RAUCH INDUSTRIES INC
S-3, 1996-12-18
GLASS PRODUCTS, MADE OF PURCHASED GLASS
Previous: VONS COMPANIES INC, 8-K, 1996-12-18
Next: DRESS BARN INC, S-8, 1996-12-18




                                                    Registration No. 333- 
================================================================================
                      SECURITIES AND EXCHANGE COMMISSION 
                            Washington, D.C. 20549 
                                   ----------
                                   FORM S-3 
           REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933 
                                   ----------
                             SYRATECH CORPORATION 
            (Exact name of registrant as specified in its charter) 

<TABLE>
<CAPTION>
<S>                                      <C>                                <C>
               DELAWARE                              3914                       13-3354944 
    (State or other jurisdiction of      (Primary Standard Industrial        (I.R.S. Employer 
     incorporation or organization)       Classification Code Number)       Identification No.) 
</TABLE>
                                   ----------
                            175 McClellan Highway 
                          East Boston, MA 02128-9114 
                            Phone: (617) 561-2200 
(Address, including zip code, and telephone number, including area code, of 
                  registrant's principal executive offices) 
                                   ----------
                              E. MERLE RANDOLPH 
                        Vice President, Treasurer and 
                           Chief Financial Officer 
                             Syratech Corporation 
                            175 McClellan Highway 
                          East Boston, MA 02128-9114 
                            Phone: (617) 561-2200 
(Name, address, including zip code, and telephone number, including area 
                         code, of agent for service) 
                                   ----------
                               With copies to: 
<TABLE>
<CAPTION>
<S>                                               <C>                              <C>
            JAMES L. PURCELL, ESQ.                     JAMES WESTRA, ESQ.             KIRK A. DAVENPORT, ESQ. 
    Paul, Weiss, Rifkind, Wharton & Garrison       Hutchins, Wheeler & Ditmar             Latham & Watkins 
           1285 Avenue of the Americas             A Professional Corporation             885 Third Avenue 
          New York, New York 10019-6064                101 Federal Street          New York, New York 10022-4802 
                 (212) 373-3000                   Boston, Massachusetts 02110              (212) 906-1200 
                                                         (617) 951-6600 
</TABLE>

        Approximate date of commencement of proposed sale to the public:
   As soon as practicable after this Registration Statement becomes effective.
                                   ----------
   If the only securities being registered on this Form are being offered 
pursuant to dividend or interest reinvestment plans, please check the 
following box. [ ] 

   If any of the securities being registered on this Form are to be offered 
on a delayed or continuous basis pursuant to Rule 415 under the Securities 
Act of 1933, other than securities offered only in connection with dividend 
or interest reinvestment plans, check the following box. [ ] 

   If this Form is filed to register additional securities for an offering 
pursuant to Rule 462(b) under the Securities Act, please check the following 
box and list the Securities Act registration statement number of the earlier 
effective registration statement for the same offering. [ ] 

   If this Form is a post-effective amendment filed pursuant to Rule 462(c) 
under the Securities Act, check the following box and list the Securities Act 
registration statement number of the earlier effective registration statement 
for the same offering. [ ] 

   If delivery of the prospectus is expected to be made pursuant to Rule 434, 
please check the following box. [ ] 

                       CALCULATION OF REGISTRATION FEE 

<TABLE>
<CAPTION>
=========================================================================================================
                                                 Proposed Maximum   Proposed Maximum 
    Title of Each Class of       Amount to be   Offering Price Per Aggregate Offering      Amount of 
 Securities to be Registered      Registered           Note             Price(1)       Registration Fee 
- ---------------------------------------------------------------------------------------------------------
<S>                            <C>                  <C>              <C>                    <C>     
 % Senior Notes due 2007       $160,000,000.00      $1,000.00        $160,000,000.00        $48,485 
- ---------------------------------------------------------------------------------------------------------
Guarantees of    % Senior 
  Notes due 2007               $160,000,000.00         (2)                 (2)                   (2) 
=========================================================================================================
</TABLE>

(1) Estimated solely for the purposes of calculating the registration fee 
    pursuant to Rule 457(c). 

(2) No additional consideration will be paid by the purchasers of the Senior 
    Notes for the Guarantees. Pursuant to Rule 457(n), no separate fee is 
    payable in respect of the Guarantees. 
                                   ----------
   The Registrant hereby amends this Registration Statement on such date or 
dates as may be necessary to delay its effective date until the Registrant 
shall file a further amendment which specifically states that this 
Registration Statement shall thereafter become effective in accordance with 
Section 8(a) of the Securities Act of 1933 or until this Registration 
Statement shall become effective on such date as the Commission, acting 
pursuant to Section 8(a), may determine. 
================================================================================
<PAGE> 

                       TABLE OF ADDITIONAL REGISTRANTS 

<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------------
                                        State or Other   Primary Standard   I.R.S. Employer    Address, Including Zip Code and 
                                       Jurisdiction of  Classification Code Identification    Telephone Number, Including Area 
                 Name                   Incorporation         Number            Number       Code of Principal Executive Office 
- ----------------------------------------------------------------------------------------------------------------------------------
<S>                                    <C>                     <C>            <C>           <C>
                                                                                            175 McClellan Highway 
Syratech Holding                                                                            East Boston, Massachusetts 02128 
  Corporation                          Arkansas                5023           71-0747664    (617)561-2200 
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                            175 McClellan Highway 
Wallace International                                                                       East Boston, Massachusetts 02128 
  Silversmiths, Inc.                   Delaware                3914           06-1183605    (617)561-2200 
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                            175 McClellan Highway 
                                                                                            East Boston, Massachusetts 02128 
Wallace International de P.R., Inc.    Delaware                3914           66-0402645    (617)561-2200 
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                            175 McClellan Highway 
                                                                                            East Boston, Massachusetts 02128 
International Silver Company           Delaware                5023           04-3105031    (617)561-2200 
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                            175 McClellan Highway 
                                                                                            East Boston, Massachusetts 02128 
International Silver de P.R., Inc.     Delaware                3545           66-0467204    (617)561-2200 
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                            175 McClellan Highway 
                                                                                            East Boston, Massachusetts 02128 
PMW Silver de P.R., Inc.               Delaware                3356           66-0503108    (617)561-2200 
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                            175 McClellan Highway 
                                                                                            East Boston, Massachusetts 02128 
Towle Manufacturing Company            Delaware                3914           04-3093194    (617)561-2200 
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                            175 McClellan Highway 
                                                                                            East Boston, Massachusetts 02128 
Rosemar Silver Company, Inc.           Delaware                3914           04-3094668    (617)561-2200 
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                            175 McClellan Highway 
                                                                                            East Boston, Massachusetts 02128 
Towle Holloware, Inc.                  Delaware                5023           04-3094663    (617)561-2200 
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                            175 McClellan Highway 
                                                                                            East Boston, Massachusetts 02128 
Farberware Inc.                        Delaware                5023           13-3880567    (617)561-2200 
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                            175 McClellan Highway 
                                                                                            East Boston, Massachusetts 02128 
Silvestri, Inc.                        Delaware                5199           04-3309807    (617)561-2200 
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                            175 McClellan Highway 
Silvestri, Inc. of                                                                          East Boston, Massachusetts 02128 
  South Carolina                       South Carolina          6512           57-1046114    (617)561-2200 
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                            6048 South York Road 
                                                                                            Gastonia, North Carolina 28052 
Rauch Industries, Inc.                 North Carolina          5199           56-1074945    (704)867-5333 
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                            6048 South York Road 
                                                                                            Gastonia, North Carolina 28052 
Rochard, Inc.                          North Carolina          5199           13-2731346    (704)867-5333 
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                            6048 South York Road 
                                                                                            Gastonia, North Carolina 28052 
Holiday Products, Inc.                 North Carolina          5199           56-1803414    (704)867-5333 
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                            6048 South York Road 
                                                                                            Gastonia, North Carolina 28052 
Northstar Sales Corporation            North Carolina          6512           56-1678701    (704)867-5333 
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                            175 McClellan Highway 
                                                                                            East Boston, Massachusetts 02128 
Leonard Florence Associates, Inc.      Massachusetts           5023           04-2904074    (617)561-2200 
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                            4251 Crisfield Highway 
                                                                                            Crisfield, Maryland 21871 
CHI International, Inc.                Maryland                3914           52-1930353    (410)968-0503 
- ----------------------------------------------------------------------------------------------------------------------------------
</TABLE>

<PAGE> 

<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------------
                                        State or Other   Primary Standard   I.R.S. Employer    Address, Including Zip Code and 
                                       Jurisdiction of  Classification Code Identification    Telephone Number, Including Area 
                 Name                   Incorporation         Number            Number       Code of Principal Executive Office 
- ----------------------------------------------------------------------------------------------------------------------------------
<S>                                    <C>                     <C>            <C>           <C>
                                                                                            175 McClellan Highway 
Syratech Security                                                                           East Boston, Massachusetts 02128 
  Corporation                          Massachusetts           4841           04-3270184    (617)561-2200 
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                            175 McClellan Highway 
Syratech West Coast                                                                         East Boston, Massachusetts 02128 
  Warehouse Corp.                      California              6512           33-0689857    (617)561-2200 
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                            175 McClellan Highway 
175 Amlegion Revere                    Massachusetts                                        East Boston, Massachusetts 02128 
  Realty Trust                         Trust                   6798           04-6812249    (617)561-2200 
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                            175 McClellan Highway 
                                                                                            East Boston, Massachusetts 02128 
Syratech Silver Sales Corp.            Georgia                 6512           04-3094665    (617)561-2200
- ----------------------------------------------------------------------------------------------------------------------------------
</TABLE>

<PAGE> 

                             SYRATECH CORPORATION 

                                   ----------

                            CROSS REFERENCE SHEET 
              Location in Prospectus of Information Required by 
                              Part I of Form S-3 

<TABLE>
<CAPTION>
Item No.                          Caption                                        Location in Prospectus 
- --------                          -------                                        ---------------------- 
<S>       <C>                                                     <C>
    1.    Forepart of the Registration Statement and Outside 
            Front Cover Page of Prospectus                        Facing Page of Registration Statement; Cross- 
                                                                   Reference Sheet; Outside Front and Inside Front 
                                                                   Cover Page of Prospectus 
    2.    Inside Front and Outside Back Cover Pages of 
            Prospectus                                            Inside Front Cover Pages of Prospectus; Available 
                                                                   Information 
    3.    Summary Information, Risk Factors and Ratio of 
            Earnings to Fixed Charges                             Summary; Risk Factors; Exhibit 12.1 
    4.    Use of Proceeds                                         Use of Proceeds 
    5.    Determination of Offering Price                         Not applicable 
    6.    Dilution                                                Not applicable 
    7.    Selling Security Holders                                Not applicable 
    8.    Plan of Distribution                                    Underwriting 
    9.    Description of Securities to be registered              Description of Senior Notes 
   10.    Interests of Named Experts and Counsel                  Experts 
   11.    Material Changes                                        Not applicable 
   12.    Incorporation of Certain Information by 
            Reference                                             Incorporation of Certain Documents by Reference 
   13.    Disclosure of Commission Position on Indemnification 
            for Securities Act Liabilities                        Part II--Item 17 Undertakings 
</TABLE>

<PAGE> 

Information contained herein is subject to completion or amendment. A 
registration statement relating to these securities has been filed with the 
Securities and Exchange Commission. These securities may not be sold nor may 
offers to buy be accepted prior to the time the registration statement 
becomes effective. This prospectus shall not constitute an offer to sell or 
the solicitation of an offer to buy nor shall there be any sale of these 
securities in any State in which such offer, solicitation or sale would be 
unlawful prior to registration or qualification under the securities of any 
State. 

                SUBJECT TO COMPLETION, DATED DECEMBER 18, 1996 
PRELIMINARY PROSPECTUS 

                                 $160,000,000 
                             Syratech Corporation 
                           % Senior Notes due 2007 

                                   ----------

   The   % Senior Notes due 2007 (the "Senior Notes") are being offered (the 
"Offering") by Syratech Corporation, a Delaware corporation ("Syratech" or 
the "Company"). The net proceeds of the Offering, together with the net 
proceeds of the other financing described herein, will be used to support a 
recapitalization (the "Recapitalization") of Syratech, pursuant to an 
Agreement and Plan of Merger (the "Merger Agreement") providing for the 
merger of the Company and THL Transaction I Corp ("THL I"), a Delaware 
corporation organized by Thomas H. Lee Company, (the "Merger") with Syratech 
surviving such Merger and to pay related transaction costs. The consummation 
of this Offering, the Recapitalization and the financing thereof are 
conditioned upon each other. 

   The Senior Notes mature on      , 2007, unless previously redeemed. 
Interest on the Senior Notes is payable semiannually on     and     , 
commencing     , 1997. The Senior Notes will be redeemable at the option of 
the Company, in whole or in part, on or after     , 2002, at the redemption 
prices set forth herein, plus accrued and unpaid interest, if any, to the 
redemption date. Notwithstanding the foregoing, at any time on or before, 
    , 2000 the Company may redeem up to 37-1/2% of the original aggregate 
principal amount of the Notes with the net proceeds of a public offering of 
common stock of the Company at a redemption price equal to    % of the 
principal amount thereof, plus accrued and unpaid interest thereon, if any, 
to the redemption date; provided that at least $100.0 million in aggregate 
principal amount of Senior Notes remain outstanding immediately after the 
occurrence of such redemption; and provided, further, that such redemption 
shall occur within 45 days of the date of the closing of such public 
offering. Upon a Change of Control (as defined herein), the Company will be 
required to make an offer to repurchase all outstanding Senior Notes at 101% 
of the aggregate principal amount thereof plus accrued and unpaid interest, 
if any, to the date of repurchase. See "Description of Senior Notes." 

   The Senior Notes will be general unsecured obligations of the Company 
ranking senior to all existing and future subordinated indebtedness of the 
Company and pari passu in right of payment to all unsubordinated indebtedness 
of the Company, including indebtedness under the New Credit Facility (as 
defined herein). However, the obligations of the Company under the New Credit 
Facility will be secured by the accounts receivable and inventory of the 
Company and its domestic subsidiaries and, accordingly, such indebtedness 
will effectively rank senior to the Senior Notes to the extent of such 
assets. The Senior Notes will be unconditionally guaranteed (the "Subsidiary 
Guarantees") on a joint and several basis by each of the Company's domestic 
subsidiaries (the "Guarantors"). The Subsidiary Guarantees will rank senior 
to all existing and future subordinated indebtedness of the Guarantors and 
pari passu with all other unsubordinated indebtedness of the Guarantors, 
including the guarantees of indebtedness under the New Credit Facility. As of 
September 30, 1996, on a pro forma basis after giving effect to the 
Recapitalization, including the Offering and the application of the proceeds 
therefrom, as described under "Use of Proceeds," the Company and its 
subsidiaries would have had $108.8 million of secured indebtedness (including 
outstanding letters of credit) which would have effectively ranked senior to 
the Senior Notes. 

   The Company does not intend to list the Senior Notes on any national 
securities exchange. See "Risk Factors -- Absence of Public Market." 

   See "Risk Factors" beginning on Page 13 for a discussion of factors that 
should be considered in evaluating an investment in the Senior Notes. 

                                   ----------

  THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
       EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE
     COMMISSION OR ANY STATE SECURITIES COMMISSION PASSED UPON THE ACCURACY
       OR ADEQUACY OF THIS PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY
                             IS A CRIMINAL OFFENSE.

- ----------------------------------------------------------------------
                        Price to     Discounts and     Proceeds to 
                       Public(1)     Commissions(2)   Company(1)(2)(3)
- ----------------------------------------------------------------------
Per Senior Note             %               %                % 
- ----------------------------------------------------------------------
Total                      $               $                $ 
- ----------------------------------------------------------------------

(1) Plus accrued interest, if any, from     , 1997. 
(2) The Company and the Guarantors have, jointly and severally, agreed to 
    indemnify the Underwriters (as defined herein) against certain 
    liabilities, including liabilities under the Securities Act of 1933, as 
    amended. See "Underwriting." 
(3) Before deducting expenses payable by the Company and the Guarantors, 
    estimated at $      . 

    The Senior Notes are being offered, subject to prior sale, by the 
Underwriters when, as and if issued to and accepted by the Underwriters, and 
subject to various prior conditions. The Underwriters reserve the right to 
withdraw, cancel or modify such offer and to reject orders in whole or in 
part. It is expected that delivery of the Senior Notes will be made in New 
York, New York on or about     , 1997. 

NationsBanc Capital Markets, Inc.                        Chase Securities Inc. 
                  The date of this Prospectus is     , 1997. 

<PAGE> 

            [INSERT PRODUCT PHOTOS AND BRIEF DESCRIPTIONS THEREOF] 

   IN CONNECTION WITH THIS OFFERING, THE UNDERWRITERS MAY OVER-ALLOT OR 
EFFECT TRANSACTIONS WHICH STABILIZE OR MAINTAIN THE MARKET PRICE OF THE 
SENIOR NOTES AT A LEVEL ABOVE THAT WHICH MIGHT OTHERWISE PREVAIL IN THE OPEN 
MARKET. SUCH STABILIZING, IF COMMENCED, MAY BE DISCONTINUED AT ANY TIME. 

<PAGE> 

               INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE 

   This Prospectus incorporates by reference documents which are not 
presented herein or delivered herewith. Copies of any such documents relating 
to the Company, other than exhibits to such documents (unless such exhibits 
specifically are incorporated by reference in such documents), are available 
without charge, upon written or oral request, from Syratech Corporation, 175 
McClellan Highway East Boston, Massachusetts 02128-9114, Attention: Faye A. 
Florence, Esq., Vice President, Secretary and General Counsel, telephone: 
(617) 561-2200. In order to ensure timely delivery of the documents 
requested, any such request should be made by     , 1997. 

   The following documents previously filed by the Company (File No. 1-12624) 
with the Commission are incorporated in this Prospectus by reference: 

     (1) The Company's Annual Report on Form 10-K for the fiscal year ended 
   December 31, 1995. 

     (2) The Company's Proxy Statement, dated April 8, 1996 which was mailed 
   to the Company's stockholders in connection with the Annual Meeting of 
   Stockholders held on May 9, 1996. 

     (3) The Company's Quarterly Report on Form 10-Q for the fiscal quarter 
   ended March 31, 1996. 

     (4) The Company's Quarterly Report on Form 10-Q for the fiscal quarter 
   ended June 30, 1996. 

     (5) The Company's Quarterly Report on Form 10-Q for the fiscal quarter 
   ended September 30, 1996. 

     (6) The Company's Current Report on Form 8-K dated February 15, 1996, as 
   amended by the Current Report on Form 8-K/A dated April 26, 1996; Current 
   Report on Form 8-K dated April 2, 1996, as amended by the Current Report 
   on Form 8-K/A dated August 26, 1996; Current Report on Form 8-K dated 
   April 11, 1996; Current Report on Form 8-K dated June 27, 1996; Current 
   Report on Form 8-K dated October 23, 1996; and Current Report on Form 8-K 
   dated November 8, 1996. 

   All reports and other documents subsequently filed by the Company pursuant 
to Sections 13(a), 13(c), 14 and 15(d) of the Exchange Act prior to the date 
of the Merger shall be deemed to be incorporated by reference herein and to 
be part hereof from the date of the filing of such reports and documents. 

   Any statement contained in a document incorporated or deemed to be 
incorporated by reference herein shall be deemed to be modified or superseded 
for purposes of this Prospectus to the extent that a statement contained 
herein, or in any other subsequently filed document that also is or is deemed 
to be incorporated by reference herein, modifies or supersedes such 
statement. Any such statement so modified or superseded shall not be deemed, 
except as so modified or superseded, to constitute part of this Prospectus. 

                          FORWARD-LOOKING STATEMENTS 

   The Private Securities Litigation Reform Act of 1995 provides a "safe 
harbor" for forward-looking statements. Except for the historical information 
contained or incorporated by reference in this Prospectus, the matters 
discussed or incorporated by reference herein are forward-looking statements. 
Such forward-looking statements involve known and unknown risks, 
uncertainties and other factors that may cause the actual results, 
performance or achievements of the Company, or industry results, to be 
materially different from any future results, performance or achievements 
expressed or implied by such forward-looking statements. Such factors 
include, among others, the risk factors set forth under "Risk Factors" as 
well as the following: general economic and business conditions; industry 
capacity; industry trends; overseas expansion; the loss of major customers; 
changes in demand for the Company's products; the timing of orders received 
from customers; cost and availability of raw materials; dependence on foreign 
sources of supply; changes in business strategy or development plans; 
availability and quality of management; availability, terms and deployment of 
capital; and the seasonal nature of the business. Special attention should be 
paid to such forward- looking statements including, but not limited to, 
statements relating to (i) the Company's ability to execute its growth 
strategies and to realize its growth objectives, (ii) the Company's planned 
expansion of its product offerings, (iii) the Company's ability to obtain 
sufficient resources to finance its working capital and capital expenditure 
needs and provide for its known obligations, and (iv) the continuation of, 
and the Company's ability to benefit from, the vendor consolidation trend in 
the retail industry described elsewhere in this Prospectus. 

                                      2 
<PAGE> 

                              PROSPECTUS SUMMARY 

   The following summary information is qualified in its entirety by, and 
should be read in conjunction with the more detailed information and 
financial data, including the notes thereto, appearing elsewhere in this 
Prospectus or incorporated herein by reference. Unless the context indicates 
otherwise, all references herein to "Syratech" or the "Company" shall refer 
to Syratech Corporation and its subsidiaries. 

                                 The Company 

Overview 

   Syratech designs, manufactures, imports and markets a diverse portfolio of 
tabletop, giftware and seasonal products. The Company is a leading domestic 
manufacturer and marketer of sterling silver flatware, sterling silver and 
silver-plated hollowware. The Company also offers a number of other 
complementary tabletop and giftware items, including stainless steel 
flatware, brass hollowware, picture frames and photo albums, glassware, 
woodenware and ceramics. Tabletop and giftware products generated 
approximately 90.4% of net sales for the year ended December 31, 1995. The 
Company also is a leading domestic manufacturer and marketer of seasonal 
products including Christmas ornaments as well as a distributor of Christmas 
trim, lighting and tree skirts. Seasonal products generated approximately 
9.6% of net sales for the year ended December 31, 1995. 

   Syratech has positioned itself as a single-source supplier to retailers by 
offering a wide assortment of products across multiple price points through 
its "good-better-best" strategy. This strategy enables the Company to sell 
its products through a broad array of distribution channels, including retail 
specialty stores, department stores, mass market merchandisers, catalogue 
showrooms and warehouse clubs. Syratech markets its products under numerous 
Company-owned tradenames including the Towle Silversmiths(r), Wallace 
International Silversmiths(r)and International Silver Company(r) tradenames 
which are used in connection with the sale of tabletop and giftware items and 
the Rauch(r) and Silvestri(r) tradenames which are used in connection with 
the sale of Christmas and other seasonal merchandise. 

