 options of the
Predecessor for $19,342. The remaining 1,370 options of the Predecessor, which
had a cumulative exercise price of $137, were exchanged at fair value for an
option to purchase 100,000 shares of Acquisition Corp.'s Senior Preferred Stock
with a cumulative stated value of $2,500 ("the Preferred Stock Option"). The
1,370 options were subsequently retired. The Preferred Stock Option had an
exercise price of $137. The total consideration of $21,705 used to purchase and
retire the outstanding options of the Predecessor was included the cost of the
Acquisition (see Note 3).

     The Preferred Stock Option was issued with a Put and Call Option (the "Put
and Call Option") which granted the officer the right to compel DLJMB II to
purchase the 100,000 shares of Senior Preferred Stock obtainable under the
Preferred Stock Option, together with certain common equity interests in
Acquisition Corp. held by the officer, for $2,590. The Put and Call Option also
granted DLJMB II the right to purchase the equity interests, both common and
preferred, of the officer for the same amount. The Put and Call Option had a
stated termination of June 30, 1998. The officer agreed to terminate the Put
and Call Option and enter into a new put option (the "Put Option") dated June
17, 1998. The Put Option granted the officer an irrevocable option to require
Acquisition Corp. to purchase 80,000 shares of the Senior Preferred Stock
obtainable under the Preferred Stock Option, for $2,000 in cash. As the terms
of the Put Option were generally more restrictive than the Put and Call Option,
no compensation expense was recognized as a result of the transaction. On July
30, 1998, the officer exercised the Preferred Stock Option and Put Option. To
provide Acquisition Corp. the funds to redeem the 80,000 shares of Senior
Preferred Stock, Holding issued Acquisition Corp. a dividend of $1,863 on such
date.

                                      F-23
<PAGE>

                      AKI HOLDING CORP. AND SUBSIDIARIES
             (A WHOLLY-OWNED SUBSIDIARY OF AHC I ACQUISITION CORP.)
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
                (dollars in thousands, except share information)


17. STOCK OPTIONS (CONTINUED)
 
     Subsequent to the Acquisition, Acquisition Corp. adopted the 1998 Stock
Option Plan ("Option Plan") for certain key employees and directors of
Acquisition Corp. and any parent or subsidiary of Acquisition Corp. The Option
Plan authorizes the issuance of options to acquire up to 80,000 shares of
Acquisition Corp. Common Stock. The terms of each individual options grant are
determined by the Board of Directors. The exercise price for each grant is
required to be set at least equal to the fair market value per share of
Acquisition Corp. provided that the exercise price shall not be less than $1.00
per share. Options may be exercisable for up to ten years.

     On June 17, 1998, Acquisition Corp. granted an officer of the Company
options to purchase 32,500 shares of Acquisition Corp. Common Stock. All
options have an exercise price of $1.00 per share and a term of 10 years. Under
the terms of the option agreement, 16,250 of the options granted to the officer
are subject to time vesting. One-third of these options become exercisable on
June 30, 1999 and are thereafter exercisable as to an additional one-third of
such options on June 30, 2000 and June 30, 2001. The remaining 16,250 of
options become exercisable at various percentages on June 30, 1999 and on June
30, 2000 and on June 30, 2001, based on the achievement of certain financial
performance targets for the years then ended.

     The Company has elected to account for its stock based compensation with
employees under the intrinsic value method as permitted under FAS 123. Under
the intrinsic value method, because the stock price of the Company's employee
stock options equaled the fair value of the underlying stock on the date of
grant, no compensation expense was recognized. If the Company had elected to
recognize compensation expense based on the fair value of the options at grant
date as prescribed by FAS 123, the net loss for the period from December 16,
1997 through June 30, 1998 would have been $(5,494). In making this
determination, fair value was estimated on the date of grant using the minimum
value method and a risk-free interest rate of 5.4%. The weighted average fair
value at date of grant of options granted during 1998 was approximately $0.41
per option.


18. RELATED PARTY TRANSACTIONS

     The Predecessor made payments to a company controlled by a stockholder of
the Predecessor of $692 and $612 for the years ended June 30, 1996 and 1997 and
$160 for the period from July 1, 1997 through December 15, 1997, for management
fees, bonuses and expense reimbursements.