   Syratech has made a number of recent acquisitions to broaden and 
complement its existing product lines. The Company has significantly enhanced 
the value of acquired product lines by integrating them into the Company's 
existing infrastructure. During 1996, the Company acquired Rauch, a leading 
domestic manufacturer and marketer of Christmas ornaments, and C.J. Vander, a 
U.K. manufacturer and marketer of prestigious sterling silver flatware and 
hollowware. Also in 1996, the Company acquired certain assets, including the 
tradenames, of Silvestri, a high- end manufacturer and marketer of Christmas 
ornaments, collectibles, lighting and trim as well as other giftware and 
decorative accessories, and Potpourri, a manufacturer and marketer of 
Christmas products. The Company continually introduces new products and 
expands the distribution of its existing products. As a result, the Company 
has generated significant growth in net sales and EBITDA from $82.9 million 
and $9.7 million, respectively, in 1991 to $169.5 million and $18.7 million, 
respectively, in 1995. Furthermore, the Company believes that the continued 
integration of the acquisitions into its existing business will position it 
to increase sales and profitability. 

Competitive Strengths 

   The Company's goal is to become the leading domestic, single-source 
supplier of tabletop, giftware and seasonal products to retailers. To achieve 
this goal, the Company will rely on its core competitive strengths, which are 
as follows: 

   Leading Market Positions. The Company is one of the leading domestic
manufacturers and marketers of sterling silver flatware and sterling silver and
silverplated hollowware. These products are sold under the Wallace, Towle and
International Silver tradenames, which are well-recognized and date back to the
American Colonial period. In addition, the Company is one of the leading
domestic manufacturers of Christmas ornaments. These products are sold under the
Rauch and Silvestri tradenames, which are well-established brands for Christmas
and other seasonal merchandise. Historically, the Company has been able to
increase sales by leveraging its leading market positions, strong presence with
retailers and strong brand identity with consumers to introduce new products and
product categories.

   Broad Portfolio of Products with Well-Recognized Tradenames. The Company 
provides a broad offering of quality products at multiple price points. These 
items range from exclusive prestige products, such as sterling silver 

                                      3 
<PAGE> 

flatware and hollowware, to moderately priced products, including 
silverplated and stainless steel flatware, silverplated and brass hollowware 
and other giftware and seasonal merchandise. 

   Syratech uses Company-owned and licensed tradenames as merchandising tools 
to assist retailers in coordinating their product offerings and 
differentiating their products from those of their competitors. In addition 
to the Wallace, Towle, International, Rauch and Silvestri tradenames, the 
Company markets giftware products under numerous other tradenames, including 
Rochard(r), Holiday Workshop(r), Melannco(r) and Elements(r). The Company 
believes that its strongest brands draw customers into retail stores 
specifically to purchase products bearing those tradenames. In addition to 
its own tradenames, the Company produces a variety of products under license 
from certain entities including The Walt Disney Company(r), Cuisinart(r), 
Victoria & Albert Museum(r) and Faberge, Inc.(r). 

   The Company recently acquired certain assets, including the intellectual 
property, of Farberware, Inc. Following this acquisition, the Company 
licensed the Farberware tradename to third parties for use on cookware and 
bakeware, small electric and certain other commercial electric items. The 
Company is currently marketing certain products under the Farberware 
tradename and believes there are significant opportunities to develop the 
tradename in other product categories which have not been otherwise licensed 
to third parties. 

   The Company's diverse product lines allow it to target a wide range of 
customers and to respond more effectively to changes in retail distribution 
and consumer preferences. Furthermore, the vendor consolidation trend in the 
retail industry increases demand for vendors, like the Company, who can make 
timely deliveries of a broad range of quality products and provide 
advertising and other sales support. 

   Diversified Distribution Channels. The Company sells its products to 
approximately 30,000 customers in most major distribution channels, including 
retail specialty stores, such as jewelry, seasonal and nonseasonal giftware 
and collectible stores, department stores, mass market merchandisers, 
catalogue showrooms, warehouse clubs, premium and incentive marketers, drug 
store chains and home centers. The Company believes that the recent Rauch and 
Silvestri acquisitions will strengthen the Company's presence with mass 
market merchandisers and department and specialty stores, respectively. In 
addition, the Company has a policy of not owning or operating Company outlet 
stores and believes that this policy further strengthens relationships with 
customers. The Company's broad customer base, both in terms of number of 
customers and distribution channels, reduces exposure to any single customer 
or distribution channel. In 1995, no single customer accounted for more than 
6.3% of the Company's net sales. 

   Innovative Product Development.  The vast majority of the Company's 
products, including products that are sourced from outside vendors, are 
designed by the Company's design team and independent designers in 
conjunction with the Company's product development and marketing teams. The 
Company's design and product development and marketing teams collaborate (i) 
to introduce innovative new products and product categories, such as the 
Holiday Workshop line of seasonal products, the Hostess Helpers(r) sterling 
accessory line and a dinnerware category that coordinates with sterling 
silver flatware and (ii) to develop acquired brands into successful product 
lines for the Company, such as the Melannco lines of picture frames and photo 
albums and the Elements glassware lines. 

   Integrated Manufacturing and Sourcing. The Company relies both on its own 
domestic manufacturing capabilities and on a variety of suppliers located 
primarily in the Asia Pacific Rim to deliver quality products at competitive 
prices to its customers. The Company's decision to manufacture or to import 
is based largely upon expertise, quality, availability and cost. In order to 
ensure quality, imported products are generally manufactured using 
Company-owned tools and dies. In 1995, through its import organization 
comprised of approximately 150 employees, both in the U.S. and overseas, the 
Company sourced products from approximately 160 manufacturers, with whom in 
many cases it has had long-standing relationships. 

                                      4 
<PAGE> 

Business Strategy 

   The Company has developed and is implementing a business strategy to build 
upon its core operating strengths and enhance profitability. 

   Leverage Recent Acquisitions. The Company believes that opportunities for
growth in sales and profitability exist through successfully integrating its
recent acquisitions into the Company's sales and marketing organization and
consolidating and rationalizing certain operations. Historically, the Company
has expanded and augmented acquired product lines through leveraging internal 
marketing expertise and existing distribution relationships.

   The Company plans to expand the distribution of Rauch and Silvestri 
products by marketing them through the Company's established distribution 
channels and also plans to add new products to their existing lines. By 
integrating Rauch, Silvestri and Potpourri with the Company's internally 
developed Holiday Workshop lines of seasonal products, the Company has 
significantly expanded its product offerings in this product category, both 
in terms of types of product and retail price points, and strengthened its 
presence in major retail channels. In addition, the Company believes that 
such strengthened presence will provide opportunities to cross-sell the 
Company's tabletop and giftware product lines through Rauch and Silvestri 
distribution channels. 

   Through the acquisition of C.J. Vander, the Company believes that it will 
be able to expand the distribution of Wallace and Towle sterling silver and 
silverplated product lines into the European market, primarily through C.J. 
Vander's existing distribution channels. In addition, the Company intends to 
expand the distribution of C.J. Vander products in the United States through 
the Company's independent representatives who sell to high-end specialty and 
department stores. 

   In addition, the Company believes that the recent acquisitions will enable 
it to achieve cost savings through (i) the consolidation of warehouses, 
showrooms and manufacturing facilities, (ii) efficiencies resulting from 
increasing sales volume through its existing distribution network and (iii) 
reductions in certain general and administrative expenses, such as MIS, human 
resources and credit analysis. For example, the Company is consolidating its 
distribution facilities in the Western United States by building its own 
warehouse to reduce costs, increase capacity and serve its customers more 
efficiently. 

   Expand Distribution of Existing Product Lines. The Company believes that 
it has significant opportunities to expand the distribution of its existing 
product lines by increasing the penetration of existing retailer customers 
and the number of retail outlets to which it sells. Beginning in 1994, the 
Company implemented a program with a specialty retailer and franchisee, 
whereby the Company sources, markets and distributes giftware products for 
the customer's retail system comprised of several thousand stores. As a 
result, the Company has identified several growth opportunities, both in 
terms of expanded product offerings and additional store coverage. In 
addition, the Company intends to expand the distribution of several product 
lines introduced in the past several years, such as Melannco and Elements, 
which the Company believes are growth opportunities that have not yet been 
fully exploited. 

   Broaden Product Offerings. The Company expects to make a number of new
product introductions each year. As a result of the planned investments in
tools, dies and machinery, the Company believes that it will be able to broaden
significantly its offering of Christmas and other seasonal merchandise beginning
in 1997. The Company intends to capitalize on the Farberware tradename by
introducing new products in categories as to which exclusive rights to the
tradename have not been granted to third parties. In addition, the Company
continues to expand and upgrade its line of sterling silver, silverplated and
other tabletop and giftware products.

   Invest Further in Technology and Productivity to Maintain a Low-Cost 
Structure. In order to support the growth of its business, during 1997 the 
Company plans to invest $15 million to expand its manufacturing, warehousing 
and distribution capabilities. The Company intends to invest in additional 
application solutions to enhance its Electronic Data Interchange (EDI) and 
warehousing capabilities. The Company plans to add a Warehousing Management 
System (WMS) to each of its warehouses. These systems will enhance the 
Company's ability to service its customers by improving its order processing 
and logistics and storage utilization, minimizing order cycle times, 
enhancing inventory management, and ensuring that customer orders are 
processed efficiently. Additionally, the Company is planning to expand its 
manufacturing capabilities by acquiring new tools, dies and 

                                      5 
<PAGE> 

machinery. The Company also has purchased a 828,000 square foot manufacturing 
and distribution facility in Chester, South Carolina which will increase 
production capacity and reduce costs. 

   Make Selected Acquisitions. The Company believes that the giftware and 
seasonal markets and, to a lesser extent, the tabletop market are highly 
fragmented with a number of small manufacturers and marketers of limited 
products lines. The Company believes that these industry dynamics and the 
continuing trend among retailers to consolidate their vendor base should 
generate attractive opportunities to acquire complementary brands, products, 
product categories and businesses that will provide operating synergies. 

                             The Recapitalization 

   Pursuant to a Restated Agreement and Plan of Merger (the "Merger 
Agreement"), dated November 27, 1996, effective as of October 23, 1996, 
between Syratech and THL I, THL I will be merged with and into Syratech (the 
"Merger"), with Syratech surviving the Merger. The Merger, together with 
financings discussed below, are collectively referred to as the 
"Recapitalization." Pursuant to the terms of the Merger: 

   (i)   All shares of Syratech Common Stock, other than those retained by 
         stockholders as discussed below, will be converted into the right to 
         receive $32 per share in cash following the Merger. 

   (ii)  Stockholders of the Company, other than management, may elect to 
         retain up to 35% of their shares of Syratech Common Stock, up to a 
         maximum of 781,250 shares. 

   (iii) Mr. Leonard Florence, the Company's President, Chief Executive 
         Officer and Chairman of the Board, has agreed to retain 714,400 
         shares of Syratech Common Stock, and management, other than Mr. 
         Florence, is entitled to retain up to 25% of their holdings of 
         Syratech Common Stock. The total number of shares retained by Mr. 
         Florence and management is expected to be approximately 777,425, 
         which represents approximately $25 million, or approximately 20% of 
         the equity of the Company. 

   Upon consummation of the Merger: 

   (i)   The common stock of THL I will be converted into an aggregate of 
         3,191,850 shares of Syratech Common Stock (less the number of shares 
         retained by stockholders other than Mr. Florence). As a result, 
         affiliates of Thomas H. Lee Company, including Thomas H. Lee Equity 
         Fund III, L.P., will own approximately $102 million (less the value 
         of shares retained by stockholders other than Mr. Florence) of the 
         common equity of the Company (the "Equity Investment"). This will 
         represent up to 81.7% of the equity of the Company. 

   (ii) Syratech will enter into the New Credit Facility, which will provide 
        for revolving credit borrowings of up to $130 million, and use a 
        portion of the borrowings thereunder, along with the proceeds from 
        the Senior Notes and the Equity Investment, (a) to pay stockholders 
        of Syratech $32 per share for their shares of Syratech Common Stock 
        which are not being retained, (b) to pay transaction fees and 
        expenses and (c) to refinance existing indebtedness of Syratech. 

   See "The Recapitalization," "Use of Proceeds" and "Description of Other 
Indebtedness." 

                                      6 
<PAGE> 

                                 The Offering 

<TABLE>
<CAPTION>
<S>                           <C>
Securities Offered            $160.0 million aggregate principal amount of % Senior Notes due 2007 of the 
                              Company (the "Senior Notes"). 

Maturity Date                      , 2007 

Interest Payment Dates            and    , commencing    , 1997. 

Optional Redemption           On or after     , 2002, the Company may redeem the Senior Notes, in whole or in 
                              part, at the redemption prices set forth herein, plus accrued and unpaid interest, 
                              if any, to the date of redemption. Notwithstanding the foregoing, at any time on 
                              or before     , 2000, the Company may redeem up to 37-1/2% of the original 
                              aggregate principal amount of Senior Notes, with the net cash proceeds of a public 
                              offering of common stock of the Company, at a redemption price of    % of the 
                              principal amount thereof, plus accrued and unpaid interest thereon, if any, to the 
                              redemption date; provided that at least $100.0 million in aggregate principal 
                              amount of Senior Notes remain outstanding immediately after the occurrence of such 
                              redemption; and provided, further, that such redemption shall occur within 45 days 
                              of the date of the closing of such public offering. See "Description of Senior 
                              Notes -- Optional Redemption." 

Ranking                       The Senior Notes will be general unsecured obligations of the Company, ranking 
                              senior to all existing and future subordinated indebtedness of the Company and 
                              pari passu in right of payment with all other existing and future unsubordinated 
                              indebtedness of the Company, including indebtedness under the New Credit Facility 
                              (as defined herein). However, the obligations of the Company under the New Credit 
                              Facility will be secured by the accounts receivable and inventory of the Company 
                              and its domestic subsidiaries and, accordingly, such indebtedness will effectively 
                              rank senior to the Senior Notes to the extent of such assets. As of September 30, 
                              1996, on a pro forma basis after giving effect to the Recapitalization, including 
                              the Offering and the application of the proceeds therefrom, as described under 
                              "Use of Proceeds," the Company and its subsidiaries would have had $108.8 million 
                              of secured indebtedness (including outstanding letters of credit) which would have 
                              effectively ranked senior to the Senior Notes. 

Subsidiary Guarantees         The payment of principal, premium, if any, and interest on the Senior Notes will 
                              be unconditionally guaranteed on a joint and several basis (the "Subsidiary 
                              Guarantees") by each of the Company's domestic subsidiaries (collectively, the 
                              "Guarantors"). The Subsidiary Guarantees will rank senior to all existing and 
                              future subordinated indebtedness of the Guarantors and pari passu with all other 
                              unsubordinated indebtedness of the Guarantors, including the guarantees of 
                              indebtedness under the New Credit Facility. The Guarantors' obligations under the 
                              New Credit Facility, however, will be secured by a lien on certain assets of the 
                              Guarantors and, accordingly, such indebtedness will rank prior to the Subsidiary 

                                      7 
<PAGE> 

                              Guarantees with respect to such assets. However, the Company's direct and indirect 
                              foreign subsidiaries will not provide any guarantees of, or other credit support 
                              for, the Senior Notes, and, accordingly, the indebtedness and other liabilities of 
                              such subsidiaries will effectively rank senior in right of payment to the Senior 
                              Notes to the extent of the assets of such subsidiaries. As of September 30, 1996, 
                              such subsidiaries had indebtedness and other liabilities (including trade 
                              payables) of $3.9 million. 

Change of Control             Upon a Change of Control (as defined herein), the Company will be required to make 
                              an offer to repurchase all outstanding Senior Notes at 101% of the principal 
                              amount thereof plus accrued and unpaid interest thereon, if any, to the date of 
                              repurchase. See "Description of Senior Notes -- Repurchase at the Option of 
                              Holders -- Change of Control." 

Covenants                     The Indenture pursuant to which the Senior Notes will be issued (the "Indenture") 
                              will restrict, among other things, the ability of the Company and its subsidiaries 
                              to incur additional indebtedness, pay dividends or make certain other restricted 
                              payments, incur liens, engage in any sale and leaseback transaction, sell stock of 
                              subsidiaries, apply net proceeds from certain asset sales, merge or consolidate 
                              with any other person, sell, assign, transfer, lease, envy or otherwise dispose of 
                              substantially all of the assets of the Company, enter into certain transactions 
                              with affiliates, or incur indebtedness that is subordinate in right of payment to 
                              any Indebtedness and senior in right of payment to the Senior Notes or a 
                              Subsidiary Guarantee. 

Use of Proceeds               The Company intends to use the net proceeds of the Offering, together with the net 
                              proceeds of the Equity Investment and borrowings under the New Credit Facility (i) 
                              to support the Recapitalization (ii) to pay transaction costs associated with the 
                              Recapitalization and (iii) to refinance existing indebtedness. See "Use of 
                              Proceeds." 
</TABLE>

                                 Risk Factors 

   See "Risk Factors" for a discussion of certain factors that should be 
considered in evaluating an investment in the Notes. 

                                      8 
<PAGE> 

                Summary Consolidated Historical Financial Data 

   The following table presents summary consolidated historical financial 
information as of December 31, 1991 through 1995 and for each of the years in 
the five-year period ended December 31, 1995 and has been derived from the 
consolidated financial statements of the Company. The consolidated balance 
sheets of the Company as of December 31, 1994 and 1995 and the consolidated 
statements of income, stockholders' equity and cash flows for each of the 
three years in the period ended December 31, 1995, together with the notes 
thereto and the related report of Deloitte & Touche LLP, independent 
auditors, are included elsewhere herein. The information presented for the 
nine-month periods ended September 30, 1995 and September 30, 1996 has been 
derived from the unaudited consolidated financial statements of the Company. 
Such unaudited financial statements have been prepared on the same basis as 
the audited financial statements and, in the opinion of management, include 
all adjustments (consisting only of normal recurring adjustments) necessary 
to present fairly the information set forth herein. Results for the nine 
months ended September 30, 1996 are not necessarily indicative of the results 
to be expected for the year ending December 31, 1996. The information set 
forth below should be read in conjunction with "Management's Discussion and 
Analysis of Financial Condition and Results of Operations" and the 
Consolidated Financial Statements and Notes thereto of the Company included 
elsewhere in this Prospectus. 

<TABLE>
<CAPTION>
                                                                                                                Nine Months 
                                                                                                                   Ended 
                                                                Year Ended December 31,                        September 30, 
                                                -------------------------------------------------------    --------------------
                                                  1991       1992        1993        1994        1995        1995        1996
                                                -------    --------    --------    --------    --------    --------    --------
                                                                                 (in thousands) 
<S>                                             <C>        <C>         <C>         <C>         <C>         <C>         <C>      
Income Statement Data(1): 
Net sales                                       $82,871    $103,735    $122,682    $147,291    $169,520    $118,619    $182,727
Cost of sales                                    55,280      70,361      84,643     104,600     119,836      85,294     130,303
                                                -------    --------    --------    --------    --------    --------    --------
Gross profit                                     27,591      33,374      38,039      42,691      49,684      33,325      52,424
Selling, general and administrative expenses     20,379      24,364      27,727      31,613      34,239      24,004      39,161
Other operating income                               --          --          --          --          --          --       5,057(2)
                                                -------    --------    --------    --------    --------    --------    --------
Income from operations                            7,212       9,010      10,312      11,078      15,445       9,321      18,320
Interest expense                                 (2,474)     (2,757)       (948)       (559)       (287)       (212)     (2,083)
Interest income                                      98          23          82          98       4,881       3,414         662
Other income                                         --          --          --          --          --          --      11,900(3)
                                                -------    --------    --------    --------    --------    --------    --------
Income before income taxes and 
  extraordinary item                              4,836       6,276       9,446      10,617      20,039      12,523      28,799
Provision for income taxes                        1,286       1,657       2,390       2,758       6,863       4,289      10,080
                                                -------    --------    --------    --------    --------    --------    --------
Income from continuing operations before 
  extraordinary item                              3,550       4,619       7,056       7,859      13,176       8,234      18,719
Discontinued operations: 
 Income from discontinued operations, 
   net of income taxes                            5,948      10,284      10,838      12,068       2,572       2,572          --
 Gain on sale of Syroco, Inc., net of income
   taxes                                             --          --          --          --      30,451      30,451          --
Extraordinary item insurance settlement, 
  net of income taxes                             1,126          --          --          --          --          --          --
                                                -------    --------    --------    --------    --------    --------    --------
Net income                                      $10,624    $ 14,903    $ 17,894    $ 19,927    $ 46,199    $ 41,257    $ 18,719
                                                =======    ========    ========    ========    ========    ========    ========
</TABLE>

<TABLE>
<CAPTION>
                                               December 31, 
                         --------------------------------------------------------  September 30, 
                           1991       1992       1993        1994        1995           1996 
                         ---------  --------- ---------------------- ------------  --------------- 
<S>                       <C>       <C>        <C>         <C>          <C>           <C>      
Balance Sheet Data: 
Working capital           $32,601   $ 87,458   $105,115    $125,136     $122,050      $118,686 
Total assets               99,554    141,294    152,060     190,684      220,566       310,349 
Total debt(4)              27,481      6,446      5,060      15,379       51,735(5)     82,155 
Stockholders' equity       52,228    112,381    131,005     152,100      146,596       165,509 
</TABLE>

                                      9 
<PAGE> 

<TABLE>
<CAPTION>
                                                                                                    Nine Months 
                                                                                                       Ended 
                                                              December 31,                         September 30, 
                                           --------------------------------------------------- --------------------- 
                                             1991      1992       1993      1994       1995       1995       1996 
                                           --------  ---------  --------- ---------  ---------  --------- ---------- 
<S>                                       <C>       <C>        <C>        <C>        <C>       <C>        <C>
Other Financial Data: 
EBITDA(6)                                 $ 9,711   $11,824    $13,363    $14,348    $18,698   $11,747    $16,687 
Capital expenditures                       13,519     5,557      2,781      2,603      2,679     1,645     10,161 
Depreciation and amortization               2,499     2,814      3,051      3,270      3,253     2,426      3,424 
Ratio of earnings to fixed charges(7)         2.6x      2.9x       7.4x      10.2x      23.4x     19.4x       9.2x 
</TABLE>

(1) The income statement has been restated to reflect Syroco, Inc. as a 
    discontinued operation. See "Management's Discussion and Analysis of 
    Financial Condition and Results of Operations -- Recent Transactions." 

(2) Consists of income from the sale of Farberware inventory, and other 
    operating income, net of certain selling, general and administrative 
    expenses, relating to the sale of Farberware inventory. The Company has 
    licensed the right to manufacture, market and distribute these products 
    to a third party. See "Business--Recent Transactions." 

(3) Consists of nonrecurring pre-tax income related to licensing the 
    Farberware name on cookware and bakeware. 

(4) Consists of long-term debt, notes payable and current maturities of 
    long-term debt. 

(5) Reflects temporary borrowings of $51,735 made on December 29, 1995 in 
    connection with the purchase by the Company, for retirement of 3,065 
    shares of Common Stock owned by affiliates of Katy Industries, Inc. (the 
    "Katy Stock Repurchase"). These borrowings were paid on January 2, 1996. 

(6) "EBITDA" is defined herein as income before income taxes, plus 
    depreciation and amortization expense and interest expense, net, and for 
    1996, less other income related to the sale of Farberware inventory, 
    other operating income and the non-recurring pre-tax income related to 
    licensing the Farberware name on cookware and bakeware. EBITDA is 
    presented because the Company believes it is a widely accepted financial 
    indicator of a company's ability to service and/or incur indebtedness. 
    However, EBITDA should not be considered as an alternative to net income 
    as a measure of operating results or to cash flows as a measure of 
    liquidity in accordance with generally accepted accounting principles. 
    EBITDA (subject to certain adjustments) is a factor in certain of the 
    covenants in the New Credit Facility and the Indenture governing the 
    Senior Notes. 

(7) For purposes of computing this ratio, earnings consist of income from 
    continuing operations before income taxes plus fixed charges. Fixed 
    charges consist of interest expense, and one-third of the rent expense 
    from operating leases, which management believes is a reasonable 
    approximation of an interest factor. 

                                      10 
<PAGE> 

                Summary Pro Forma Consolidated Financial Data 

   The following table presents unaudited summary pro forma consolidated 
financial data of the Company, as adjusted to give effect to the 
Recapitalization, the Rauch Acquisition, the Katy Stock Repurchase and the 
Company's disposal of Syroco, Inc. on April 11, 1995 (the "Syroco, Inc. 
Disposal"), which have been derived from, and should be read in conjunction 
with, the unaudited Pro Forma Condensed Consolidated Financial Statements, 
including the notes thereto, appearing elsewhere in this Prospectus. See "Pro 
Forma Condensed Consolidated Financial Statements." The selected pro forma 
consolidated financial data are presented for illustrative purposes only and 
are not necessarily indicative of the operating results or financial position 
that would have occurred if the Recapitalization or other transactions had 
been consummated on the dates indicated, nor are they necessarily indicative 
of future operating results or financial position. 

<TABLE>
<CAPTION>
                                                              Pro Forma Unaudited 
                                                        -------------------------------- 
                                                         Year Ended    Nine Months Ended 
                                                        December 31,     September 30, 
                                                            1995             1996 
                                                        ------------     ------------- 
                                                             (dollars in thousands)
<S>                                                       <C>              <C>     
Income Statement Data: 
Net sales                                                 $228,439         $183,336
Cost of goods sold                                         168,774          130,580
                                                          --------         --------  
 Gross profit                                               59,665           52,756
Selling, general and administrative expenses                44,677           40,255
Other operating income                                          --            5,057 (1) 
                                                          --------         --------  
 Income from operations                                     14,988           17,558 
Interest expense                                           (19,958)(2)      (18,429)(2) 
Interest income                                                 --              683 
Other income                                                   157               -- 
                                                          --------         -------- 
 Loss before provision (benefit) for income taxes           (4,813)            (188)
Provision (benefit) for income taxes                        (1,685)             (65)
                                                          --------         -------- 
Loss from continuing operations                           $ (3,128)        $   (123)
                                                          ========         ======== 
Balance Sheet Data: 
Working capital                                                            $191,309 
Total assets                                                                310,905 
Total debt(3)                                                               252,083 
Stockholders' deficit                                                        (3,863)
Other Financial Data: 
EBITDA(4)                                                 $ 20,088         $ 16,056
Capital expenditures                                         5,162           10,254
Depreciation and amortization                                4,943            3,555
Adjusted EBITDA(5)                                                           17,508
Ratio of earnings to fixed charges(6)                                            --
Ratio of total debt to EBITDA                                                    --
Ratio of total debt to Adjusted EBITDA                                           --
Ratio of EBITDA to cash interest expense                                       0.9x
Ratio of Adjusted EBITDA to cash interest expense                              1.0x
</TABLE>

(1) Consists of income from the sale of Farberware inventory and other 
    operating income, net of certain selling, general and administrative 
    expenses, relating to the sale of Farberware inventory. The Company 
    licensed the right to manufacture, market and distribute these products 
    to a third party. See "Business--Recent Transactions." 

                                      11 
<PAGE> 

(2) The pro forma statements give effect to the Recapitalization and the 
    corresponding increase in debt levels and interest expense. Because 
    interest rates in connection with the Senior Notes and the New Credit 
    Facility have not been determined as of the date of this Prospectus, the 
    Company has estimated pro forma interest expense for purposes of this 
    presentation. See "Pro Forma Condensed Consolidated Financial Statements" 
    for additional information on assumed interest rates and the effects on 
    certain income statement items of incremental changes in such assumed 
    interest rates. 

(3) Consists of long-term debt and borrowings under the revolving line of 
    credit. Excludes $16,758 of letters of credit outstanding. 

(4) "EBITDA" is defined herein as income before income taxes, plus 
    depreciation and amortization expense and interest expense, net, and for 
    1996, less other income related to the sale of Farberware inventory and 
    other operating income. EBITDA is presented because the Company believes 
    it is a widely accepted financial indicator of a company's ability to 
    service and/or incur indebtedness. However, EBITDA should not be 
    considered as an alternative to net income as a measure of operating 
    results or to cash flows as a measure of liquidity in accordance with 
    generally accepted accounting principles. EBITDA (subject to certain 
    adjustments) is a factor in certain of the covenants in the New Credit 
    Facility and the Indenture governing the Senior Notes. 

(5) "Adjusted EBITDA" is defined herein as EBITDA adjusted for certain items 
    of expense which are not expected to be continuing costs to the Company. 
    These items consist of Rauch salaries and related benefits of $454 and 
    Silvestri expenses of $998 including showroom, warehouse and freight 
    expenses. 

(6) For purposes of computing this ratio, earnings consist of income before 
    income taxes plus fixed charges. Fixed charges consist of interest 
    expense, amortization of debt issuance costs and one-third of the rent 
    expense from operating leases, which management believes is a reasonable 
    approximation of an interest factor. As a result of the pro forma loss 
    incurred for the year ended December 31, 1995 and the nine months ended 
    September 30, 1996, earnings were insufficient to cover fixed charges by 
    $4,813 and $188, respectively. 

                                      12 
<PAGE> 

                                 RISK FACTORS 

   Prospective investors should carefully consider the specific factors set 
forth below as well as the other information included in the Prospectus 
before deciding to purchase the Senior Notes offered hereby. 

Significant Leverage and Debt Service; Effective Subordination 

   On a pro forma basis, after giving effect to the Recapitalization, 
including this Offering and the application of the net proceeds therefrom, 
the Company's total debt and stockholders' deficit as of September 30, 1996 
would have been $252.1 million (excluding approximately $16.8 million of 
letters of credit outstanding) and $3.9 million, respectively, and the 
Company's earnings would have been insufficient to cover fixed charges by 
$4.8 million and $0.2 million for the year ended December 31, 1995 and the 
nine months ended September 30, 1996, respectively. See "Capitalization," 
"Pro Forma Condensed Consolidated Financial Statements," and "Management's 
Discussion and Analysis of Financial Condition and Results of Operations -- 
Liquidity and Capital Resources." 

   The Company's level of indebtedness will have several important effects on 
its future operations, including (i) a substantial portion of the Company's 
cash flow from operations must be dedicated to the payment of interest on its 
indebtedness and will not be available for other purposes, (ii) covenants 
contained in the New Credit Facility and the Indenture governing the Senior 
Notes will require the Company to meet certain financial tests, and other 
restrictions may limit its ability to borrow additional funds or to dispose 
of assets and may affect the Company's flexibility in planning for, and 
reacting to, changes in its business, including possible acquisition 
activities, and (iii) the Company's ability to obtain additional financing in 
the future for working capital, capital expenditures, acquisitions, general 
corporate purposes or other purposes may be impaired. See "Management's 
Discussion and Analysis of Financial Condition and Results of Operations -- 
Liquidity and Capital Resources." 

   The Company's ability to meet its debt service obligations and to reduce 
its total indebtedness will be dependent upon the Company's future 
performance, which will be subject to general economic conditions and to 
financial, business and other factors affecting the operations of the 
Company, many of which are beyond its control. Based upon the current and 
anticipated level of operations, the Company believes, however, that its cash 
flow from operations, together with amounts available under the New Credit 
Facility, will be adequate to meet its anticipated requirements in the 
foreseeable future for working capital, capital expenditures, interest 
payments and scheduled principal payments. There can be no assurance, 
however, that the Company's business will continue to generate cash flow at 
or above current levels. If the Company is unable to generate sufficient cash 
flow from operations in the future to service its debt, it may be required to 
refinance all or a portion of its existing debt, including the Senior Notes, 
or to obtain additional financing. There can be no assurance that any such 
refinancing would be possible or that any additional financing could be 
obtained. The inability to obtain additional financing could have a material 
adverse effect on the Company. For example, a default by the Company under 
the terms of the Indenture would result in a default under the terms of the 
New Credit Facility. 

   Additionally, a substantial portion of the Company's other indebtedness, 
particularly under the New Credit Facility, will mature prior to the Senior 
Notes and the New Credit Facility will be secured by a lien on accounts 
receivable and inventory, while the Senior Notes represent unsecured 
obligations of the Company. Accordingly, the lender(s) under the New Credit 
Facility (and any other indebtedness secured by assets of the Company) will 
have a claim ranking effectively prior to that of the holders of the Senior 
Notes with respect to the proceeds of assets securing such indebtedness. 

  The Company also conducts substantial operations through its direct and
indirect subsidiaries which are not incorporated in the United States (the
"Foreign Subsidiaries"). The Foreign Subsidiaries will not provide guarantees
of, or other credit support for, the Senior Notes. Consequently, the Company's
obligations under the Senior Notes will be effectively subordinated to the
indebtedness and other liabilities (including trade payables) of the Foreign
Subsidiaries. As of December 31, 1995, the Foreign Subsidiaries had identifiable
assets of $7.4 million and for the year then ended the Foreign Subsidiaries had
income from operations of $5.6 million. See Note 13 to Consolidated Financial
Statements of Syratech. As of September 30, 1996, the Foreign Subsidiaries had
indebtedness and other liabilities (including trade payables) of $3.9 million.

Competition 

   The tabletop, giftware and seasonal products markets are highly 
competitive. Competition is affected not only by the large number of domestic 
manufacturers, but also by the large volume of foreign imports. Several of 
the 

                                      13 
<PAGE> 

Company's competitors are larger and may have greater financial resources 
than the Company. The Company's products may compete indirectly with a broad 
range of products not offered by the Company. A number of factors affect 
competition in the sale of tabletop, giftware, seasonal and other products of 
the types manufactured, imported and sold by the Company. Among these are 
brand identification, style, design, packaging, price, quality, promotion and 
the level of service provided to customers. The importance of these 
competitive factors varies from customer to customer and from product to 
product. See "Business--Competition." 

Dependence Upon Key Personnel 

   The Company is currently dependent upon the ability and experience of its 
senior management team, including Leonard Florence, Chairman of the Board, 
President and Chief Executive Officer, E. Merle Randolph, Vice President, 
Treasurer and Chief Financial Officer, Melvin L. Levine, Vice President of 
Purchasing, and Alan R. Kanter, Vice President of Sales. The loss of any of 
these executives could adversely affect the Company. In connection with the 
Merger, these executives will continue to be employed by the Company pursuant 
to their current employment agreements with certain modifications. See 
"Management--Employment Agreements." The terms of the employment agreements 
for these four executives will be five years in the case of Messrs. Florence 
and Levine and three years in the case of Messrs. Randolph and Kanter. The 
Company does not maintain policies of "key person" life insurance on the life 
of any of its executives. 

Retail Industry 

   The Company sells its products to retailers, including department and 
specialty stores, mass market merchandisers, catalogue showrooms, discount 
wholesalers, warehouse clubs, premium and incentive marketers, drug and 
supermarket chains, jewelers and home centers and through other channels of 
distribution. Certain of such retailers have engaged in leveraged buyouts or 
transactions in which they incurred a significant amount of debt, and some 
are currently operating under the protection of the federal bankruptcy laws. 
As a result of these financial difficulties and bankruptcy and insolvency 
proceedings, the Company may be unable to collect some or all amounts owed by 
these retailers. Additionally, all or part of the operations of a retailer 
that seeks bankruptcy or other debtor protection may be discontinued or sales 
of the Company's products to such a retailer may be curtailed or terminated 
as a result of such bankruptcy or insolvency proceedings. 

   As is customary in the retail industry, the Company generally does not 
enter into written agreements with customers but relies on orders that are 
cancelable until shipment. 

   The Company's business is sensitive to consumer spending patterns, which 
in turn are subject to prevailing economic conditions. Future economic 
recessions could have a material adverse effect on the Company's financial 
condition and results of operations. 

Future Acquisitions 

   The Company expects to continue a strategy of identifying and acquiring 
companies with complementary products or services that may be expected to 
enhance the Company's operations and profitability. There can be no assurance 
that the Company will be able to identify appropriate acquisition candidates, 
negotiate appropriate acquisition terms, obtain financing which may be needed 
to effect such acquisitions or integrate acquisitions successfully into the 
Company's operations or that any of such acquisitions will prove profitable. 

Seasonality 

   Historically, the Company has realized its highest sales and profit levels 
in its third and fourth quarters as a result of the buying patterns 
associated with the Christmas selling season. The Company expects that the 
recent Rauch and Silvestri acquisitions and the acquisition of certain assets 
of Potpourri Press will intensify the degree of seasonality that the Company 
historically has experienced as the vast majority of Rauch, Silvestri and 
Potpourri products are Christmas items. The Company's needs for working 
capital accelerate in the second half of the year and, accordingly, total 
debt levels tend to peak in the third and fourth quarters, falling off again 
in the first quarter of the following year. The amount of the Company's sales 
generated during the second half of the year generally depends upon a number 
of factors, including general economic conditions, and other factors beyond 
the Company's control. The Company's results of operations would be adversely 
and disproportionately affected if the Company's sales were substantially 
lower than those normally expected during the second half of the year. 

                                      14 
<PAGE> 

Foreign Sources of Supply 

   Many of the Company's products are manufactured to its specifications by 
foreign manufacturers located principally in Hong Kong, India, Korea, Taiwan, 
the People's Republic of China and Japan. In 1995, the Company purchased an 
aggregate of approximately $81 million of products from approximately 160 
foreign manufacturers. No vendor accounted for 10% or more of such purchases 
in 1995. The Company does not have information on the financial condition of 
its major foreign vendors, all of which are privately held. Of the Company's 
foreign purchases in 1995, approximately 92% were from vendors located in the 
Far East and approximately 7% were from vendors located in India. The 
Company's arrangements with its manufacturers are subject to the risks of 
doing business abroad, including risks associated with economic or political 
instability in countries in which such manufacturers are located, labor 
strikes and risks associated with foreign currency and potential import 
restrictions. The Company also is subject to risks associated with the 
availability of, and time required for, the transportation of products from 
foreign countries, including shipping losses or lost sales that may result 
from delays or interruptions in shipping. 

Price and Availability of Raw Materials 

   Collectively, the Company and its four major competitors in the sterling 
silver flatware market account for substantially all sterling silver flatware 
sales in the United States. Prices of silver are subject to fluctuation. The 
price of silver has ranged, according to the closing prices of Handy & Harman 
Inc. (the "Handy & Harman Price"), from $3.545 per troy ounce to $6.01 per 
troy ounce during the five-year period ended September 30, 1996. A prolonged 
significant increase in silver prices could have a material adverse effect on 
the Company's results of operations. The Handy & Harman Price for a troy 
ounce of silver on     , 1996 was $      . Silver used by the Company in the 
manufacture of its tabletop and giftware products represents less than 5% of 
its Cost of Goods Sold. See "Business--Manufacturing and Raw Materials." 

Environmental Regulation 

   The Company's manufacturing operations, including silverplating, chrome 
plating, tool making and painting, routinely involve the handling of waste 
materials that are classified as hazardous. The Company is subject to certain 
domestic federal, state, local and foreign laws and regulations concerning 
the handling, containment and disposal of hazardous substances, and 
therefore, in the ordinary course of its business, the Company incurs 
compliance costs and may be required to incur clean-up costs. In addition, 
the Company's C.J. Vander facility is subject to many environmental 
regulations related to its manufacturing operations in the United Kingdom. 
Actions by federal, state, local and foreign governments concerning 
environmental matters could result in laws or regulations that could increase 
the cost of producing the products manufactured by the Company or otherwise 
adversely affect the demand for its products. In addition, the future costs 
of compliance with environmental laws and regulations and liabilities 
resulting from currently unknown circumstances or developments could be 
substantial and could have a material adverse effect on the Company. For 
example, certain laws and regulations could impose liability upon the Company 
for any historic releases of hazardous substances from facilities that it has 
owned or operated, or, from facilities to which its waste materials have been 
transported for treatment or disposal. 

Trademarks, Copyrights and Patents 

   The Company markets its products under many well-recognized tradenames, 
including Wallace Silversmiths(R), International Silver Company(R), Towle 
Silversmiths(R), Farberware(R), Tuttle Sterling(R), C.J. Vander Ltd.(tm), 
Rauch Industries, Inc.(R), Silvestri(R), Rochard(R), Elements(R) and 1847 
Rogers Bros.(R) The success of the Company's various businesses depends in 
part on the Company's ability to use these tradenames as well as certain 
proprietary designs and trademarks on an exclusive basis in reliance upon the 
protections afforded by applicable copyright, patent and trademark laws and 
regulations. The loss of certain of the Company's rights to such designs, 
trademarks and tradenames or the inability of the Company effectively to 
protect or enforce such rights could adversely affect the Company. 

Labor Relations 

   The Company believes that its relationship with its employees is good. The 
Company's employees are not represented by labor unions; however, Rauch, 
which merged with the Company on February 15, 1996, was a subject of efforts 
by UNITE (the "Union") in the fall of 1995 to organize Rauch's employees. A 
scheduled Union election was postponed because the Union filed unfair labor 
practice charges against Rauch with the National Labor 

                                      15 
<PAGE> 

Relations Board (the "NLRB"). These charges, which related to allegations of 
threats and promises by Rauch officials and the termination of certain 
employees, were settled pursuant to an agreement between Rauch and the Union. 
On May 2, 1996, the NLRB approved the agreement and the Union's request that 
the petition for an election be withdrawn with prejudice. 

Potential Inability to Fund a Change of Control Offer 

   Upon a Change of Control Offer (as defined in the Indenture), the Company 
will be required to offer to repurchase all outstanding Senior Notes at 101% 
of the principal amount thereof plus accrued and unpaid interest to the date 
of repurchase. However, there can be no assurance that sufficient funds will 
be available at the time of any Change of Control to make any required 
repurchases of Senior Notes tendered. Moreover, restrictions in the New 
Credit Facility prohibit the Company from making such required repurchases; 
consequently, any such repurchases would constitute an event of default under 
the New Credit Facility. There can be no assurance that the Company will be 
able to obtain appropriate consents under the New Credit Facility to enable 
it to fulfill such repurchase obligations. Notwithstanding these provisions, 
the Company could enter into certain transactions, including certain 
recapitalizations, that would not constitute a Change of Control but would 
increase the amount of debt outstanding at such time. See "Description of 
Senior Notes--Repurchase at the Option of Holders." 

Fraudulent Conveyance Considerations 

   Under applicable provisions of federal bankruptcy law or comparable 
provisions of state fraudulent conveyance law, if, among other things, the 
Company or any of the Guarantors, at the time it incurred the indebtedness 
evidenced by the Senior Notes or its Subsidiary Guarantee, as the case may 
be, (i)(a) was or is insolvent or rendered insolvent by reason of such 
occurrence or (b) was or is engaged in a business or transaction for which 
the assets remaining with the Company or such Guarantor constituted 
unreasonably small capital or (c) intended or intends to incur, or believed 
or believes that it would incur, debts beyond its ability to apply such debts 
as they mature, and (ii) the Company or such Guarantor received or receives 
less than the reasonably equivalent value of fair consideration for the 
incurrence of such indebtedness, the Senior Notes and the Subsidiary 
Guarantees could be voided, or claims in respect of the Senior Notes or such 
Subsidiary Guarantees could be subordinated to all other debts of the Company 
or such Guarantors, as the case may be. The voiding or subordination of any 
such pledges or other security interests or of any of such indebtedness could 
result in an Event of Default (as defined in the Indenture) with respect to 
such indebtedness, which could result in acceleration thereof. In addition, 
the payment of interest and principal by the Company pursuant to the Senior 
Notes or the payment of amounts by a Guarantor pursuant to a Subsidiary 
Guarantee could be voided and required to be returned to the person making 
such payment, or to fund for the benefit of the creditors of the Company or 
such Guarantor, as the case may be. 

   The measures of insolvency for purposes of the foregoing considerations 
will vary depending upon the law applied in any proceeding with respect to 
the foregoing. Generally, however, the Company or a Guarantor would be 
considered insolvent if (i) the sum of its debts, including contingent 
liabilities, were greater than the saleable value of all of its assets at a 
fair valuation or if the present saleable value of its assets were less than 
the amount of its probable liability on its existing debts, including 
contingent liabilities, as they become absolute and mature or (ii) it could 
not pay its debts as they become due. 

   To the extent any Subsidiary Guarantees were voided as a fraudulent 
conveyance or held unenforceable for any other reason, holders of Senior 
Notes would cease to have any claim in respect of such Guarantor and would be 
creditors solely of the Company and any Guarantor whose Subsidiary Guarantee 
was not avoided or held unenforceable. In such event, the claims of the 
holders of Senior Notes against the issuer of an invalid Subsidiary Guarantee 
would be subject to the prior payment of all liabilities and preferred stock 
claims of such Guarantor. There can be no assurance that, after providing for 
all prior claims and preferred stock interests, if any, there would be 
sufficient assets to satisfy the claims of the holders of Senior Notes 
relating to any voided portions of any Subsidiary Guarantees. The Company is 
a holding company whose material assets consist primarily of the capital 
stock of the Guarantors. Consequently, the Company is dependent upon 
dividends paid by the Guarantors to pay its operating expenses, service its 
debt obligations, including the Senior Notes, and satisfy any mandatory 
repurchase obligations relating to the Senior Notes, as a result of a Change 
of Control or a sale or other disposition of certain assets. See "Description 
of Senior Notes" and "Description of Other Indebtedness." 