     The Predecessor made payments to another stockholder of $120 for each of
the years ended June 30, 1996 and 1997 and $55 for the period from July 1, 1997
through December 15, 1997, for management fees.

     The Successor made payments to an affiliate of DLJMBII of $125 for the
period from December 16, 1997 through June 30, 1998, for financial advisory
fees. In addition, the Company had approximately $2,401 of cash on deposit with
a financial institution affiliated with DLJMBII.



19. GEOGRAPHIC INFORMATION


     The following table illustrates geographic information for revenues and
long-lived assets. Revenues are attributed to countries based on origin of
shipment, and long-lived assets are based upon the country of domicile.


                                      F-24
<PAGE>

                      AKI HOLDING CORP. AND SUBSIDIARIES
             (A WHOLLY-OWNED SUBSIDIARY OF AHC I ACQUISITION CORP.)
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
                (dollars in thousands, except share information)


19. GEOGRAPHIC INFORMATION (CONTINUED)
 
<TABLE>
<CAPTION>
                                            UNITED STATES      FRANCE        TOTAL
                                            -------------      ------        -----
<S>                                        <C>               <C>          <C>
                                                             PREDECESSOR
                                                             -----------
   NET SALES:
   Year ended June 30, 1996 ............       $ 64,708       $ 8,778      $ 73,486
   Year ended June 30, 1997 ............         70,660         7,063        77,723
   Period from July 1, 1997
     through December 15, 1997 .........         32,600         2,586        35,186
   LONG-LIVED ASSETS:
   June 30, 1997 .......................         63,004           204        63,208
 
- -------------------------------------------------------------------------------------
                                                             SUCCESSOR
                                                             ---------
   NET SALES:
   Period from December 16, 1997
     through June 30, 1998 .............       $ 29,162       $ 6,904      $ 36,066
 
   LONG-LIVED ASSETS:
   June 30, 1998 .......................        188,532           158       188,690
</TABLE>


20. CONDENSED HOLDING COMPANY ONLY FINANCIAL STATEMENTS


     The following condensed balance sheet at June 30, 1998 and condensed
statement of operations, changes in stockholder equity and cash flows for the
period from December 16, 1997 through June 30, 1998 for Holding should be read
in conjunction on with the consolidated financial statements and notes thereto:
 
                                 BALANCE SHEET

<TABLE>
<CAPTION>
                                                                        JUNE 30, 1998
                                                                       --------------
<S>                                                                    <C>
ASSETS
Cash ...............................................................      $  2,201
Investment in subsidiaries .........................................        95,408
Deferred charges ...................................................         1,263
Deferred income taxes ..............................................            19
                                                                          --------
  TOTAL ASSETS .....................................................      $ 98,891
                                                                          ========
LIABILITIES
Senior Discount Debentures .........................................      $ 26,020
STOCKHOLDER EQUITY
Common Stock, $0.01 par value, 1,000 shares authorized; 1,000 shares
 issued and outstanding ............................................            --
Additional paid-in capital .........................................        78,364
Accumulated deficit ................................................        (5,493)
                                                                          --------
  TOTAL STOCKHOLDER EQUITY .........................................        72,871
                                                                          --------
  TOTAL LIABILITIES AND STOCKHOLDER EQUITY .........................      $ 98,891
                                                                          ========
</TABLE>

                                      F-25
<PAGE>

                      AKI HOLDING CORP. AND SUBSIDIARIES
             (A WHOLLY-OWNED SUBSIDIARY OF AHC I ACQUISITION CORP.)
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
                (dollars in thousands, except share information)


20. CONDENSED HOLDING COMPANY ONLY FINANCIAL STATEMENTS (CONTINUED)
 
                            STATEMENT OF OPERATIONS


<TABLE>
<CAPTION>
                                              DECEMBER 16, 1997
                                                   THROUGH
                                                JUNE 30, 1998
                                             ------------------
<S>                                          <C>
Equity in losses of subsidiaries .........        $ (5,454)
Interest expense .........................             (58)
                                                  --------
  Loss before income taxes ...............          (5,512)
Income tax benefit .......................             (19)
                                                  --------
  Net loss ...............................        $ (5,493)
                                                  ========
</TABLE>