   On the basis of their historical financial information, recent operating 
history as discussed in "Pro Forma Condensed Consolidated Financial 
Statements" and "Management's Discussion and Analysis of Financial 

                                      16 
<PAGE> 

Condition and Results of Operations" and other factors, each of the Company 
and each Guarantor believes that, after giving effect to the indebtedness 
incurred in connection with the Offering, it (i) will not be insolvent, will 
not have unreasonably small capital for the businesses in which it is engaged 
and will not incur debts beyond its ability to pay such debts as they mature 
and (ii) will have sufficient assets to satisfy any probable money judgment 
against it in any pending action. There can be no assurance, however, as to 
what standard a court would apply in making such determinations. 

Absence of Public Market 

   There is no existing public market for the Senior Notes and the Company 
does not intend to list the Senior Notes on any national securities exchange. 
Although the Underwriters have advised the Company that they currently intend 
to make a market in the Senior Notes, the Underwriters are not obligated to 
do so and may discontinue such market-making at any time. Accordingly, there 
can be no assurance that an active market will develop upon completion of 
this Offering or, if developed, that such market will be sustained. The 
initial offering price of the Senior Notes will be determined through 
negotiations between the Company and the Underwriters, and may bear no 
relationship to the market price of the Senior Notes after the Offering. 
Factors such as quarterly or cyclical variations in the Company's financial 
condition and results of operations, variations in interest rates, future 
announcements concerning the Company or its competitors, government 
regulation, general economic and other conditions could cause the market 
price of the Senior Notes to fluctuate substantially. 

Control by the Thomas H. Lee Company 

   Upon completion of the Recapitalization, at least 60% and up to 81.7% of 
the outstanding shares of Syratech Common Stock will be held by affiliates of 
Thomas H. Lee Company, including Thomas H. Lee Equity Fund III, L.P. (the 
"Fund"), which will own at least 50%. Accordingly, the Fund will control the 
Company and have the power to elect all of its directors, appoint new 
management and to approve any action requiring the approval of the holders of 
Syratech Common Stock, including adopting amendments to the Company's Amended 
and Restated Certificate of Incorporation and approving mergers or sales of 
substantially all of the Company's assets. The directors elected by the Fund 
will have the authority to effect decisions affecting the capital structure 
of the Company, including the issuance of additional capital stock, the 
implementation of stock repurchase programs and the declaration of dividends. 

                                      17 
<PAGE> 

                             THE RECAPITALIZATION 

   Pursuant to the Merger Agreement, THL I will be merged with and into 
Syratech (the "Merger"), with Syratech surviving the Merger. Pursuant to the 
terms of the Merger Agreement, all shares of Syratech Common Stock, other 
than those retained by stockholders as discussed below, will be converted 
into the right to receive $32 per share in cash following the Merger. In 
addition, pursuant to the terms of the Merger Agreement, stockholders of the 
Company, other than members of Management (defined as those executive 
officers listed in Syratech's 1996 Proxy Statement) may elect to retain up to 
35% of their shares of Syratech Common Stock. The total number of shares of 
Syratech Common Stock which may be retained by stockholders, other than 
Management, is 781,250. To the extent that stockholders (other than 
Management) elect to retain more than an aggregate of 781,250 shares of 
Syratech Common Stock, the number of shares they will be entitled to retain 
will be subject to proration. Mr. Leonard Florence, the Company's President, 
Chief Executive Officer and Chairman of the Board, is required by the Merger 
Agreement to retain 714,400 shares of Syratech Common Stock. Management, 
other than Mr. Florence, are entitled to retain up to 25% of their holdings 
of Syratech Common Stock, and such amounts will not be subject to proration. 
See "Certain Transactions." The consummation of the Merger is subject to 
certain significant conditions, including obtaining the consent of the 
holders of a majority of the issued and outstanding shares of Syratech Common 
Stock at the meeting of such holders scheduled for March   , 1997, as well as 
obtaining other required consents and the completion of financing. 

   Simultaneously with the consummation of the Merger, affiliates of Thomas 
H. Lee Company, including Thomas H. Lee Equity Fund III, L.P., will invest 
approximately $102 million (less the value of shares retained by stockholders 
other than Mr. Florence) in the common equity of THL I (the "Equity 
Investment"). In connection with the consummation of the Recapitalization, 
the Company will pay Thomas H. Lee Company a closing fee of $3 million. See 
"Certain Transactions." Upon consummation of the Merger, the common stock of 
THL I will be converted into an aggregate of 3,191,850 shares of Syratech 
Common Stock (less the number of shares retained by stockholders of the 
Company other than Mr. Florence). See "Risk Factors--Control by Thomas H. Lee 
Company." 

   In addition, in connection with the consummation of the Merger, Syratech 
will enter into the New Credit Facility. See "Description of Other 
Indebtedness." The proceeds from the Senior Notes, the equity investment in 
THL I by affiliates of the Thomas H. Lee Company and a portion of the 
borrowings under the New Credit Facility will be used (i) to pay stockholders 
of Syratech $32 per share for their shares of Syratech Common Stock which are 
not being retained, (ii) to pay transaction fees and expenses and (iii) to 
refinance existing indebtedness of Syratech. See "Use of Proceeds." The 
closing of these financings, including the Offering, will occur concurrently 
with, and will be conditioned upon, the consummation of the Merger. The 
financings, together with the Merger, are collectively referred to as the 
"Recapitalization". 

   The sources and uses of funds in connection with the Recapitalization are 
as follows (derived from the Pro Forma Condensed Consolidated Financial 
Statements set forth elsewhere in this Prospectus): 

                                                (dollars in thousands) 
Sources of Funds: 
 New Credit Facility proceeds (1)                      $ 92,083 
 Senior Notes proceeds                                  160,000 
 Syratech cash at September 30, 1996                      9,532 
 Cash from exercise of employee stock options             2,998 
 Equity contribution: 
  THL I                                                 100,122 
  Retained by Management (2)                             24,878 
                                                       -------- 
   Total Sources                                       $389,613 
                                                       ======== 
Uses of Funds: 
 Merger consideration (2)                              $284,958 
 Repayment of existing debt                              82,155 
 Fees and expenses                                       22,500 
                                                       -------- 
   Total Uses                                          $389,613 
                                                       ======== 
- ----------
(1) The Company expects that a $130,000 New Credit Facility, including a 
    letter of credit sub-limit of $30,000, will be available for working 
    capital and general corporate purposes. The amount shown excludes $16,758 
    of letters of credit which will be issued to replace existing letters of 
    credit. See "Description of Other Indebtedness." 
(2) Includes 714,400 shares retained by Mr. Florence and 63,025 shares to be 
    retained by other members of Management. 

                                      18 
<PAGE> 

                               USE OF PROCEEDS 

   The net proceeds to be received by the Company from the issuance of the 
Senior Notes are estimated to be approximately $   million, after deduction 
of underwriting discounts and commissions, but prior to payment of other 
related fees and expenses. The net proceeds of the issuance of the Senior 
Notes will be used, together with the proceeds of the Equity Investment and 
the borrowings under the New Credit Facility, (i) to support the 
Recapitalization, including the refinancing of the Company's existing 
indebtedness, and (ii) to pay transaction costs associated with the 
Recapitalization. The Company's current credit facilities have maturity dates 
of November 30, 1997 and May 31, 1997. On December 16, 1996, the weighted 
average interest rate on borrowings under such facilities was 7.5%. 

                                      19 
<PAGE> 

                                CAPITALIZATION 

   The following table sets forth the consolidated capitalization of the 
Company as of September 30, 1996, and on a pro forma basis to give effect to 
the Offering, and the application of the net proceeds therefrom in connection 
with the Recapitalization. This table should be read in conjunction with "Pro 
Forma Condensed Consolidated Financial Statements" and the Notes thereto 
included elsewhere in this Prospectus. 

<TABLE>
<CAPTION>
                                                                                   September 30, 1996
                                                                                  ---------------------
                                                                                   Actual     Pro Forma
                                                                                  --------    ---------
                                                                                   (in thousands except 
                                                                                       share data) 
<S>                                                                               <C>          <C>
Cash and cash equivalents                                                         $  9,532     $     --
                                                                                  ========     ========
Total debt: 
 Short-term indebtedness                                                          $ 82,155     $     -- 
 New Credit Facility (1)                                                                --       92,083 
 Senior Notes offered hereby                                                            --      160,000 
                                                                                  --------     -------- 
  Total debt                                                                        82,155      252,083 
                                                                                  --------     -------- 
Stockholders' equity (deficit): 
 Preferred Stock, $.10 par value; 500,000 shares authorized, no shares 
  issued or outstanding (135,000 shares designated Series A Preferred Stock), 
  actual basis; no shares authorized, issued or outstanding, pro forma basis            --           -- 
 Common Stock, $.01 par value; 20,000,000 shares authorized, 8,676,849 
  shares issued, actual basis;         shares authorized, 3,906,250 shares 
  issued and outstanding, pro forma basis                                               87           39 
 Additional paid in capital                                                          9,835           -- 
 Retained earnings (deficit)                                                       155,447       (4,045) 
 Cumulative translation adjustment                                                     143          143 
 Less: Treasury stock; 218 shares at cost, actual basis; no shares, pro forma 
  basis                                                                                 (3)          -- 
                                                                                  --------     -------- 
  Total stockholders' equity (deficit) (2)                                         165,509       (3,863) 
                                                                                  --------     -------- 
Total capitalization                                                              $247,664     $248,220 
                                                                                  ========     ========
</TABLE>

- ----------
(1) The Company expects that a $130,000 New Credit Facility, including a 
    letter of credit sub-limit of $30,000, will be available for working 
    capital and general corporate purposes. The amount shown excludes $16,758 
    of letters of credit which will be issued to replace existing letters of 
    credit. See "Description of Other Indebtedness." 

(2) The pro forma stockholders' deficit is attributed to the following 
    adjustments: 

                                                           (in thousands) 
Historical stockholders' equity                              $ 165,509 
Common Stock converted by existing stockholders (a)           (260,080) 
Equity contribution (b)                                        100,122 
Cash proceeds from exercise of employee stock options            2,998 
Costs and expenses incurred, net of deferred financing 
  cost capitalized                                             (12,412) 
                                                             ---------  
Pro forma stockholders' deficit                              $  (3,863) 
                                                             =========  

- ----------
(a) Assumes non-cash election is not exercised. 
(b) Assumes non-management stockholders do not elect to retain Syratech 
    Common Stock. 

                                      20 
<PAGE> 

            PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS 

   The following unaudited pro forma condensed consolidated financial 
statements (the "Pro Forma Condensed Consolidated Financial Statements") have 
been derived by the application of pro forma adjustments to the Company's 
historical financial statements included in this Prospectus. The pro forma 
condensed consolidated statement of operations for the year ended December 
31, 1995 and for the nine months ended September 30, 1996 give effect to the 
Recapitalization and related transactions and the acquisition of Rauch as if 
such transactions were consummated as of the beginning of the earliest period 
presented. The pro forma condensed consolidated statement of operations for 
the year ended December 31, 1995 also includes the Katy Stock Repurchase and 
the Syroco, Inc. Disposal as if they were consummated on January 1, 1995. The 
acquisition of C. J. Vander and the Silvestri product line were not material 
to the condensed consolidated financial statements and as such are not 
included in the Pro Forma Condensed Consolidated Financial Statements. The 
pro forma balance sheet gives effect to the Recapitalization and related 
transactions as if such transactions had occurred as of September 30, 1996. 
The adjustments are described in the accompanying notes. The Pro Forma 
Financial Statements should not be considered indicative of actual results 
that would have been achieved had the Recapitalization and related 
transactions been consummated on the date or for the periods indicated and do 
not purport to indicate balance sheet data or results of operations as of any 
future date or for any future period. The Pro Forma Condensed Consolidated 
Financial Statements should be read in conjunction with the Company's 
historical financial statements and the notes thereto included in this 
Prospectus. See "Available Information" and "Incorporation of Certain 
Documents by Reference." 

   The pro forma adjustments were applied to the respective historical 
financial statements to reflect and account for the Merger as a 
recapitalization. Accordingly, the historical basis of the Company's assets 
and liabilities has not been impacted by the transaction. 

                                      21 
<PAGE> 

                PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET 
                                 (Unaudited) 
                                (in thousands) 

<TABLE>
<CAPTION>
                                                                  September 30, 1996 
                                                    -----------------------------------------------
                                                     Historical                          Pro Forma 
                                                      Syratech     Recapitalization      Syratech 
                                                    Corporation      Adjustments        Corporation
                                                    -----------    ----------------     -----------
<S>                                                   <C>              <C>               <C>
ASSETS 
Current assets: 
 Cash and equivalents                                 $  9,532         $  (9,532)(1)     $     -- 
 Accounts receivable, net                              117,199                --          117,199 
 Inventories                                           105,297                --          105,297 
 Deferred income taxes                                   8,193                --            8,193 
 Prepaid expenses and other                              1,737                --            1,737 
 Net assets of discontinued operations                     105                --              105 
                                                      --------         ---------         -------- 
    Total current assets                               242,063            (9,532)         232,531 
Property, plant and equipment, net                      60,831                --           60,831 
Purchase price in excess of net assets acquired          6,994                --            6,994 
Other assets                                               461            10,088 (2)       10,549 
                                                      --------         ---------         -------- 
    Total                                             $310,349         $     556         $310,905 
                                                      ========         =========         ======== 
LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT) 
Current liabilities: 
 Revolving loan and notes payable                     $ 82,155         $ (82,155)(3)     $     -- 
 Accounts payable                                       16,586                --           16,586 
 Accrued expenses                                       14,392                --           14,392 
 Accrued compensation                                    3,256                --            3,256 
 Accrued advertising                                     4,779                --            4,779 
 Income taxes payable                                    2,209                --            2,209 
                                                      --------         ---------         -------- 
    Total current liabilities                          123,377           (82,155)          41,222 
Long-term debt                                                           252,083 (4)      252,083 
Deferred income taxes                                   18,795                --           18,795 
Pension liability                                        2,668                --            2,668 
Stockholders' equity (deficit): 
 Preferred stock 
 Common stock                                               87               (48)(5)(6)        39 
 Additional paid-in capital                              9,835            (9,835)(6)           -- 
 Retained earnings (deficit)                           155,447          (159,492)(2)(6)    (4,045) 
 Cumulative translation adjustment                         143                --              143 
 Less: Treasury stock                                       (3)                3 (6)(7)        -- 
                                                      --------         ---------         -------- 
    Total stockholders' equity (deficit)               165,509          (169,372)          (3,863) 
                                                      --------         ---------         -------- 
    Total                                             $310,349         $     556         $310,905 
                                                      ========         =========         ======== 
</TABLE>

         See notes to pro forma condensed consolidated balance sheet. 

                                      22 
<PAGE> 

                              NOTES TO PRO FORMA 
                     CONDENSED CONSOLIDATED BALANCE SHEET 
                       (in thousands except share data) 

   The pro forma financial data have been derived by the application of pro 
forma adjustments to the Company's historical financial statements for the 
period noted. The Merger has been accounted for as a recapitalization which 
will have no impact on the historical basis of assets and liabilities. The 
pro forma financial data assumes that there are no dissenting stockholders to 
the Merger. 

   (1) The net effect of the Merger, as if it occurred on September 30, 1996, 
reflects the following: 

 Sources of Funds: 
 New Credit Facility proceeds (a)                   $ 92,083 
 Senior Notes proceeds                               160,000 
 Syratech cash at September 30, 1996                   9,532 
 Cash from exercise of employee stock options          2,998 
 Equity contribution: 
  THL I                                              100,122 
  Retained by Management (b)                          24,878 
                                                    -------- 
   Total Sources                                    $389,613 
                                                    ======== 
Uses of Funds: 
 Merger consideration (b)                           $284,958 
 Repayment of existing debt                           82,155 
 Fees and expenses                                    22,500 
                                                    -------- 
   Total Uses                                       $389,613 
                                                    ======== 

   ----------
   (a) The Company expects that a $130,000 New Credit Facility, including a 
       letter of credit sub-limit of $30,000, will be available for working 
       capital and general corporate purposes. The amount shown excludes 
       $16,758 of letters of credit which will be issued to replace existing 
       letters of credit. See "Description of Other Indebtedness." 
   (b) Includes 714,400 shares to be retained by Mr. Florence and 63,025 
       shares to be retained by other members of Management. 

(2) The adjustment to retained earnings reflects the total fees and expenses 
    of $22,500 anticipated to be paid to effect the Merger, net of the 
    adjustment to other assets of $10,088 of capitalized debt issuance fees. 
    The estimated fees and expenses are anticipated to consist of (i) fees 
    and expenses related to the Merger Financings, including bank commitment 
    fees and underwriting discounts and commissions, (ii) fees and expenses 
    in connection with the prepayment of historical debt and (iii) 
    professional, advisory and investment banking fees and expenses and (iv) 
    miscellaneous fees and expenses such as printing and filing fees. 

(3) The pro forma adjustment to short-term borrowings reflects the repayment 
    of historical revolving debt outstanding. 

(4) The pro forma adjustment to long-term debt reflects the following: 

New Credit Facility (a)    $ 92,083 
Senior Notes                160,000 
                           -------- 
    Total adjustment       $252,083 
                           ======== 

   ----------
   (a) In addition there are $16,758 of outstanding letters of credit. 

(5) The adjustment reflects the effect of the Merger on the 8,676,631 shares 
    outstanding at $.01 par value per share. There will be 3,906,250 shares 
    outstanding subsequent to the Merger. 

(6) The adjustment reflects amounts distributed to convert up to 8,127,306 
    shares of Syratech Common Stock to cash, including those converted under 
    the Employee Stock Option Plan, for total consideration of $284,958 less 
    the retention of shares by existing stockholders. Combining the value of 
    the retained shares with the receipt of proceeds by Syratech in 
    connection with the Merger for up to 3,191,850 shares issued to THL I 
    results in total equity of $125,000. 

(7) The adjustment reflects the cancellation of the 218 shares of treasury 
    stock. 

                                      23 
<PAGE> 

           PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS 
                                 (Unaudited) 
                                (in thousands) 

<TABLE>
<CAPTION>
                                                              Year Ended December 31, 1995 
                                   ----------------------------------------------------------------------------------
                                                                                          Recapitalization 
                                   Historical   Historical      Pro Forma                     Pro Forma     Pro Forma
                                    Syratech      Rauch        Adjustments      Combined     Adjustments     Combined
                                   ----------   ----------     -----------      --------  ----------------  ---------
<S>                                 <C>          <C>             <C>            <C>           <C>            <C>       
Net sales                           $169,520     $58,919                        $228,439                     $228,439 
Cost of sales                        119,836      47,756         $ 1,604 (1)     168,774                      168,774 
                                                                  (1,233)(2) 
                                                                     811 (3) 
                                    --------     -------         -------        --------                     --------  
  Gross profit                        49,684      11,163          (1,182)         59,665                       59,665 
Selling, general and 
  administrative expenses             34,239      11,795          (1,604)(1)      44,227      $    450 (8)     44,677 
                                                                     241 (4) 
                                                                    (444)(5) 
                                    --------     -------         -------        --------      --------       --------  
                                                                                                  (450) 
Income (loss) from 
  operations                          15,445        (632)            625          15,438                       14,988 
Interest expense                        (287)     (1,305)          1,592 (6)                   (19,958)(9)    (19,958) 
Interest income                        4,881                      (4,881)(6) 
Gain on insurance settlement                       6,275          (6,275)(7) 
Other income                                         157                             157                          157 
                                    --------     -------         -------        --------      --------       --------  
  Income (loss) before 
    provision (benefit) for 
    income taxes                      20,039       4,495          (8,939)         15,595       (20,408)        (4,813) 
Provision (benefit) for income 
  taxes                                6,863       2,102          (3,507)(10)      5,458        (7,143)(10)    (1,685) 
                                    --------     -------         -------        --------      --------       --------  
Income (loss) from continuing 
  operations                        $ 13,176     $ 2,393         $(5,432)       $ 10,137      $(13,265)      $ (3,128) 
                                    ========     =======         =======        ========      ========       ========  
</TABLE>

    See notes to pro forma condensed consolidated statement of operations. 

                                      24 
<PAGE> 

                              NOTES TO PRO FORMA 
                CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS 
                         YEAR ENDED DECEMBER 31, 1995 
                                 (in thousands)

   The pro forma condensed consolidated financial data have been derived by 
the application of pro forma adjustments to the Company's historical 
financial statements for the period noted. The Merger has been accounted for 
as a recapitalization which will have no impact on the historical basis of 
assets and liabilities. The pro forma financial data assumes that there are 
no dissenting shareholders to the Merger. 

 (1) Reflects a reclassification of Rauch warehouse and distribution costs to 
     conform to the Company's accounting for such costs. 

 (2) Reflects an adjustment for certain non-recurring expenses incurred as a 
     result of a 1994 fire at Rauch's principal manufacturing, warehouse and 
     distribution facility. 

 (3) Reflects additional depreciation expense as a result of an allocation of 
     a portion of the Rauch purchase price to property, plant and equipment. 

 (4) Reflects additional amortization expense as a result of amortizing, over 
     30 years, the allocation of Rauch purchase price in excess of net assets 
     acquired. 

 (5) Reflects an adjustment for certain acquisition related fees incurred by 
     Rauch. 

 (6) Reflects the reduction of interest income assuming an average rate of 
     interest of 5.8% earned by the Company on its cash investments over the 
     period and a reduction in interest expense at an assumed rate of 8.3% 
     had the acquisition of Rauch, the Katy Stock Repurchase and the Syroco, 
     Inc. Disposal transactions occurred on January 1, 1995. 

 (7) Reflects the elimination of the non-recurring gain on insurance 
     settlement recorded by Rauch in 1995 which related to the 1994 Rauch 
     fire. 

 (8) The pro forma adjustment to selling, general and administrative expenses 
     reflect the annual management fee the Company will pay to Thomas H. Lee 
     Company. 

 (9) The pro forma adjustment to interest expense reflects the following: 

     Interest expense on the New Credit Facility (assumed 9.0% rate)    $ 1,751
     Interest expense on the Senior Notes (assumed 10.5% rate)           16,800
     Amortization of debt issuance costs over 6-10 years                  1,407
                                                                        -------
         Total adjustment                                               $19,958
                                                                        =======

     A 0.125% increase or decrease in the assumed average interest rate on the
     Senior Notes would change the pro forma interest expense by $200. The pro
     forma net income (loss) would change by $130.

(10) The adjustment reflects the tax effect of the pro forma adjustments at a 
     35% effective tax rate. 

                                      25 
<PAGE> 

           PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS 
                                 (Unaudited) 
                                (in thousands) 

<TABLE>
<CAPTION>
                                                           Nine Months Ended September 30, 1996 
                                    ----------------------------------------------------------------------------------
                                                                                           Recapitalization 
                                    Historical   Historical     Pro Forma                     Pro Forma      Pro Forma
                                     Syratech     Rauch(1)     Adjustments     Combined      Adjustments      Combined
                                    ----------    --------     -----------     --------    ----------------  ---------
<S>                                  <C>           <C>           <C>           <C>             <C>            <C>
Net sales                            $182,727      $   609                     $183,336                      $183,336
Cost of sales                         130,303          330       $   (154)(2)   130,580                        130,580
                                                                      101 (3) 
                                     --------      -------       --------      --------                       --------
    Gross profit                       52,424          279             53        52,756                         52,756
Selling, general and 
  administrative expenses              39,161        1,806             30(4)     39,917        $    338 (5)     40,255
                                                                      (94)(6) 
                                                                     (986)(7) 
Other operating income                  5,057(8)                                  5,057                          5,057
                                     --------      -------       --------      --------        --------       --------
    Income (loss) from 
      operations                       18,320       (1,527)         1,103        17,896            (338)        17,558
Interest expense                       (2,083)         (93)          (519)(9)    (2,695)        (15,734)(10)   (18,429)
Interest income                           662           21                          683                            683
Other income                           11,900(11)                 (11,900)(12) 
                                     --------      -------       --------      --------        --------       --------
Income (loss) before provision 
  (benefit) for income taxes           28,799       (1,599)       (11,316)       15,884         (16,072)          (188)
Provision (benefit) for income 
  taxes                                10,080         (560)        (3,961)(13)    5,559          (5,624)(13)       (65)
                                     --------      -------       --------      --------        --------       --------
Net income (loss)                    $ 18,719      $(1,039)      $ (7,355)     $ 10,325        $(10,448)      $   (123)
                                     ========      =======       ========      ========        ========       ========
</TABLE>

      See notes to pro forma condensed consolidated statement of operations. 

                                      26 
<PAGE> 

                              NOTES TO PRO FORMA 
                CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS 
                     NINE MONTHS ENDED SEPTEMBER 30, 1996 
                                 (in thousands)

   The pro forma condensed consolidated financial data have been derived by 
the application of pro forma adjustments to the Company's historical 
financial statements for the period noted. The Merger has been accounted for 
as a recapitalization which will have no impact on the historical basis of 
assets and liabilities. The pro forma financial data assumes that there are 
no dissenting shareholders to the Merger. 

 (1) Includes results of operations of Rauch for the 45 day period, beginning 
     January 1, 1996 prior to its acquisition by the Company. 

 (2) Reflects an adjustment for certain nonrecurring expenses incurred as a 
     result of the 1994 fire at Rauch's principal manufacturing, warehouse 
     and distribution facility. 

 (3) Reflects additional depreciation expense as a result of an allocation of 
     a portion of the Rauch purchase price to property, plant and equipment. 

 (4) Reflects additional amortization expense as a result of amortizing, over 
     30 years, the allocation of Rauch purchase price in excess of net assets 
     acquired. 

 (5) The pro forma adjustment to selling, general and administrative expenses 
     reflect the annual management fee the Company will pay to the Thomas H. 
     Lee Company. 

 (6) Reflects an adjustment for certain acquisition related fees incurred by 
     Rauch. 

 (7) Reflects an adjustment for a stock option buy out by Rauch. 

 (8) Consists of income of $5,057 from the sale of Farberware inventory and 
     other operating income, net of certain selling, general and 
     administrative expenses, relating to the sale of Farberware inventory. 
     The Company licensed the right to manufacture, market and distribute 
     these products to a third party. See "Business--Recent Transactions." 

 (9) Reflects an increase in interest expense had the acquisition of Rauch 
     taken place on January 1, 1995, using an interest rate of 8.3% per 
     annum, which represents the Company's weighted average interest costs 
     for the period. 

(10) The pro forma adjustment to interest expense reflects the following: 

      Interest expense on the New Credit Facility (assumed 9.0% rate)   $ 2,078
      Interest expense on the Senior Notes (assumed 10.5% rate)          12,600
      Amortization of debt issuance costs over 6-10 years                 1,056
                                                                        -------
          Total adjustment                                              $15,734
                                                                        =======

      A 0.125% increase or decrease in the assumed average interest rate on 
      the Senior Notes would change the pro forma interest expense by $150. 
      The pro forma net income (loss) would change by $98.


(11) Consists of non-recurring pre-tax income of $11,900 related to licensing 
     the Farberware name for use on cookware and bakeware. 

(12) Reflects the elimination of the non-recurring pre-tax income related to 
     licensing the Farberware name for use on cookware and bakeware. 

(13) The adjustment reflects the tax effect of the pro forma adjustments at a 
     35% effective tax rate. 

                                      27 
<PAGE> 

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

                       See "Forward Looking Statements" 

   The following analysis of the financial condition and results of 
operations of the Company is qualified in its entirety by the more detailed 
information and financial data, including the Condensed Consolidated 
Financial Statements and related notes thereto, appearing elsewhere herein. 

General 

   The Company has historically expanded its product lines through 
acquisitions. The Company has integrated these acquisitions into its existing 
operations, resulting in increased sales and a broader product line. All 
acquisitions of businesses were accounted for under the purchase method of 
accounting, and, accordingly, the results of operations of each acquired 
company have been included in the Consolidated Statements of Earnings since 
its respective acquisition date. 

   Due to the number, magnitude and timing of the Company's acquisitions, the 
Company's operating results, as reflected in the Consolidated Financial 
Statements, are not directly comparable on a year-to-year basis or quarter- 
to-quarter basis. See "Business--Recent Transactions." 

Results of Operations 

   The following table sets forth certain financial data as a percentage of 
net sales of the Company for each of the periods presented. 

<TABLE>
<CAPTION>
                                                              Percentage of Net Sales 
                                                    ---------------------------------------------
                                                                                Nine Months Ended
                                                    Year Ended December 31,       September 30,
                                                    ------------------------    -----------------
                                                    1993      1994      1995     1995      1996 
                                                    -----    -----     -----     -----     -----  
<S>                                                 <C>      <C>       <C>       <C>       <C>    
Net Sales                                           100.0%   100.0%    100.0%    100.0%    100.0% 
Cost of sales                                        69.0     71.0      70.7      71.9      71.3 
                                                    -----    -----     -----     -----     -----  
 Gross profit                                        31.0     29.0      29.3      28.1      28.7 
Selling, general and administrative expenses         22.6     21.5      20.2      20.2      21.4 
Other operating income                                                                       2.7(1) 
                                                    -----    -----     -----     -----     -----  
 Income from operations                               8.4      7.5       9.1       7.9      10.0 
Interest income (expense), net                       (0.7)    (0.3)      2.7       2.7      (0.7) 
Other income                                                                                 6.5(2) 
                                                    -----    -----     -----     -----     -----  
 Income before income taxes                           7.7      7.2      11.8      10.6      15.8 
Provision for income taxes                            1.9      1.9       4.0       3.7       5.6 
                                                    -----    -----     -----     -----     -----  
 Income from continuing operations                    5.8%     5.3%      7.8%      6.9%     10.2% 
                                                    =====    =====     =====     =====     =====  
</TABLE>

(1) Includes income from the sale of Farberware inventory and other operating 
    income, net of certain selling, general and administrative expenses 
    relating to the sale of Farberware inventory. The Company licensed the 
    right to manufacture, market and distribute these products to a third 
    party. See "Business--Recent Transactions." 

(2) Consists of non-recurring pre-tax income related to licensing the 
    Farberware name for cookware and bakeware. 

 Nine Months Ended September 30, 1996 Compared to Nine Months Ended September 
 30, 1995 

   Net sales increased 54.0% to $182.7 million for the nine months ended 
September 30, 1996 from $118.6 million for the nine months ended September 
30, 1995. Excluding the impact of acquisitions of businesses and product 
lines completed in 1996, net sales increased 9.5%. This increase reflects 
primarily increased sales volume of the Company's sterling silver flatware 
and certain tabletop and giftware. 

   Gross profit increased 57.3% to $52.4 million for the nine months ended 
September 30, 1996 from $33.3 million for the nine months ended September 30, 
1995. Gross profit as a percentage of sales was 28.7% for the nine months 
ended September 30, 1996 compared to 28.1% for the nine months ended 
September 30, 1995. The increase in the gross profit percentage was primarily 
a result of the acquisition of the high end Silvestri seasonal product line 
and improved gross profit margin on the Company's giftware product line. The 
Company expects 

                                      28 
<PAGE> 

pressure on its gross profit percentage during 1996 (and possibly thereafter) 
due to the acquisition of Rauch, which historically has had gross profit 
margins which have been lower than those of certain other product lines. 

   Selling, general and administrative expenses increased to 21.4% as a 
percentage of net sales or $39.2 million for the nine months ended September 
30, 1996 from 20.2% or $24.0 million for the comparable period of 1995. The 
increase in selling, general and administrative expenses is due primarily to 
inclusion of selling, general and administrative expenses of Rauch and 
Silvestri; selling, general and administrative expenses related to the 
disposal of Farberware inventory and increased costs related to the growth in 
sales volume including personnel related costs, royalties and product and 
systems development costs. 

   Income from operations increased 96.5% to $18.3 million from $9.3 million 
in the nine months ended September 30, 1995. Included in income from 
operations for the nine months ended September 30, 1996 was income of $5.1 
million, net of certain selling, general and administrative expenses, from 
the disposal of Farberware inventory. The Company expects the disposal of the 
Farberware inventory to continue for the remainder of 1996 and into 1997. 

   Interest expense, net, was $1.4 million for the nine months ended 
September 30, 1996 compared to net interest income of $3.2 million for the 
nine months ended September 30, 1995. This change resulted from a reduction 
in invested cash used to purchase and retire 3,064,751 shares of the 
Company's Common Stock, for recent acquisitions and seasonal working capital 
needs. 

   The provision for income taxes was $10.1 million for the nine months ended 
September 30, 1996 compared to $4.3 million for the nine months ended 
September 30, 1995. The effective tax rate was 35.0% for the nine months 
ended September 30, 1996, compared to 34.2% for the comparable nine months of 
1995. The increase in the effective income tax rate in 1996 is due to the 
higher proportion of income earned in tax jurisdictions with higher income 
tax rates. 

   Net income for the nine months ended September 30, 1996, all of which was 
from continuing operations, was $18.7 million or $2.13 per share, on shares 
of 8,781,000, compared to income from continuing operations of $8.2 million 
or $0.70 per share, on shares of 11,814,000, for the same period last year. 
The nine months ended September 30, 1996 included non-recurring pre-tax 
income of $11.9 million, net of costs, resulting from a license agreement. 
Net income for the nine months ended September 30, 1995 was $41.3 million or 
$3.49 per share. The nine months of 1995 included income from discontinued 
operations, net of income taxes, of $2.6 million and the gain on sale of 
Syroco, Inc. of $30.5 million totaling $2.79 per share. 

 Year Ended December 31, 1995 Compared to Year Ended December 31, 1994 

   Net sales increased by 15.1% to $169.5 million in 1995 from $147.3 million 
in 1994 primarily due to expanded product offerings within the giftware line, 
as well as increased demand for the Company's giftware products and an 
increase in its seasonal product category. The Company's sales increased 
despite a difficult retail environment in 1995. 

   The Company's gross profit increased 16.4% to $49.7 million in 1995 from 
$42.7 million in 1994. The gross profit as a percentage of net sales 
increased to 29.3% in 1995 from 29.0% in 1994. This increase was due 
primarily to improved product mix in the giftware lines. 

   Selling, general and administrative expenses increased to $34.2 million in 
1995 from $31.6 million in 1994 but decreased as a percentage of net sales to 
20.2% in 1995 from 21.5% in 1994. The decrease of 1.3 percentage points was 
due to the Company's cost reduction program following the sale of Syroco. 

   Income from operations increased 39.4% to $15.4 million in 1995 from $11.1 
million in 1994 as a result of the factors discussed above. 

   Interest income, net, was $4.6 million in 1995 compared to net interest 
expense of $0.5 million in 1994. Interest income was earned primarily as a 
result of investing the net proceeds from the sale of Syroco in short-term, 
investment grade securities. 

   The provision for income taxes in 1995 was $6.9 million compared with $2.8 
million in 1994. The effective income tax rate increased to 34.3% in 1995 
from 26.0% in 1994. The 1995 effective income tax rate increased 

                                      29 
<PAGE> 

primarily due to an increase in the proportion of the Company's earnings in 
tax jurisdictions with higher tax rates, primarily interest income earned in 
the United States. 

 Year Ended December 31, 1994 Compared to Year Ended December 31, 1993 

   The Company's net sales increased 20.1% to $147.3 million in 1994 from 
$122.7 million in 1993 primarily due to an expanded product offering in the 
giftware line and strong demand for existing product lines including sterling 
silver flatware. 

   The Company's gross profit increased 12.2% to $42.7 million in 1994 from 
$38.0 million in 1993. The gross profit as a percentage of net sales 
decreased to 29.0% in 1994 from 31.0% in 1993. The decrease in gross profit 
as a percentage of net sales in 1994 was due primarily to increased raw 
material costs and higher growth in the Company's imported product lines, 
which typically have lower gross profit margins. 

   Selling, general and administrative expenses increased to $31.6 million in 
1994 from $27.7 million in 1993 but decreased as a percentage of net sales to 
21.5% in 1994 from 22.6% in 1993. The higher expense levels reflect increased 
personnel costs, commissions, product design and development, printing and 
advertising costs due to higher 1994 sales volume and an increase in sales 
volume which was anticipated for 1995 as a result of the factors discussed 
above. 

   Income from operations increased 7.4% to $11.1 million in 1994 from $10.3 
million in 1993 as a result of the factors discussed above. 

   Interest expense, net decreased to $0.5 million in 1994 from $0.9 million 
in 1993. This decrease reflects lower borrowings during 1994 compared to 
1993. 

   The provision for income taxes in 1994 was $2.8 million compared with $2.4 
million in 1993. The effective income tax rate increased to 26.0% in 1994 
from 25.3% in 1993. This increase was due primarily to an increase in the 
proportion of the Company's earnings in jurisdictions with higher tax rates. 
The Company's subsidiaries in Puerto Rico and in Hong Kong are taxed at rates 
significantly below United States federal and state rates. 

Liquidity and Capital Resources 

   On March 28, 1995, the Company sold its casual furniture and accessories 
business of Syroco, Inc. to Marley Plc for net proceeds of $133.9 million 
after transaction costs and income taxes. The Company has used the net 
proceeds from the sale of Syroco for working capital requirements to grow its 
existing business, to effect the Katy Stock Repurchase and to make several 
acquisitions in 1996. 

   On December 29, 1995, the Company effected the Katy Stock Repurchase. The 
aggregate purchase price of $52.1 million represented approximately $17 per 
share. The purchase was substantially financed by the issuance of two 
promissory notes due January 2, 1996 to subsidiaries of Katy and the 
assumption of short term bank debt, all aggregating $51.7 million. The two 
promissory notes and the short-term bank debt were repaid on January 2, 1996. 

   Net cash used in operating activities for the nine months ended September 
30, 1996 was approximately $50.4 million. The primary uses of cash were 
seasonal and acquisition related increases in accounts receivable and 
inventories. Partially offsetting these uses was the decrease in marketable 
securities as a result of the repayment of temporary borrowings used to 
effect the Katy Stock Repurchase. 

   At September 30, 1996, accounts receivable increased to $117.2 million 
from $31.9 million at December 31, 1995. This increase is primarily the 
result of sales of Farberware inventory, seasonality, the recent acquisitions 
and increased sales volume in the tabletop and giftware product lines. The 
increase in inventory from $41.2 million at December 31, 1995 to $105.3 
million at September 30, 1996 is due to recent acquisitions, including 
purchased Farberware inventory, and to a seasonal increase in the Company's 
inventory in anticipation of the fourth quarter selling season. During 1996, 
$23.8 million was collected from the final settlement agreement for the Rauch 
fire loss which occurred prior to the Company's acquisition of Rauch. 

   Net cash used in operating activities for the year ended 1995 was 
approximately $39.6 million compared to $10.6 million in 1994. The primary 
uses of cash were the working capital increases in the casual furniture and 
accessories business prior to its sale and the increase in marketable 
securities as a result of the investment of proceeds from the Syroco sale. 

                                      30 
<PAGE> 

   The Company's working capital requirements are seasonal and tend to be 
highest in the period from September through December due to the Christmas 
selling season. Accounts receivable tend to decline during the first quarter 
as receivables generated during the third and fourth quarters are collected 
and remain lower until the next peak season beginning in September. 
Accordingly, the Company's debt level under its revolving credit facilities 
generally peaks in the third quarter and reduces during the first quarter. 
This seasonality has increased as a result of the acquisition of Rauch and 
the Silvestri product line. See "Risk Factors--Seasonality". 

   The Company's capital expenditures in 1995 were $2.7 million. These 
expenditures were primarily for machinery and equipment for the Company's 
sterling silver fabrication operation, renovations and improvements of its 
East Boston facility and the expansion of its East Boston showroom. 

   Capital expenditures were approximately $10.2 million for the nine months 
ended September 30, 1996. These expenditures were primarily for a warehouse 
in South Carolina, computer software and hardware, improvements at the 
Company's East Boston facility and machinery, tools and dies for the 
Company's manufacturing facilities. 

   The Company expects capital expenditures for the year ended December 31, 
1996 to be approximately $18 million, including preliminary construction 
costs for a warehouse facility on the West Coast, the cost of certain 
machinery and equipment for Rauch and for a building and equipment for C.J. 
Vander. The Company expects capital expenditures for the year ended December 
31, 1997 to be approximately $20.6 million, primarily consisting of costs 
associated with the acquisition of land and the construction of a warehouse 
facility on the West Coast. 

   The revolving credit facility of one of the Company's Puerto Rican 
subsidiaries expired on May 30, 1996; however, the Company received a letter 
of commitment increasing the line from $4.0 million to $10.0 million and 
extending it to May 31, 1997. As of September 30, 1996, the Company was 
negotiating the final details of the line of credit. On October 15, 1996, the 
Puerto Rican subsidiary and the lender entered into an Amended and Restated 
Line of Credit Agreement increasing the facility to $10 million and renewing 
it to May 31, 1997. As of September 30, 1996, the amount of outstanding 
borrowings under the line was $1.9 million. 

   On September 30, 1996, borrowings and credit availability, net of $16.8 
million of outstanding letters of credit, under the Company Loan Agreement, 
the Rauch Loan and the Puerto Rican subsidiary's line totaled $82.2 million 
and $16.7 million, respectively. 

   The Company anticipates, assuming that the Recapitalization was 
consummated on September 30, 1996, that up to approximately $377.1 million of 
financing will be required in connection with the Recapitalization and 
related transactions for (i) the consummation of the Merger, (ii) the 
repayment of the existing bank debt of the Company and (iii) the payment of 
fees and expenses associated with the Recapitalization. The Company expects 
to obtain the necessary funds from (i) the Equity Investment, (ii) the 
issuance and sale of the Senior Notes in the Offering and (iii) borrowings 
under the New Credit Facility. See "The Recapitalization" and "Use of 
Proceeds". 

   At the time of the execution of the Merger Agreement, a commitment letter
to provide senior credit financing was presented to the Company. The Company and
Thomas H. Lee Company are currently negotiating to modify certain terms of such
commitment. The New Credit Facility will provide for $130.0 million of
revolving credit borrowings. The New Credit Facility will mature on the fifth
anniversary of the Recapitalization. Interest on loans under the New Credit
Facility will bear interest at rates based upon federal or Eurodollar Rates plus
an applicable margin. Loans under the New Credit Facility will be guaranteed by
any and all current or future domestic subsidiaries of the Company and will be
secured by security interests in the accounts receivable and inventory of the
Company and its domestic subsidiaries. For a more complete description of the
New Credit Facility, see "Risk Factors--Significant Leverage and Debt Service;
Effective Subordination" and "Description of Other Indebtedness."

   The Company anticipates that its principal use of cash following the 
Recapitalization will be working capital requirements, debt service 
requirements and capital expenditures as well as expenditures relating to 
acquisitions and integrating acquired businesses. Based upon current and 
anticipated levels of operations, the Company believes that its cash flow 
from operations, together with amounts available under the New Credit 
Facility, will be adequate to meet its anticipated requirements in the 
foreseeable future for working capital, capital expenditures and interest 
payments. There can be no assurance, however, that the Company's business 
will continue to generate sufficient cash flow from operations in the future 
to service its debt, and the Company may be required to refinance all or a 
portion of its existing debt or to obtain additional financing. There can be 
no assurance that any such refinancing would be possible or that any 
additional financing could be obtained. The inability to obtain additional 
financing could have a material adverse effect on the Company. 

                                      31 
<PAGE> 

Accounting Pronouncements 

   Effective January 1, 1996, the Company adopted Statement of Financial 
Accounting Standards No. 123, "Accounting For Stock-Based Compensation" 
("Statement 123"). The Company has continued to account for its stock-based 
transactions to employees in accordance with Accounting Principles Board 
Opinion No. 25, "Accounting for Stock Issued to Employees" and will include 
the pro forma disclosures required by Statement 123, if material, in its 
annual financial statements. For stock option grants to non-employees, the 
Company follows the provisions of Statement 123, calculates compensation 
expense using a fair value based method and amortizes compensation expense 
over the vesting period. During the nine months ended September 30, 1996, the 
Company did not grant any options to purchase shares of common stock to 
non-employees. 

   Also, effective January 1, 1996, the Company adopted Statement of 
Financial Accounting Standards No. 121, "Accounting for the Impairment of 
Long-Lived Assets and for Long-Lived Assets to Be Disposed Of" ("Statement 
121"). Statement 121 requires that long-lived assets held and used by an 
entity be reviewed for impairment whenever circumstances indicate that the 
carrying amount of an asset may not be recoverable. It also requires that 
long-lived assets to be disposed of be reported at the lower of the carrying 
amount or fair value less the cost to sell. The adoption of Statement 121 did 
not have a material effect on the Company's financial position or results of 
operations for the nine months ended September 30, 1996. 

                                      32 
<PAGE> 

                                   BUSINESS 

Overview 

   Syratech designs, manufactures, imports and markets a diverse portfolio of 
tabletop, giftware and seasonal products. The Company is a leading domestic 
manufacturer and marketer of sterling silver flatware, sterling silver and 
silver-plated hollowware. The Company also offers a number of other 
complementary tabletop and giftware items, including stainless steel 
flatware, brass hollowware, picture frames and photo albums, glassware, 
woodenware and ceramics. Tabletop and giftware products generated 
approximately 90.4% of net sales for the year ended December 31, 1995. The 
Company also is a leading domestic manufacturer and marketer of seasonal 
products including Christmas ornaments as well as a distributor of Christmas 
trim, lighting and tree skirts. Seasonal products generated approximately 
9.6% of net sales for the year ended December 31, 1995. 