                       STATEMENT OF STOCKHOLDER'S EQUITY
<TABLE>
<CAPTION>
                                        COMMON STOCK        ADDITIONAL
                                     -------------------     PAID-IN      ACCUMULATED
                                      SHARES     AMOUNT      CAPITAL        DEFICIT        TOTAL
                                     --------   --------   -----------   ------------   ----------
<S>                                  <C>        <C>        <C>           <C>            <C>
Balances, December 16, 1997              --       $ --       $    --       $     --      $     --
Initial capitalization ...........    1,000         --        78,364             --        78,364  
Net loss .........................       --         --            --         (5,493)       (5,493)
                                      -----       ----       -------       --------      --------
Balance, June 30, 1998 ...........    1,000       $ --       $78,364       $ (5,493)     $ 72,871
                                      =====       ====       =======       ========      ========
</TABLE>

                            STATEMENT OF CASH FLOWS

<TABLE>
<CAPTION>
                                                                   DECEMBER 16, 1997
                                                                        THROUGH
                                                                     JUNE 30, 1998
                                                                  ------------------
<S>                                                               <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
 Net loss .....................................................       $  (5,493)
 Adjustments to reconcile net loss to net cash
 provided by operating activities
  Net change in investment in subsidiaries ....................           5,454
  Non-cash interest expense ...................................              58
  Deferred income taxes .......................................             (19)
                                                                      ---------
  Net cash provided (used) by operating activities ............              --
                                                                      ---------
CASH FLOWS FROM INVESTING ACTIVITIES:
 Capital contributed to subsidiary ............................         (22,499)
                                                                      ---------
CASH FLOWS FROM FINANCING ACTIVITIES:
 Proceeds from issuance of stock ..............................               1
 Proceeds from issuance of Senior Discount Debentures .........          24,699
                                                                      ---------
  Net cash provided by financing activities ...................          24,700
                                                                      ---------
Net increase in cash and cash equivalents .....................           2,201
Cash and cash equivalents, beginning of period ................              --
                                                                      ---------
Cash and cash equivalents, end of period ......................       $   2,201
                                                                      =========
</TABLE>



                                      F-26
<PAGE>

                      AKI HOLDING CORP. AND SUBSIDIARIES
             (A WHOLLY-OWNED SUBSIDIARY OF AHC I ACQUISITION CORP.)
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
                (dollars in thousands, except share information)
 
21. UNAUDITED QUARTERLY RESULTS OF OPERATIONS


     The following is a summary of the unaudited quarterly results of
operations for Fiscal 1997 and Fiscal 1998.

<TABLE>
<CAPTION>
                                                                     PREDECESSOR
                                   -------------------------------------------------------------------------------
                                       QUARTER ENDED         QUARTER ENDED        QUARTER ENDED     QUARTER ENDED       FULL
                                    SEPTEMBER 30, 1996     DECEMBER 31, 1996     MARCH 31, 1997     JUNE 30, 1997       YEAR
FISCAL 1997                        --------------------   -------------------   ----------------   ---------------   ----------
<S>                                       <C>                   <C>                  <C>               <C>            <C>    
Net sales ......................          $22,315               $20,306              $19,746           $15,356        $77,723
Gross profit ...................            8,367                 7,287                7,184             5,418         28,256
Income from operations .........            4,875                 3,307                3,275             2,232         13,689
Interest expense ...............            1,619                 1,593                1,481             1,510          6,203
Net income .....................            1,844                 1,006                  973               159          3,982
</TABLE>