   Syratech has positioned itself as a single-source supplier to retailers by 
offering a wide assortment of products across multiple price points through 
its "good-better-best" strategy. This strategy enables the Company to sell 
its products through a broad array of distribution channels, including retail 
specialty stores, department stores, mass market merchandisers, catalogue 
showrooms and warehouse clubs. Syratech markets its products under numerous 
Company-owned tradenames including the Towle Silversmiths(r), Wallace 
International Silversmiths(r)and International Silver Company(r) tradenames 
which are used in connection with the sale of tabletop and giftware items and 
the Rauch(r) and Silvestri(r) tradenames which are used in connection with 
the sale of Christmas and other seasonal merchandise. 

   Syratech has made a number of recent acquisitions to broaden and 
complement its existing product lines. The Company has significantly enhanced 
the value of acquired product lines by integrating them into the Company's 
existing infrastructure. During 1996, the Company acquired Rauch, a leading 
domestic manufacturer and marketer of Christmas ornaments, and C.J. Vander, a 
U.K. manufacturer and marketer of prestigious sterling silver flatware and 
hollowware. Also in 1996, the Company acquired certain assets, including the 
tradenames, of Silvestri, a high- end manufacturer and marketer of Christmas 
ornaments, collectibles, lighting and trim as well as other giftware and 
decorative accessories, and Potpourri, a manufacturer and marketer of 
Christmas products. The Company continually introduces new products and 
expands the distribution of its existing products. As a result, the Company 
has generated significant growth in net sales and EBITDA from $82.9 million 
and $9.7 million, respectively, in 1991 to $169.5 million and $18.7 million, 
respectively, in 1995. Furthermore, the Company believes that the continued 
integration of the acquisitions into its existing business will position it 
to increase sales and profitability. 

Competitive Strengths 

   The Company's goal is to become the leading domestic, single-source 
supplier of tabletop, giftware and seasonal products to retailers. To achieve 
this goal, the Company will rely on its core competitive strengths, which are 
as follows: 

  Leading Market Positions. The Company is one of the leading domestic
manufacturers and marketers of sterling silver flatware and sterling silver and
silverplated hollowware. These products are sold under the Wallace, Towle and
International Silver tradenames, which are well-recognized and date back to the
American Colonial period. In addition, the Company is one of the leading
domestic manufacturers of Christmas ornaments. These products are sold under the
Rauch and Silvestri tradenames, which are well-established brands for Christmas
and other seasonal merchandise. Historically, the Company has been able to
increase sales by leveraging its leading market positions, strong presence with
retailers and strong brand identity with consumers to introduce new products and
product categories.

   Broad Portfolio of Products with Well-Recognized Tradenames. The Company 
provides a broad offering of quality products at multiple price points. These 
items range from exclusive prestige products, such as sterling silver 
flatware and hollowware, to moderately priced products, including 
silverplated and stainless steel flatware, silverplated and brass hollowware 
and other giftware and seasonal merchandise. 

   Syratech uses Company-owned and licensed tradenames as merchandising tools 
to assist retailers in coordinating their product offerings and 
differentiating their products from those of their competitors. In addition 
to the Wallace, Towle, International, Rauch and Silvestri tradenames, the 
Company markets giftware products under numerous other tradenames, including 
Rochard(r), Holiday Workshop(r), Melannco(r) and Elements(r). The Company 
believes that its strongest brands draw customers into retail stores 
specifically to purchase products bearing those 

                                      33 
<PAGE> 

tradenames. In addition to its own tradenames, the Company produces a variety 
of products under license from certain entities including The Walt Disney 
Company(r), Cuisinart(r), Victoria & Albert Museum(r) and Faberge, Inc.(r). 

   The Company recently acquired certain assets, including the intellectual 
property, of Farberware, Inc. Following this acquisition, the Company 
licensed the Farberware tradename to third parties for use on cookware and 
bakeware, small electric and certain other commercial electric items. The 
Company is currently marketing certain products under the Farberware 
tradename and believes there are significant opportunities to develop the 
tradename in other product categories which have not been otherwise licensed 
to third parties. 

   The Company's diverse product lines allow it to target a wide range of 
customers and to respond more effectively to changes in retail distribution 
and consumer preferences. Furthermore, the vendor consolidation trend in the 
retail industry increases demand for vendors, like the Company, who can make 
timely deliveries of a broad range of quality products and provide 
advertising and other sales support. 

   Diversified Distribution Channels. The Company sells its products to 
approximately 30,000 customers in most major distribution channels, including 
retail specialty stores, such as jewelry, seasonal and nonseasonal giftware 
and collectible stores, department stores, mass market merchandisers, 
catalogue showrooms, warehouse clubs, premium and incentive marketers, drug 
store chains and home centers. The Company believes that the recent Rauch and 
Silvestri acquisitions will strengthen the Company's presence with mass 
market merchandisers and department and specialty stores, respectively. In 
addition, the Company has a policy of not owning or operating Company outlet 
stores and believes that this policy further strengthens relationships with 
customers. The Company's broad customer base, both in terms of number of 
customers and distribution channels, reduces exposure to any single customer 
or distribution channel. In 1995, no single customer accounted for more than 
6.3% of the Company's net sales. 

   Innovative Product Development.  The vast majority of the Company's 
products, including products that are sourced from outside vendors, are 
designed by the Company's design team and independent designers in 
conjunction with the Company's product development and marketing teams. The 
Company's design and product development and marketing teams collaborate (i) 
to introduce innovative new products and product categories, such as the 
Holiday Workshop line of seasonal products, the Hostess Helpers(r) sterling 
accessory line and a dinnerware category that coordinates with sterling 
silver flatware and (ii) to develop acquired brands into successful product 
lines for the Company, such as the Melannco lines of picture frames and photo 
albums and the Elements glassware lines. 

   Integrated Manufacturing and Sourcing. The Company relies both on its own 
domestic manufacturing capabilities and on a variety of suppliers located 
primarily in the Asia Pacific Rim to deliver quality products at competitive 
prices to its customers. The Company's decision to manufacture or to import 
is based largely upon expertise, quality, availability and cost. In order to 
ensure quality, imported products are generally manufactured using 
Company-owned tools and dies. In 1995, through its import organization 
comprised of approximately 150 employees, both in the U.S. and overseas, the 
Company sourced products from approximately 160 manufacturers, with whom in 
many cases it has had long-standing relationships. 

Business Strategy 

   The Company has developed and is implementing a business strategy to build 
upon its core operating strengths and enhance profitability. 

  Leverage Recent Acquisitions. The Company believes that opportunities for
growth in sales and profitability exist through successfully integrating its
recent acquisitions into the Company's sales and marketing organization and
consolidating and rationalizing certain operations. Historically, the Company
has expanded and augmented acquired product lines through leveraging internal
marketing expertise and existing distribution relationships.

   The Company plans to expand the distribution of Rauch and Silvestri 
products by marketing them through the Company's established distribution 
channels and also plans to add new products to their existing lines. By 
integrating Rauch, Silvestri and Potpourri with the Company's internally 
developed Holiday Workshop lines of seasonal products, the Company has 
significantly expanded its product offerings in this product category, both 
in terms of types of product and retail price points, and strengthened its 
presence in major retail channels. In addition, the Company believes that 
such strengthened presence will provide opportunities to cross-sell the 
Company's tabletop and giftware product lines through Rauch and Silvestri 
distribution channels. 

                                      34 
<PAGE> 

   Through the acquisition of C.J. Vander, the Company believes that it will 
be able to expand the distribution of Wallace and Towle sterling silver and 
silverplated product lines into the European market, primarily through C.J. 
Vander's existing distribution channels. In addition, the Company intends to 
expand the distribution of C.J. Vander products in the United States through 
the Company's independent representatives who sell to high-end specialty and 
department stores. 

   In addition, the Company believes that the recent acquisitions will enable 
it to achieve cost savings through (i) the consolidation of warehouses, 
showrooms and manufacturing facilities, (ii) efficiencies resulting from 
increasing sales volume through its existing distribution network and (iii) 
reductions in certain general and administrative expenses, such as MIS, human 
resources and credit analysis. For example, the Company is consolidating its 
distribution facilities in the Western United States by building its own 
warehouse to reduce costs, increase capacity and serve its customers more 
efficiently. 

   Expand Distribution of Existing Product Lines. The Company believes that 
it has significant opportunities to expand the distribution of its existing 
product lines by increasing the penetration of existing retailer customers 
and the number of retail outlets to which it sells. Beginning in 1994, the 
Company implemented a program with a specialty retailer and franchisee, 
whereby the Company sources, markets and distributes giftware products for 
the customer's retail system comprised of several thousand stores. As a 
result, the Company has identified several growth opportunities, both in 
terms of expanded product offerings and additional store coverage. In 
addition, the Company intends to expand the distribution of several product 
lines introduced in the past several years, such as Melannco and Elements, 
which the Company believes are growth opportunities that have not yet been 
fully exploited. 


  Broaden Product Offerings. The Company expects to make a number of new
product introductions each year. As a result of the planned investments in
tools, dies and machinery, the Company believes that it will be able to broaden
significantly its offering of Christmas and other seasonal merchandise beginning
in 1997. The Company intends to capitalize on the Farberware tradename by
introducing new products in categories as to which exclusive rights to the
tradename have not been granted to third parties. In addition, the Company
continues to expand and upgrade its line of sterling silver, silverplated and
other tabletop and giftware products.

   Invest Further in Technology and Productivity to Maintain a Low-Cost 
Structure. In order to support the growth of its business, during 1997 the 
Company plans to invest $15 million to expand its manufacturing, warehousing 
and distribution capabilities. The Company intends to invest in additional 
application solutions to enhance its Electronic Data Interchange (EDI) and 
warehousing capabilities. The Company plans to add a Warehousing Management 
System (WMS) to each of its warehouses. These systems will enhance the 
Company's ability to service its customers by improving its order processing 
and logistics and storage utilization, minimizing order cycle times, 
enhancing inventory management, and ensuring that customer orders are 
processed efficiently. Additionally, the Company is planning to expand its 
manufacturing capabilities by acquiring new tools, dies and machinery. The 
Company also has purchased a 828,000 square foot manufacturing and 
distribution facility in Chester, South Carolina which will increase 
production capacity and reduce costs. 

   Make Selected Acquisitions. The Company believes that the giftware and 
seasonal markets and, to a lesser extent, the tabletop market are highly 
fragmented with a number of small manufacturers and marketers of limited 
products lines. The Company believes that these industry dynamics and the 
continuing trend among retailers to consolidate their vendor base should 
generate attractive opportunities to acquire complementary brands, products, 
product categories and businesses that will provide operating synergies. 

Recent Transactions 

  Rauch 
   On February 15, 1996, the Company, through an indirect wholly owned 
subsidiary, acquired the outstanding shares of Rauch for approximately $49.6 
million, including costs of the transaction. The acquisition was accounted 
for under the purchase method of accounting, and the results of operations of 
Rauch have been included with the results of the Company from February 15, 
1996. The purchase price in excess of net assets acquired of $7.2 million is 
being amortized on the straight line basis over 30 years. During the nine 
months ended September 30, 1996, 

                                      35 
<PAGE> 

the Company received $23.8 million ($20.5 million in the third quarter of 
1996) in connection with an insurance claim relating to a 1994 fire at Rauch. 
During the fiscal year ended December 31, 1995, net sales of Rauch were $58.9 
million. See "Pro Forma Condensed Consolidated Financial Statements." 

  Farberware Inc. 
   On April 2, 1996, the Company, through its indirect wholly owned 
subsidiary, Far-B Acquisition Corp. ("Far- B"), together with Lifetime Hoan 
Corporation ("Lifetime"), acquired certain assets from Farberware Inc., a 
subsidiary of U.S. Industries, Inc. Lifetime and the Company are not 
affiliates. 
   Farberware Inc. was a manufacturer of aluminum clad, stainless steel 
cookware and bakeware and small electric kitchen appliances. The aggregate 
consideration paid by Far-B and Lifetime was $45.8 million, subject to 
adjustment. The amount of the adjustment is being disputed; approximately 
$2.5 million is at issue, of which approximately $2.3 million relates to 
inventory acquired by the Company. The assets acquired by the Company 
included certain of the inventory, the tradename "Farberware" and the 
intellectual property (including the intellectual property that relates to 
cookware and bakeware and electric products other than major kitchen 
appliances) and certain tools and dies and machinery and equipment. The 
consideration paid by Far-B was approximately $32.6 million, subject to 
adjustment, the amount of which is, as noted above, being disputed. Effective 
April 2, 1996, the Company, through Far-B, entered into a manufacturing 
services agreement with Farberware Inc. for transitional manufacturing 
services for certain finished goods previously produced by Farberware Inc. 
The Company entered into the manufacturing services agreement in part to 
provide continuity of product during a transition period in order to protect 
the strength of the Farberware name in the marketplace. The manufacturing 
services agreement has terminated. 
   Upon disposal of the existing inventory, the Company will not manufacture 
or sell Farberware cookware and bakeware products or noncommercial electric 
products. Accordingly, net sales for the nine months ended September 30, 1996 
exclude sales of Farberware inventory, and $5.1 million, net of certain 
selling, general and administrative expenses, from these sales has been 
recorded as other operating income. 
   In a separate transaction, the Company and Far-B entered into an agreement 
with Lifetime, which provided for the allocation between them of the assets 
acquired from Farberware Inc., the granting of a long-term license to 
Lifetime for use of the Farberware name in connection with an extensive list 
of products, the granting to Lifetime of long-term exclusive rights to 
operate Farberware outlet stores, the reservation of certain exclusive rights 
to Far-B (including exclusive rights to use of the Farberware name for 
corporate purposes and for the marketing of cookware and bakeware products as 
well as electric products) and for the future formation of a joint venture to 
administer certain licensing rights. 
   On June 27, 1996, the Company's Farberware Inc. subsidiary (formerly 
Far-B) ("Farberware") entered into a license agreement with Meyer Marketing 
Co. Ltd. ("Meyer") pursuant to which Meyer was granted for a term of 200 
years (i) an exclusive worldwide license to use the Farberware name and 
certain related intellectual property rights in connection with the sourcing, 
manufacture and distribution of cookware and bakeware products for home use 
and commercial, industrial and institutional size pots, pans and roasters, 
and (ii) non-exclusive (shared) rights to use certain Farberware technology 
and other intellectual property. For such grant, Meyer made a one-time 
payment to the Company of $25.5 million, which resulted in recognition by the 
Company of $11.9 million of non-recurring income. On July 12, 1996, 
Farberware granted to a major retail chain the exclusive license to use the 
Farberware name and related intellectual property in connection with the 
sourcing, manufacture, marketing and sale of certain electric products for 
annual royalty payments. On October 25, 1996 Farberware Inc. granted to FCI 
Corp. a license to use the Farberware name in connection with the sourcing, 
manufacturing, marketing and sale of certain Commercial Products (defined as 
six specified commercial urns and one specified commercial convection oven 
plus cookware, bakeware and electric products developed by the Licensee 
solely and exclusively for commercial, industrial or institutional use with 
the prior written approval of Farberware) for the payment of annual 
royalties. See "Business--Legal Proceedings." 

  Silvestri 
   On April 16, 1996, the Company purchased finished goods inventory and 
intangible assets of the Silvestri division of FFSC, Inc. for approximately 
$8.6 million. Prior to the Company's purchase of such assets, FFSC, Inc., its 
subsidiaries and affiliated companies had filed for protection under Chapter 
11 of the Bankruptcy Code in the 

                                      36 
<PAGE> 

United States Bankruptcy Court for the Northern District of Texas (the 
"Bankruptcy Court"). The Bankruptcy Court approved this acquisition by the 
Company. Silvestri products include Christmas ornaments, collectibles, 
lighting and trim as well as other seasonal and nonseasonal giftware and 
decorative accessories. 
   The Company has given a guaranty (limited to $4 million), dated as of May 
21, 1996, of the obligations of FF Holding Company, FFSC, Inc. and certain 
related entities to The CIT Group/Business Credit, Inc. under a certain 
debtor in possession financing agreement dated May 21, 1996 and, at the 
request of the Company, NationsBank N.A. (South) has issued its letter of 
credit, dated May 21, 1996 in the amount of $4 million to CIT Group/Business 
Credit, Inc. to secure the Company's aforesaid guaranty. Certain funds which 
are affiliates of the Thomas H. Lee Company are creditors of FFSC, Inc. 

  C.J. Vander 
   On May 8, 1996, the Company, through one of its subsidiaries, acquired all 
of the outstanding common stock of C.J. Vander, a manufacturer of sterling 
silver and silverplated flatware and hollowware in Sheffield and London, 
England. The purchase price was immaterial to the Company's consolidated 
financial statements. The acquisition was accounted for under the purchase 
method of accounting. 

  Potpourri 
   On November 26, 1996, a wholly-owned subsidiary of the Company acquired 
inventory, tangible property, intellectual property rights, certain key 
records (including customer lists, customer files, supplier information, 
catalogs) and certain contract rights (selected by the Company's subsidiary) 
of Potpourri, a North Carolina-based manufacturer and marketer of Christmas 
products for a purchase price of approximately $2.3 million. 

  Syroco, Inc. 
   On April 11, 1995, pursuant to an agreement entered into on March 28, 
1995, the Company, through its subsidiary, Syratech Holding Corporation, sold 
Syroco. The net proceeds received after costs of the sale and income taxes 
were $133.9 million. On September 25, 1995, the Company reached a final 
settlement regarding the sale of Syroco. Under the terms of the settlement, 
the Company reacquired certain assets and reassumed certain liabilities of 
Syroco which have been recorded at their estimated net fair value amounting 
to $1.8 million at December 31, 1995. The Company does not expect that the 
liquidation of these assets or the ultimate resolution of the reassumed 
liabilities will have a material effect on the previously recognized gain on 
disposal. The sale resulted in the discontinuation of the Company's casual 
furniture and accessories business and resulted in an after tax gain on 
disposal of $30.5 million which was recognized in the second quarter of 1995. 
The assets and liabilities relating to the discontinued business are included 
in the caption, net assets of discontinued operations, in the Consolidated 
Balance Sheets at December 31, 1994 and 1995 and at September 30, 1996. The 
results of operations for the discontinued segment are included in 
discontinued operations in the Consolidated Income Statements and Statements 
of Cash Flows for the years ended December 31, 1993, 1994 and 1995 and the 
nine months ended September 30, 1995 and 1996. 

Products 

   The Company designs, manufactures, imports and markets a diverse offering 
of quality tabletop, giftware and seasonal products. The following table 
presents a breakdown of the Company's net sales by major product categories 
for the periods presented. For the purpose of this table, seasonal products 
include the Rauch (including Rochard), Silvestri and Holiday Workshop product 
lines. Certain seasonal products marketed under Wallace, Towle and 
International Silver trademarks are included in the tabletop and giftware 
product category. 

                                      Year Ended December 31, 
                           ----------------------------------------------
                                                             Pro Forma(1)
                             1993       1994        1995         1995 
                           --------   --------    --------     -------- 
                                          (in thousands) 
Tabletop and Giftware      $119,182   $139,510    $153,170     $153,170 
Seasonal                      3,500      7,781      16,350       75,269 
                           --------   --------    --------     -------- 
Total                      $122,682   $147,291    $169,520     $228,439 
                           ========   ========    ========     ======== 

(1) The 1995 pro forma data presents the net sales breakdown assuming that 
    the acquisition of Rauch had been completed on January 1, 1995. 

                                      37 
<PAGE> 

   The Company's products include those shown in the table below, all of 
which are marketed under one of the Company's many well-recognized tradenames 
as shown in the table: 

<TABLE>
<CAPTION>
   Product Category               Representative Products                       Principal Tradenames 
   ----------------               -----------------------                       -------------------- 
<S>                    <C>                                         <C>
TABLETOP               Sterling Silver Flatware and Hollowware,    Wallace Silversmiths(R), Towle
AND                    Silverplated Flatware and Hollowware,       Silversmiths(R), International Silver
GIFTWARE               Stainless Steel Flatware, Picture Frames    Company(R), Farberware(R), C.J. Vander,
                       and Photo Albums, Porcelain Boxes,          Ltd.(tm), Roberts and Belk, Ltd.(tm),
                       Candlesticks, Cosmetic Accessories,         Tuttle Sterling(R), Rochard(tm),
                       Glassware, Woodenware, Ceramics, Brassware  Melannco(R), 1847 Rogers Bros.(R),
                                                                   Elements(R)

SEASONAL               Waterglobes, Figurines, Collectibles,       Rauch Industries(R), Silvestri(R), Holiday 
                       Christmas Ornaments, Christmas Stockings,   Workshop(R), International Christmas(tm), 
                       Tree Skirts, Trim, Lighting                 Holiday Products(tm), Rochard(tm) 
</TABLE>

  Tabletop and Giftware 
   Sterling Silver and Silverplated Flatware and Hollowware. The Company 
designs, markets and distributes a variety of products in these categories, 
including flatware, serving pieces, cosmetic accessories and hollowware, such 
as candlesticks, casseroles and coffee and tea services, that are marketed 
under the tradenames Wallace Silversmiths(R), Towle Silversmiths(R), 
International Silver Company(R), C.J. Vander(tm) and Tuttle Sterling(R). A 
vast majority of the Company's products in this category are manufactured at 
the Company's plants in Puerto Rico and Massachusetts. These products are 
sold primarily to specialty stores, including jewelry stores and gift stores, 
and department stores and are generally included in bridal registries. 
   Stainless Steel Flatware. The Company designs, markets and distributes 
several lines of stainless steel flatware ranging from premium mass-produced 
sets to high-end flatware place settings. The Company markets these products 
under tradenames such as Wallace Silversmiths(R), Towle Silversmiths(R), 
International Silver Company(R), 1847 Rogers Bros.(R) and, under a license 
agreement, the tradename Cuisinart(R). The Company's products in this 
category are imported from the Company's third-party vendors located 
primarily in the Asia Pacific Rim. The primary channels of distribution 
include department stores, mass market merchandisers, warehouse clubs and 
specialty stores and are also included in bridal registries. 
   Picture Frames and Photo Albums. The Company designs, markets and 
distributes several product lines of picture frames and photo albums. The 
picture frames range from sterling silver on the high end to a variety of 
other frames produced in wood, resin, ceramic, metal and other mediums. The 
photo albums are produced in metal, fabric and resin. The Company markets 
these products under tradenames such as Melannco International(R), 
International Silver Company(R), Wallace Silversmiths(R) and Towle 
Silversmiths(R) and under license from The Walt Disney Company(R). The 
Company's products in this category are imported from the Company's 
third-party vendors located primarily in the Asia Pacific Rim. The channels 
of distribution include department stores, including stationery departments, 
specialty stores and mass market merchandisers. 
   Glassware, Woodenware and Ceramics. The Company designs, markets and 
distributes several lines of glassware products, including beverageware, 
glass dinnerware and salad sets. The Company markets these products under the 
tradenames International Silver Company(R) and Elements(R). The Company 
intends to market a woodenware and ceramics line in 1997 under the 
Farberware(r) tradename. The Company's products in this category are imported 
from the Company's third-party vendors located primarily in the Asia Pacific 
Rim. The channels of distribution of the Company's glassware line include 
mass market merchandisers, warehouse clubs and specialty stores. 
   Porcelain Boxes. The Company designs, markets and distributes a diverse 
range of high-end, hand-painted porcelain boxes under the Rochard (tm) 
tradename which are primarily manufactured by third-party vendors located 
primarily in France. The channels of distribution include specialty stores, 
including jewelry stores and department stores. 
   Other Tabletop and Giftware. The Company designs, markets and distributes 
a wide range of other tabletop and giftware products, including premium 
products such as picture frames and cosmetic accessories as "gift with 

                                      38 
<PAGE> 

purchase" items, brassware, napkin rings and decorative clocks. The primary 
channels of distribution include department stores, mass market 
merchandisers, warehouse clubs and specialty stores. 