<TABLE>
<CAPTION>
                                     PREDECESSOR                               HOLDING
                            ------------------------------ -----------------------------------------------
                                              OCTOBER 1,    DECEMBER 16,
                             QUARTER ENDED   1997 THROUGH   1997 THROUGH
                             SEPTEMBER 30,   DECEMBER 15,   DECEMBER 31,    QUARTER ENDED   QUARTER ENDED     FULL
                                  1997           1997           1997       MARCH 31, 1998   JUNE 30, 1998     YEAR
FISCAL 1998                 --------------- -------------- -------------- ---------------- --------------- ----------
<S>                         <C>             <C>            <C>            <C>              <C>             <C>
Net sales .................     $21,928        $13,258         $2,791         $19,191         $ 14,084      $ 71,252
Gross profit ..............       8,306         4,071             813           7,256            3,479        23,925
Income from
 operations ...............       4,680         1,426             153           3,603              104         9,966
Interest expense ..........       1,451         1,195             759           4,404            6,164        13,973
Net income (loss) .........       1,796              (3)         (443)           (887)          (4,163)       (3,700)
</TABLE>

                                      F-27
<PAGE>

================================================================================
       NO DEALER, SALESPERSON, OR OTHER PERSON HAS BEEN AUTHORIZED TO GIVE ANY
INFORMATION OR TO MAKE ANY REPRESENTATIONS IN CONNECTION WITH THIS EXCHANGE
OFFER OTHER THAN THOSE CONTAINED IN THIS PROSPECTUS AND, IF GIVEN OR MADE, SUCH
INFORMATION OR REPRESENTATION MUST NOT BE RELIED UPON AS HAVING BEEN AUTHORIZED
BY HOLDING OR THE INITIAL PURCHASER. THIS PROSPECTUS DOES NOT CONSTITUTE AN
OFFER TO SELL OR A SOLICITATION OF AN OFFER TO BUY ANY SECURITIES OTHER THAN
THE SECURITIES TO WHICH IT RELATES, NOR DOES IT CONSTITUTE AN OFFER TO SELL OR
THE SOLICITATION OF AN OFFER TO BUY SUCH SECURITIES IN ANY JURISDICTION IN
WHICH SUCH OFFER OR SOLICITATION IS NOT AUTHORIZED, OR IN WHICH THE PERSON
MAKING SUCH OFFER OR SOLICITATION IS NOT QUALIFIED TO DO SO, OR TO ANY PERSON
TO WHOM IT IS UNLAWFUL TO MAKE SUCH AN OFFER OR SOLICITATION. NEITHER THE
DELIVERY OF THIS PROSPECTUS NOR ANY SALE MADE HEREUNDER SHALL, UNDER ANY
CIRCUMSTANCES, CREATE ANY IMPLICATION THAT THERE HAS BEEN NO CHANGE IN THE
AFFAIRS OF HOLDING SINCE THE DATE HEREOF OR THAT THE INFORMATION CONTAINED
HEREIN IS CORRECT AS OF ANY TIME SUBSEQUENT TO ITS DATE.

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

                                TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                        PAGE
                                                        ----
<S>                                                     <C>
Available Information ...........................       iii
Prospectus Summary ..............................         1
Risk Factors ....................................        13
Use of Proceeds .................................        19
The Exchange Offer ..............................        20
Capitalization ..................................        27
Selected Historical Consolidated Financial
   Data .........................................        28
Management's Discussion and Analysis of
   Financial Condition and Results of
   Operations ...................................        29
Business ........................................        38
The Transactions ................................        48
Management ......................................        49
Security Ownership of Certain Beneficial
   Owners and Management ........................        53
Certain Relationships and Related
   Transactions .................................        54
Description of Certain Indebtedness .............        56
Description of New Debentures ...................        59
U.S. Federal Income Tax Considerations ..........        84
Plan of Distribution ............................        89
Notice to Holders ...............................        90
Legal Matters ...................................        90
Experts .........................................        91
Index to Unaudited Pro Forma
   Condensed Consolidated Statement of
   Operations ...................................       P-1
Index to Consolidated Financial
   Statements ...................................       F-1
</TABLE>
================================================================================

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

                                OFFER TO EXCHANGE
                           NEW 13 1/2% SENIOR DISCOUNT
                               DEBENTURES DUE 2009
                              FOR UP TO $50,000,000
                                  IN PRINCIPAL
                               AMOUNT OUTSTANDING
                             13 1/2% SENIOR DISCOUNT
                               DEBENTURES DUE 2009




                                AKI HOLDING CORP.





                                ----------------
                                   PROSPECTUS
                                ----------------


   
                               December 23, 1998
    

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



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