  Seasonal Products 
   Christmas Ornaments. The Company designs, markets and distributes 
Christmas tree ornaments made of glass, satin, ceramic and resin. The 
Company's products are distributed through specialty stores, department 
stores, jewelry stores, mass market merchandisers and warehouse clubs. These 
products are marketed under the tradenames Rauch(r), Silvestri(r), Holiday 
Workshop(r) and International Christmas(tm). The Company also manufactures 
limited edition, sterling silver Christmas ornaments that are marketed under 
the tradenames Wallace Silversmiths(r) and Towle Silversmiths(r). 
   Other Christmas Decorations. The Company designs, markets and distributes 
a diverse product offering of other Christmas decorations including 
figurines, waterglobes, collectibles, trim, lighting, tree skirts and other 
decorative items produced in wood, resin, metal, paper, textiles, glass and 
ceramic. These products are marketed under the tradenames Silvestri(r), 
Rauch(r), Holiday Workshop(r), International Christmas(tm) and Elements(r). 
These products are distributed through specialty stores, department stores, 
mass market merchandisers and warehouse clubs. 
   Other Seasonal Products. The Company designs, markets and distributes a 
variety of other seasonal products for Halloween, Easter, Thanksgiving, 
Mothers Day and Valentines Day. These products include figurines, vases, 
bowls, trays and other items comprised of metal, resin, wood, ceramic and 
glass. These products are distributed through specialty stores, department 
stores, mass market merchandisers and warehouse clubs. 

Sales, Marketing and Distribution 

   The Company, through one of its indirect wholly-owned subsidiaries, has 
entered into a purchase and sale agreement to acquire approximately 42 acres 
of land in Mira Loma, California. The Company intends to construct a 
warehouse and distribution center on the property to serve as its western 
region warehouse and distribution center. 

   The Company sells many different types of products, with a variety of 
price points and target customers. Accordingly, the Company sells its 
products through a variety of distribution channels including department and 
speciality stores, mass market merchandisers, warehouse clubs, catalogue 
showrooms, premium and incentive marketers, drug store chains, supermarkets, 
and jewelry stores. The Company maintains separate sales forces for its 
product lines so as to provide the specialized expertise and attention 
necessary to service its customer base. The Company's sales and marketing 
staff coordinates with individual retailers to devise marketing strategies 
and merchandising concepts and to furnish advice on advertising and product 
promotion. The Company has developed several promotional programs for use in 
the ordinary course of business to promote sales throughout the year. 

   The Company's various sales and marketing efforts are supported from its 
principal office and showroom in East Boston, Massachusetts and, for certain 
of its products, from its offices and showrooms in Hong Kong and London. The 
Company maintains additional showrooms in New York, Los Angeles, Atlanta, 
Dallas and Chicago. The Company's sales and marketing staff at September 30, 
1996, consisted of approximately 120 employees who are salaried, paid 
commissions based on sales or, in some instances, paid a base salary plus 
commissions. The Company also distributes certain of its products through 
independent sales representatives who work on a commission basis only. 

Retailing Customers 

   During 1995, 20 customers accounted for approximately 42% of the Company's 
net sales. No one customer represented more than 6.3% of the Company's net 
sales. 

<TABLE>
<CAPTION>
                       1995 Channels of Distribution                          % of 1995 Net Sales(1) 
                       -----------------------------                          ---------------------- 
<S>                                                                                     <C> 
Mass Market Merchandisers, Catalogue Showrooms, Warehouse Clubs, 
  Drug Store Chains, Supermarkets                                                       27% 
Department Stores                                                                       30% 
Specialty Stores, Jewelry Stores, Premium and Incentive Marketers                       43% 
</TABLE>

- ----------
(1) With the addition of Rauch in 1996, the Company expects net sales to mass 
    market merchandisers as a percentage of total net sales to increase. 

                                      39 
<PAGE> 

   In order better to service its customers, the Company has invested in 
equipment and software to allow its customers to transmit their orders 
electronically throughout the EDI system. 

Manufacturing and Raw Materials 

   The Company produces its sterling silver flatware at its manufacturing 
facility in San German, Puerto Rico, where it fabricates and manufactures 
sterling silver into finished products for the Wallace, International, Towle 
and Tuttle lines, and in Sheffield, England for C.J. Vander, Ltd. and Roberts 
and Belk. The Company also designs, produces and maintains the tools required 
for manufacturing sterling silver flatware. 

   The Company has maintained, in the aggregate, approximately six months of 
inventory. The Company's silver fabrication operation in its Puerto Rico 
manufacturing plant became fully operational during 1994. This process 
reduces the need for purchasing fabricated silver from outside vendors. The 
Company uses substantial quantities of fabricated silver in its manufacturing 
operations. Fabricated sterling silver made from fine silver purchased by the 
Company may be readily obtainable from outside resources as well. The Company 
purchases fine silver in the spot market in quantities the Company believes 
are adequate to meet reasonably foreseeable consumer demand for its silver 
products. The Company does not engage in speculative purchases of fine 
silver. In the five-year period ended September 30, 1996, the closing price 
of silver as quoted by Handy & Harman Inc. has ranged from $3.54 per troy 
ounce to $       per troy ounce ($       at     , 1996). 

   The Company manufactures silverplated giftware and tabletop products, 
including hollowware, at its manufacturing and silverplating facilities in 
North Dighton, Massachusetts and Sheffield, England. These facilities have 
all the stamping, processing, soldering, finishing, polishing, silverplating 
and packaging capabilities necessary to turn unfinished metal into finished 
products. 

   The Company's imported products originate as designs created by its 
internal design staff or by independent designers, in each case in 
conjunction with the Company's product development and marketing staffs. 
Products based on these designs are manufactured to the Company's 
specifications in various countries including Hong Kong, India, Korea, 
Taiwan, China, Japan, Indonesia, Malaysia and certain European countries. 

   In 1995, the Company purchased an aggregate of approximately $81 million 
of products from approximately 100 foreign manufacturers. No vendor accounted 
for ten percent or more of such purchases in 1995. The Company does not have 
information on the financial condition of its major foreign vendors, all of 
which are privately held, but is not aware of any unfavorable information 
related to their respective financial condition. Of the Company's foreign 
purchases in 1995, approximately 92% were from vendors located in the Far 
East and approximately 7% were from vendors located in India. The Company 
does not believe that the loss of any single foreign supplier would have a 
material long-term adverse impact on the Company's source of supply, because 
other manufacturers with whom the Company does business would be able to 
increase production to fulfill the Company's requirements. See "Risk 
Factors--Foreign Sources of Supply." 

   The Company intends to invest in increasing production capacity and 
improving productivity related to its Rauch operations. For several of the 
prior selling seasons, the Company believes that Rauch had operated under 
capacity constraints. The Company has developed and is in the process of 
installing new automatic machinery with a production capacity exceeding 150% 
of the capacity of its current machines. The Company expects that the new 
machinery will start operating during the first quarter of 1997. The Company 
also purchased an 828,000 (approximately) square foot building in Chester, 
South Carolina, which is in close proximity to the existing Rauch 
manufacturing plant. This new facility will provide adequate space for the 
new machinery and allow for automated material handling which is expected to 
reduce costs substantially. This large warehouse and distribution center will 
also provide the Company an opportunity to consolidate its outside warehouse 
and manufacturing. The Company continuously looks for new equipment intended 
to reduce production costs. 

   The recently acquired Rauch Christmas decoration manufacturing process 
uses three basic raw materials: (i) expandable polystyrene ("EPS") for 
unbreakable ornaments, (ii) glass ornament blanks and (iii) acetate or 
polyester yarn materials including boxes and packaging. To produce Christmas 
stockings, tree skirts and Santa Claus hats and suits, Rauch purchases 
non-woven and knitted pile fabric. Rauch has not experienced difficulty in 
obtaining raw materials or other supplies from its suppliers and does not 
anticipate any such difficulty in the foreseeable future. Rauch imports 
ornament hangers, small glass and satin balls and assorted tree and 
off-the-tree decorations from Taiwan, Hong Kong, Mexico and Colombia. See 
"Risk Factors--Foreign Sources of Supply." 

                                      40 
<PAGE> 

Competition 

   The tabletop, giftware and seasonal products industries in which the 
Company is engaged are highly competitive. Competition is affected not only 
by the large number of domestic manufacturers, but also by the large volume 
of foreign imports. Several of the Company's competitors are larger and have 
greater financial resources than the Company. The Company's products compete 
indirectly with a broad range of household products not offered by the 
Company. Within the overall tabletop products industry, the production of 
sterling silver flatware in the United States is relatively concentrated, 
with five manufacturers, including the Company, accounting for substantially 
all of the sterling silver flatware manufactured and sold in the United 
States. The other principal manufacturers and marketers of sterling silver 
flatware are Gorham, Inc. and its affiliate The Kirk Steiff Company, Reed & 
Barton Corp. and Lunt Silversmiths, all of which have been in business for 
many years. The giftware and seasonal products industries, however, are very 
fragmented with numerous small manufacturers and marketers of a limited 
number of products. The Company is not aware of any competitor having the 
same product line breadth. 

   A number of factors affect competition in the sale of products of the type 
manufactured, imported and sold by the Company. Among these are brand 
identification, style, design, packaging, price, quality, promotion, sales 
staff and the level of service provided to customers. The importance of these 
competitive factors varies from customer to customer and from product to 
product and no one of these factors is dominant in all cases. The Company 
believes that its ability to compete effectively can be attributed to its 
performance in all of these areas. Certain of the Company's foreign 
competitors have tried to gain market share in the United States by producing 
low-cost items and by taking advantage of the increased purchasing power of 
the dollar in times when the dollar is relatively strong as compared to 
foreign countries. Rising labor costs in many foreign countries and the 
relative weakness of the dollar, as compared to the exchange rates prevailing 
in the mid-1980's, have reduced these advantages to some extent in recent 
years. See "Risk Factors--Competition". 

Trademarks, Copyrights and Patents 

   The success of the Company's various businesses depends in part on the 
Company's ability to exploit certain proprietary designs, trademarks and 
brand names on an exclusive basis in reliance upon the protections afforded 
by applicable copyright, patent and trademark laws and regulations. The loss 
of certain of the Company's rights to such designs, trademarks and brand 
names or the inability of the Company effectively to protect or enforce such 
rights could adversely affect the Company. See "Risk Factors--Trademarks, 
Copyrights and Patents." 

Seasonality 

   Sales are generally higher in the third and fourth quarters and are 
strongly influenced by the buying patterns associated with the Christmas 
season. The acquisitions of Rauch and Silvestri will intensify the 
seasonality of the Company since the majority of Rauch and Silvestri products 
are Christmas items and sales of these products are strongest in the third 
and fourth quarters. The Company continues to introduce products appropriate 
to other holidays and seasons in order to increase sales during the first and 
second quarters. See "Risk Factors--Seasonality." 

Backlog and Warranty 

   The Company's backlog consists of cancelable orders and is dependent upon 
trends in consumer demand throughout the year. Customer order patterns vary 
from year to year, largely because of annual differences in consumer 
acceptance of product lines, product availability, marketing strategies, 
inventory levels of retailers and differences in overall economic and weather 
conditions. Orders for the Company's products are generally subject to 
cancellation until shipment. As a result, comparison of backlog as of any 
date in a given year with backlog at the same date in a prior year are not 
necessarily indicative of sales trends. The Company had (exclusive of 
Farberware) a backlog of approximately $92.75 million as of September 30, 
1996, compared to approximately $45.14 million as of September 30, 1995. See 
"Seasonality." The Company does not believe that backlog is necessarily 
indicative of the Company's future results of operations or prospects. 

   The Company's warranty policy is to accept returns of products with 
defects in materials or workmanship. The Company will also accept returns of 
incorrectly shipped goods where the Company has been notified on a timely 
basis and, in certain cases, to maintain customer goodwill. In accordance 
with normal retail industry practice, the Company ordinarily accepts returns 
only from its customers and does not ordinarily accept returns directly from 
consumers. Certain of the products returned to the Company by its customers, 
however, may have been returned to those customers by consumers. The Company 
will routinely accept returns for imported products that are received 

                                      41 
<PAGE> 

late by the customer. The majority of the returned products are resold into 
the same distribution channel. During the three year period ended December 
31, 1995, returns and allowances amounted to approximately 2.6% of sales. 

   Incident to its acquisition of certain assets of Farberware Inc. (now 
known as Bruckner Manufacturing Company), the Company agreed to assume all 
obligations and liabilities with respect to warranties for replacement or 
repair of products manufactured by Farberware under the latter's printed 
warranty forms and certain other product warranties. The Company is entitled, 
subject to certain conditions, to be indemnified by Bruckner Manufacturing 
Company and its parent for the expenses incurred incident to such warranties. 

Environmental Regulation 

   The Company's manufacturing operations including, silverplating, chrome 
plating, tool making and painting, routinely involve the handling of waste 
materials that are classified as hazardous. The Company is subject to certain 
domestic federal, state and local laws and regulations concerning the 
handling, containment and disposal of hazardous substances and, therefore, in 
the ordinary course of its business, the Company incurs compliance costs and 
may be required to incur clean-up costs. In addition, the Company's C.J. 
Vander facility is subject to many environmental regulations related to its 
manufacturing operations in the United Kingdom. Actions by federal, state and 
local governments concerning environmental matters could result in laws or 
regulations that could increase the cost of producing the products 
manufactured by the Company or otherwise adversely affect the demand for its 
products. In addition, the future costs of compliance with environmental laws 
and regulations and liabilities resulting from currently unknown 
circumstances or developments could be substantial and could have a material 
adverse effect on the Company. For example, certain laws and regulations 
could impose liability upon the Company for any historic releases of 
hazardous substances from facilities that it has owned or operated, or, from 
facilities to which its waste materials have been transported for treatment 
or disposal. 

Properties 

   The following table sets forth information with respect to the Company's 
properties as of November 1, 1996:* 

<TABLE>
<CAPTION>
                                                               Approximate 
                                                                 Square 
                                                               Footage or 
Location                         Type of Facility                Acreage     Status
- --------                         ----------------              ----------    ------
<S>                   <C>                                      <C>             <C>
Chester, SC(1)        Warehouse/Manufacturing/Showroom           828,000        Owned
Revere, MA            Warehouse/Distribution                     535,000        Owned
Gastonia, NC          Manufacturing/Distribution                 425,000        Owned
East Boston, MA       Office/Showroom                            292,000        Owned
El Paso, TX           Warehouse                                  125,000        Owned
Sheffield, England    Manufacturing/Warehouse/Foundry             39,920        Owned
Cramerton, NC         Land                                     34.1 Acres       Owned
Ontario, CA           Warehouse/Distribution                     285,000       Leased
Charlotte, NC(2)      Manufacturing/Distribution                 248,900       Leased
Dallas, TX*           Warehouse                                  189,100       Leased
Gastonia, NC(3)       Warehouse/Manufacturing/Distribution       162,197       Leased
North Dighton, MA     Manufacturing/Warehouse/Office             134,042       Leased
Crisfield, MD         Manufacturing/Warehouse                     71,754       Leased
San German, PR        Manufacturing/Office                        70,296       Leased
China                 Warehouse                                   56,512       Leased
New York, NY*(4)      Showroom                                    47,061       Leased
Hong Kong             Office/Warehouse/Showroom                   42,009       Leased
Lumberton, NC(5)      Manufacturing                               36,000       Leased
Atlanta, GA           Showrooms                                   15,050       Leased
Los Angeles, CA       Showroom                                    10,095       Leased
Dallas, TX*           Showrooms                                    9,716       Leased
Warwick, RI(6)        Office                                       8,200       Leased
Chicago, IL           Showroom                                     7,452       Leased
Taiwan                Office                                       6,253       Leased
</TABLE>

                                      42 
<PAGE> 

<TABLE>
<CAPTION>
                                                               Approximate 
                                                                 Square 
                                                               Footage or 
Location                         Type of Facility                Acreage     Status
- --------                         ----------------              ----------    ------
<S>                   <C>                                         <C>          <C>
Philippines           Office                                      4,380        Leased 
London, England       Office/Showrooms/Retail Store               4,000        Leased 
New York, NY          Warehouse                                   3,800        Leased 
Wallingford, CT       Office                                      2,800        Leased 
Dallas, TX*           Office                                                   Leased 
</TABLE>

* Includes Silvestri space, the leasing of which has not yet been approved by 
  the Bankruptcy Court. 

(1) Scheduled to be operational by March 31, 1997 

(2) Subsequently closed on November 30, 1996 

(3) Scheduled to close on December 31, 1996 

(4) 1,700 sq. ft. of showroom space scheduled to close on December 31, 1996 

(5) Subsequently closed on December 15, 1996 

(6) Subsequently closed on November 30, 1996 

Employees 

   As of September 30, 1996, the Company had approximately 2,175 employees of 
whom approximately 350 were temporary seasonal employees at Rauch. The 
Company believes that its relationship with its employees is good. 

   The Company's employees are not represented by labor unions; however, 
Rauch, which merged with the Company on February 15, 1996, was a subject of 
efforts by UNITE (the "Union") in the fall of 1995 to organize Rauch's 
employees. A scheduled Union election was postponed because the Union filed 
unfair labor practice charges against Rauch with the National Labor Relations 
Board (the "NLRB"). These charges, which related to allegations of threats 
and promises by Rauch officials and the termination of certain employees, 
were settled pursuant to an agreement between Rauch and the Union. On May 2, 
1996, the NLRB approved the agreement and the Union's request that the 
petition for an election be withdrawn with prejudice. 

Legal Proceedings 

   The Company has been named as a defendant in several legal actions arising 
from its normal business activities, including routine copyright and 
trademark litigation, which actions are considered normal in the businesses 
in which the Company is engaged. 

   The Company is also involved in litigation with Bruckner Manufacturing 
Corp. ("BMC") and its parent, U.S. Industries, Inc. ("USI") growing out of 
the acquisition by its Farberware Inc. subsidiary of the Farberware assets 
previously owned by BMC and certain related transactions. 

   The Company carries insurance against liability for certain types of 
risks. Although the amount of liability that could result from any litigation 
cannot be accurately predicted, in the opinion of management, the Company's 
potential liability on all known claims would not have a material adverse 
effect on the results of operations or financial condition of the Company. 

                                      43 
<PAGE> 

                                  MANAGEMENT 

Directors and Executive Officers 

   The following table provides information concerning the directors and 
executive officers of the Company following the Recapitalization. All 
directors will hold office until the next annual meeting of stockholders of 
the Company and until their successors have been duly elected and qualified. 
All officers will serve at the discretion of the Board of Directors. 

    Name              Age         Positions with the Company 
    ----              ---         -------------------------- 
   Leonard Florence    65          Chairman of the Board, 
                                   President, Chief Executive 
                                   Office and Director 

   E. Merle Randolph   63          Vice President, Treasurer, Chief 
                                   Financial Officer and Director 

   Melvin L. Levine                Vice President of Purchasing and 
                       64          Director 

   Alan R. Kanter      44          Vice President of Sales, and Director 

   Faye A. Florence                Vice President, General Counsel 
                       39          and Secretary 

   David V. Harkins    55          Director 

   Thomas M. Hagerty   33          Director 

   Scott A. Schoen     38          Director 

   Kent R. Weldon      29          Director 

   Seth W. Lawry       32          Director 

   Leonard Florence is the Chairman of the Board, Chief Executive Officer and 
President of the Company. He has served in the capacity of Chairman of the 
Board and Chief Executive Officer continuously since September 1986. He has 
also been President and a director of certain of its subsidiaries since their 
respective dates of organization. Mr. Florence previously served as President 
of the Company from 1986 to 1994 and resumed the position in 1995. Mr. 
Florence has been an executive in the tabletop and giftware products industry 
for more than 35 years. 

   E. Merle Randolph has been Vice President, Chief Financial Officer and 
Treasurer of the Company since September 1986. He became a director of the 
Company in May 1989. Mr. Randolph is also an officer of certain of the 
Company's subsidiaries. For 17 years prior to joining the Company, Mr. 
Randolph was employed in various financial positions by Rockwell 
International Corporation. 

   Melvin L. Levine has been Vice President of the Company and certain of its 
subsidiaries since September 1986. Mr. Levine has been an executive in the 
tabletop and giftware products industry for more than 35 years. He became a 
director of the Company in May 1989. Mr. Levine is also an officer and 
director of certain of the Company's subsidiaries. 

   Alan R. Kanter, who will become a director of the Company following the 
Merger, has been a Vice President of the Company and a subsidiary of the 
Company since September 1986. Mr. Kanter has been employed in the tabletop 
and giftware products industry for more than 20 years. 

   Faye A. Florence, an attorney, has been Vice President and General Counsel 
of the Company since June 1987 and Secretary since August 1987. Ms. Florence 
is also an officer of certain of the Company's subsidiaries. Ms. Florence is 
the daughter of Leonard Florence. 

   David V. Harkins will become a director of the Company following the 
Merger. Mr. Harkins is Senior Managing Director of Thomas H. Lee Company and 
joined Thomas H. Lee Company in 1986. Mr. Harkins is the President and a 
Trustee of THL Equity Trust III, the General Partner of THL Equity Advisers 
III Limited Partnership, which is the General Partner of Thomas H. Lee Equity 
Fund III, L.P. and is the Chairman of National Dentex Corporation since 1983. 
Mr. Harkins is a director of Stanley Furniture Company, Inc., National Dentex 
Corporation, HomeSide, Inc., Freedom Securities, Inc. and First Alert, Inc. 

                                      44 
<PAGE> 

   Thomas M. Hagerty will become a director of the Company following the 
Merger. Mr. Hagerty is the Treasurer and a director of THL I. Mr. Hagerty is 
a Managing Director of the Thomas H. Lee Company since 1993 and he joined 
Thomas H. Lee Company in 1988. Mr. Hagerty is a Vice President and Trustee of 
THL Equity Trust III, the General Partner of THL Equity Advisers III Limited 
Partnership, which is the General Partner of Thomas H. Lee Equity Fund III, 
L.P. Mr. Hagerty is a director of Select Beverages, Inc., Freedom Securities, 
Inc. and HomeSide, Inc. 

   Scott A. Schoen will become a director of the Company following the 
Merger. Mr. Schoen is the President and a director of THL I. Mr Schoen is a 
Managing Director of the Thomas H. Lee Company since 1991 and he joined 
Thomas H. Lee Company in 1986. Mr. Schoen is a Vice President and Trustee of 
THL Equity Trust III, the General Partner of THL Equity Advisers III Limited 
Partnership, which is the General Partner of Thomas H. Lee Equity Fund III, 
L.P. Mr. Schoen is a director of First Alert, Inc., Rayovac Corporation, 
Anchor Advanced Products, Inc., Alliance International Group, Inc., Health o 
meter Products, Inc. and LaSalle Re Holdings Ltd. 

   Kent R. Weldon will become a director of the Company following the Merger. 
Mr. Weldon is the Secretary and a director of THL I. Mr. Weldon is an 
Associate of Thomas H. Lee Company since 1995; he worked at Thomas H. Lee 
Company from 1991 to 1993 and rejoined in 1995. Mr. Weldon is a Vice 
President of THL Equity Trust III, the General Partner of THL Equity Advisers 
III Limited Partnership, which is the General Partner of Thomas H. Lee Equity 
III, L.P. From 1989 to 1991, Mr. Weldon worked in the Mergers & Acquisitions 
Department of Morgan Stanley & Co. Incorporated. From 1993 to 1995, Mr. 
Weldon attended the Harvard Graduate School of Business Administration. 

   Seth W. Lawry will become a director of the Company following the Merger. 
Mr. Lawry is a Vice President of Thomas H. Lee Company since 1995; he worked 
at Thomas H. Lee Company from 1989 to 1990 and rejoined in 1994. Mr. Lawry is 
a Vice President of THL Equity Trust III, the General Partner of THL Equity 
Advisers III Limited Partnership, which is the General Partner of Thomas H. 
Lee Equity III, L.P. From 1990 to 1992, Mr. Lawry attended Stanford Graduate 
School of Business. From 1992 to 1994, Mr. Lawry worked in the Mergers & 
Acquisitions Department of Morgan Stanley & Co. Incorporated. Mr. Lawry is a 
director of Freedom Securities, Inc. 

Committees of the Board of Directors 

   It is expected that the Board of Directors will establish an Audit 
Committee and a Compensation Committee to replace those committees as now 
constituted. The membership of the reconstituted committees has not yet been 
determined. The Compensation Committee will make recommendations concerning 
the salaries and incentive compensation of employees of and consultants to 
Syratech, and will oversee and administer the Company's stock option plans. 
The Audit Committee will be responsible for reviewing the results and scope 
of audits and other services provided by Syratech's independent auditors. 

Employment Agreements 

   Effective August 16, 1991, the Company entered into an employment 
agreement with Leonard Florence (the "Florence Employment Agreement") 
providing for the employment of Mr. Florence as Chief Executive Officer of 
the Company at an annual base salary, payable in semi-monthly installments, 
of not less than $0.35 million as well as for certain other benefits and the 
reimbursement of expenses. Unless otherwise terminated by the Company as 
provided in the Florence Employment Agreement, Mr. Florence's term of 
full-time employment will continue until the earlier of (i) the fifth 
anniversary of receipt of a notice of termination given by either party to 
the other or (ii) the first anniversary of receipt of a notice of termination 
given by Mr. Florence to the Company. The Company may, at its discretion, but 
without any obligation, increase Mr. Florence's base salary during the term 
of full-time employment. Once the base salary shall have been increased, it 
shall not thereafter be decreased without his written consent. Mr. Florence's 
current base salary is $0.7 million per annum. The Florence Employment 
Agreement obligates Mr. Florence to provide certain advisory services to the 
Company during the five-year period following the term of Mr. Florence's 
full-time employment (the "Advisory Period") and provides for Mr. Florence to 
receive annual compensation during the Advisory Period in an amount equal to 
not less than 25% of his base salary during the final year of his full-time 
employment. During the period of his full-time employment and the Advisory 
Period, Mr. Florence is prohibited from engaging in any business that is 
competitive with any line of business in which the Company is engaged that 
contributes three percent or more of the gross revenues of the Company. The 
Florence Employment Agreement also provides for payment to Mr. Florence of a 
retirement benefit. 

                                      45 
<PAGE> 

   The Company entered into a similar employment agreement, also effective as 
of August 16, 1991, with Melvin L. Levine, Vice President of Purchasing of 
the Company, except in Mr. Levine's case the base salary was $0.225 million 
for the year ended December 31, 1992. Mr. Levine's current base salary is 
$0.350 million per annum. 

   As of May 1995 and July 1995, the employment agreements with Messrs. 
Levine and Florence were amended with respect to the computation and payment 
of retirement benefits to each and, in the case of Mr. Florence, to provide 
for payment of a survivor's benefit to his surviving spouse. Specifically, 
the amendments provided for annual retirement benefit payments in amounts 
equal to 2% of their respective average total compensation (i.e., base salary 
and bonus compensation) in the three years preceding attainment by the 
relevant executive of age sixty- five or termination of such executive's full 
time employment, whichever occurs later, multiplied by the number of years of 
such executive's employment by the Company. 

   The Employment Agreements with Messrs. Florence and Levine, as amended, 
provide for retirement benefit payments determined and payable in accordance 
with the agreements. The following table shows the estimated annual benefits 
payable to Messrs. Florence and Levine upon retirement based upon various 
compensation levels and years of service. 

                              Pension Plan Table 

                        Years of Service 
                 ------------------------------- 
  Renumeration       5         10         15 
  ------------    -------    -------    ------- 
     400,000       40,000     80,000    120,000 
     500,000       50,000    100,000    150,000 
     600,000       60,000    120,000    180,000 
     700,000       70,000    140,000    210,000 
     800,000       80,000    160,000    240,000 
     900,000       90,000    180,000    270,000 
   1,000,000      100,000    200,000    300,000 
   1,100,000      110,000    220,000    330,000 
   1,200,000      120,000    240,000    360,000 
   1,300,000      130,000    260,000    390,000 
   1,400,000      140,000    280,000    420,000 

   Messrs. Florence and Levine have each completed ten years of credited 
service. Retirement benefits under the employment agreements are computed on 
the basis of a straight-life annuity and are not reduced by the benefits 
received under Social Security, but would be reduced by any benefits received 
under any Company funded pension plan that hereafter may be adopted. 

   At the Effective Time, the Employment Agreement with Leonard Florence will 
be amended so as to (i) change his term of full-time employment from a 
rolling five-year term to a fixed five-year term, (ii) provide for a minimum 
base compensation of $1.15 million per annum, (iii) establish $1.15 million 
as the minimum amount upon which his retirement benefit (and the survivor's 
benefit of his surviving spouse) will be computed and (iv) create contractual 
rights with respect to certain perquisites that are accorded to him 
informally under his present arrangements with the Company. Under Section 
162(m) of the Internal Revenue Code, so much of the compensation paid to Mr. 
Florence as exceeds $1 million annually may not be deductible by the Company 
for federal income tax purposes. The Employment Agreement with Melvin L. 
Levine will be amended, as of the Effective Time, to change his term of 
full-time employment from a rolling five-year term to a fixed five-year term. 

   The Company has also entered into employment agreements, effective as of 
August 16, 1991, with E. Merle Randolph, Vice President, Chief Financial 
Officer and Treasurer, and Alan R. Kanter, Vice President of Sales of the 
Company. The agreements with Messrs. Randolph and Kanter are similar to those 
with Messrs. Florence and Levine described above, except that (i) the term of 
full-time employment of each of Messrs. Randolph and Kanter will continue 
until the third anniversary of receipt of a notice of termination given by 
the Company to the executive involved or by such executive to the Company, 
(ii) the period during which each of Messrs. Randolph and Kanter has agreed 
to provide advisory services to the Company (and to be bound by a 
non-competition agreement) following the term of his full-time employment 
will be the lesser of three years or six months for each year of his 
full-time employment beginning with the date of the employment agreement, 
with such advisory period and the 

                                      46 
<PAGE> 

coextensive non-competition covenant being subject to termination at the 
election of the Company on six months prior notice to the executive involved, 
and (iii) no provision was originally made therein for a payment of a 
retirement benefit. 

   The employment agreements of Messrs. Randolph and Kanter were amended in 
July 1996, to provide, and during the same month Faye A. Florence and the 
Company entered into a Retirement Benefit Agreement that provides, inter 
alia, for the payment at age 65 or upon termination of such officer's 
employment, whichever is later, of an annual retirement benefit to each such 
officer equal to a percentage of his or her average annual compensation for 
the three fiscal years ended immediately prior to the date on which such 
officer ceases to be a full time employee of the Company multiplied by the 
number of years of such officer's service to the Company. The minimum annual 
retirement benefit for each such officer will be $75,000. 

   It is not contemplated that any changes will be made in the agreements 
with Messrs. Randolph and Kanter and Ms. Florence. 

Stock Option Plan 

   1997 Stock Option Plan. The Company expects that the 1997 Stock Option 
Plan (the "1997 Plan") will be adopted by the Board of Directors and approved 
by the Compny's stockholders promptly following the Closing. A maximum of 
273,438 shares of Common stock will be issuable pursuant to the 1997 Plan 
upon exercise of options. Under the 1997 Plan, incentive stock options may be 
granted to employees and officers of the Company and non- qualified stock 
options may be granted to consultants, directors, employees and officers of 
the Company. 

   The 1997 Plan will be administered by the Board of Directors of the 
Company or a committee thereof consisting of two or more directors. Subject 
to the provisions of the 1997 Plan, the Board of Directors will have the 
authority to select optionees and determine the terms of the options granted, 
including (i) the number of shares subject to each option, (ii) when the 
option becomes exercisable, (iii) the exercise price of the options (which in 
the case of an incentive stock option cannot be less than the fair market 
value of the Common Stock on the date of grant, or less than 110% of fair 
market value in the case of employees or officers holding 10% or more of the 
voting stock of the Company), (iv) the duration of the option and (v) the 
time, manner and form of payment upon exercise of an option. 

   An option will not be transferable by the optionee except by will or by 
the laws of descent and distribution. Options will be exercisable only while 
the optionee remains in the employ of the company or for a period of time 
thereafter. If an optionee remains in the employ of the Company or for a 
period of time thereafter. If an optionee becomes disabled or dies while in 
the employ of the Company, the option will be exercisable prior to the last 
day of the third and sixth month, respectively following the date of 
termination of employment. If the optionee leaves the employ of the Company 
for any other reason, the option will be terminated immediately upon 
termination of employment; provided that the Board of Directors may extend 
this period up to the original expiration date of such option. Options which 
are exercisable following termination of employment will be exercisable only 
to the extent that the optionee was entitled to exercise such options on the 
date of such termination. 

                                      47 
<PAGE> 

        SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT 

   The following table sets forth certain information concerning the 
beneficial ownership of Syratech Common Stock after giving effect to the 
Recapitalization (i) by each stockholder who owns beneficially in excess of 
5% of the outstanding Syratech Common Stock, (ii) by each director, and (iii) 
by all officers and directors as a group. Except as otherwise indicated, all 
persons listed below have (i) sole voting power and investment power with 
respect to their shares of Syratech Common Stock, except to the extent that 
authority is shared by spouses under applicable law, and (ii) record and 
beneficial ownership with respect to their shares of Syratech Common Stock. 
The following table assumes that no stockholders other than Management retain 
shares in the Recapitalization. 

                                                       Shares of 
                                                     Common Stock 
                                                     Beneficially 
Name                                                     Owned       Percentage 
- ----                                                 ------------    ----------
Leonard Florence (a)                                     714,400        18.3% 
E. Merle Randolph                                         12,598         * 
Melvin L. Levine                                          19,900         * 
Alan R. Kanter                                            27,000         * 
Faye A. Florence                                           3,527         * 
David V. Harkins (b)                                   3,128,825        80.1% 
Scott A. Schoen (b)                                    3,128,825        80.1% 
Thomas M. Hagerty (b)                                  3,128,825        80.1% 
Seth W. Lawry (b)                                      3,128,825        80.1% 
Kent R. Weldon (b)                                     3,128,825        80.1% 
Thomas H. Lee Equity Fund III, L.P. (c)                2,684,282        68.7% 
THL-CCI Investors Limited Partnership (d)                278,447         7.1% 
Officers and Directors as a group (10 persons)         3,906,250       100.0% 

- ----------
  * Less than 1% of the issued and outstanding Syratech Common Stock. 

(a) The business address for Leonard Florence is c/o Syratech Corporation, 
    175 McClellan Highway, East Boston, Massachusetts, 02128-9114. 

(b) The business address of this stockholder is c/o Thomas H. Lee Company, 75 
    State Street, Boston, Massachusetts 02109. All such voting securities are 
    owned by Thomas H. Lee Equity Fund III, L.P., Thomas H. Lee Foreign Fund 
    III, L.P. and THL-CCI Investors Limited Partnership and may be deemed to 
    be beneficially owned by Messrs. Harkins, Hagerty, Schoen, Lawry and 
    Weldon, officers of Thomas H. Lee Company. Each of such persons disclaims 
    beneficial ownership of such shares. 

(c) THL Equity Advisors III Limited Partnership ("Advisors"), the general 
    partner of Thomas H. Lee Equity Fund III, L.P. and Thomas H. Lee Foreign 
    Fund III, L.P., THL Equity Trust III ("Equity Trust"), the general 
    partner of Advisors, Thomas H. Lee, Messrs. Harkins, Hagerty and Schoen 
    and other managing directors of Thomas H. Lee Company may be deemed to be 
    beneficial owners of the shares of Syratech Common Stock held by such 
    funds. Each of such persons maintains a principal business address at 
    Suite 2600, 75 State Street, Boston, Massachusetts 02109. Each of such 
    persons disclaims beneficial ownership of such shares. 

(d) THL Investment Management Corp., the general partner of THL-CCI Investors 
    Limited Partnership, and Thomas H. Lee, as director and sole shareholder 
    of THL Investment Management Corp., may also be deemed to be beneficial 
    owners of the shares of Syratech Common Stock held by THL-CCI Investors 
    Limited Partnership. Each of such persons maintains a principal business 
    address at Suite 2600, 75 State Street, Boston, Massachusetts 02109. Each 
    of such persons disclaims beneficial ownership of such shares. 

                                      48 
<PAGE> 

                             CERTAIN TRANSACTIONS 

   Following the Recapitalization, affiliates of Thomas H. Lee Company will 
own between 60% and 81.7% of the Common Stock of the Company. See "The 
Recapitalization." 

   At Closing, the Company will enter into a management agreement with Thomas 
H. Lee Company pursuant to which the Company will pay Thomas H. Lee Company a 
closing fee of $3.0 million in connection with the Recapitalization and an 
annual fee of $450,000 for each of five successive years, for management 
services to the Company. Such management services consist of on-going 
operational, financial, accounting and strategic planning analysis and 
advice. Following the initial five-year term of such agreement, such 
agreement automatically continues for successive one year terms unless any 
party thereto, at least ninety days prior to the end of any term, provides 
all other parties thereto with notice of the intent to terminate the 
agreement. 

   The Company will enter into amended employment agreements with each of 
Messrs. Florence and Levine in connection with the Recapitalization and is 
party to existing employment agreements with Messrs. Kanter and Randolph as 
well as a Retirement Benefits Agreement with Ms. Florence. See 
"Management--Employment Agreements." Each of the Company's executive officers 
will be eligible to participate in a stock option plan to be adopted by the 
Company. See "Management--Stock Option Plan." 

   The Company will enter into a stockholders agreement (the "Stockholders' 
Agreement") with affiliates of Thomas H. Lee Company and Management in 
connection with the Recapitalization. Pursuant to the Stockholders' 
Agreement, the stockholders party thereto will be required to vote their 
shares of Common Stock to elect a Board of Directors of the Company 
consisting of certain directors designated by affiliates of Thomas H. Lee 
Company and certain management directors. The Stockholders' Agreement also 
grants those stockholders who are affiliates of Thomas H. Lee Company the 
right to require the Company to effect the registration of shares of Common 
Stock they hold for sale to the public, subject to certain conditions and 
limitations. In addition, under the terms of the Stockholders' Agreement, if 
the Company proposes to register any of its securities under the Securities 
Act of 1933, as amended, whether for its own account or otherwise, the 
stockholders party thereto are entitled to notice of such registration and 
are entitled to include their shares therein, subject to certain conditions 
and limitations. All fees, costs and expenses of any registration effected on 
behalf of such stockholders under the Stockholders' Agreement (other than 
underwriting discounts and commissions) will be paid by the Company. 

   Shares of Syratech Common Stock held by executive officers and directors 
of the Company will be entitled to receive the same consideration as shares 
of Syratech Common Stock held by other stockholders, except that Leonard 
Florence will be required to retain 714,400 of his shares of Syratech Common 
Stock and the other Management Stockholders' rights to retain shares of 
Syratech Common Stock will be limited to 25% of their shares (as opposed to 
35% for stockholders other than Management Stockholders) but such rights will 
not be subject to proration. It is currently contemplated that Management 
(other than Mr. Florence) will retain 63,025 shares of Syratech Common Stock. 
In addition, certain executive officers and directors hold options to 
purchase Syratech Common Stock which will vest and be converted into cash in 
connection with the Merger. 

   Ocean State Jobbers, Inc. ("Ocean State") purchased from the Company 
merchandise in the amount of approximately $0.735 million for the year ended 
December 31, 1995. Alan Perlman, a director of the Company, has been an 
officer and director of Ocean State since 1977. 

   Service Merchandise Co. Inc., ("Service") purchased from the Company 
merchandise in the amount of approximately $10.706 million for the year ended 
December 31, 1995. Effective July 12, 1996, the Company, through an indirect 
wholly-owned subsidiary, granted a license to Service to use certain 
trademarks, patents and copyrights relating to certain electric and other 
products. An indirect beneficial owner of less than 1% of the Company's 
Common Stock holds a significant management position in Service. Harold 
Roitenberg, a director of the Company, is also a director of Service. 

   Wacker Industrial Company ("Wacker"), a major supplier, is owned by a 
holder of less than 1% of Syratech Common Stock. For the year ended December 
31, 1995, the Company had purchases from Wacker of approximately $5.371 
million. 

   The Company believes that the transactions described or referred to above 
were effected on terms no less favorable to the Company than those that could 
have been obtained from unaffiliated third parties. 

                                      49 
<PAGE> 

   Pursuant to the Merger Agreement, the Company has agreed for six years 
after the consummation of the Merger to indemnify all present and former 
directors and officers of the Company and its subsidiaries and will, subject 
to certain limitations, maintain for six years its current directors' and 
officers' insurance and indemnification policy. 

   Additional information relating to executive compensation and various 
benefit arrangements of the Company is set forth and incorporated herein by 
reference to the Company's Proxy Statement for its Annual Meeting of 
Stockholders held on May 9, 1996. See "Available Information" and 
"Incorporation of Certain Documents by Reference." 

                                      50 
<PAGE> 

                         DESCRIPTION OF SENIOR NOTES 

General 

   The Senior Notes will be issued pursuant to an Indenture (the "Indenture") 
between the Company and     , as trustee (the "Trustee"). The terms of the 
Senior Notes include those stated in the Indenture and those made part of the 
Indenture by reference to the Trust Indenture Act of 1939 (the "Trust 
Indenture Act"). The Senior Notes are subject to all such terms, and Holders 
of Senior Notes 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 proposed form of Indenture have been filed as 
an exhibit to the Registration Statement of which this Prospectus is a part 
and are available as set forth below under "-- Available Information". The 
definitions of certain terms used in the following summary are set forth 
below under "-- Certain Definitions." For purposes of this summary, the term 
"Company" refers only to Syratech, as survivor of the Merger, and not to any 
of its Subsidiaries. 

   The Senior Notes will be general unsecured obligations of the Company and 
will rank pari passu in right of payment with all current and future 
unsubordinated Indebtedness of the Company, including borrowings under the 
New Credit Facility. However, all borrowings under the New Credit Facility 
will be secured by a first priority Lien on the accounts receivable and 
inventory of the Company and its domestic subsidiaries. Consequently, the 
obligations of the Company under the Senior Notes will be effectively 
subordinated to its obligations under the New Credit Facility to the extent 
of such assets. As of September 30, 1996, on a pro forma basis after giving 
effect to the Recapitalization, approximately $108.8 million principal amount 
of indebtedness would have been outstanding under the New Credit Facility 
(including amounts outstanding under letters of credit) and $21.2 million 
would have been available to be borrowed thereunder. See "Risk Factors -- 
Substantial Leverage and Debt Service; Effective Subordination." 

   The Company also conducts substantial operations through its direct and 
indirect subsidiaries which are not incorporated in the United States (the 
"Foreign Subsidiaries"). The Foreign Subsidiaries will not provide guarantees 
of, or other credit support for, the Senior Notes. Consequently, the 
Company's obligations under the Senior Notes will be effectively subordinated 
to the indebtedness and other liabilities (including trade payables) of the 
Foreign Subsidiaries. As of December 31, 1995, the Foreign Subsidiaries had 
identifiable assets of $7.4 million and for the year then ended the Foreign 
Subsidiaries had income from operations of $5.6 million. See Note 13 to 
Consolidated Financial Statements of Syratech. As of September 30, 1996, the 
Foreign Subsidiaries had indebtedness and other liabilities (including trade 
payables) of $3.9 million. 

Principal, Maturity and Interest 

   The Senior Notes will be limited in aggregate principal amount to $160.0 
million and will mature on     , 2007. Interest on the Senior Notes will 
accrue at the rate of   % per annum and will be payable semi-annually in 
arrears on and     , commencing on     , 1997, to Holders of record on the 
immediately preceding      and     . Interest on the Senior Notes will accrue 
from the most recent date to which interest has been paid or, if no interest 
has been paid, from the date of original issuance. Interest will be computed 
on the basis of a 360-day year comprised of twelve 30-day months. Principal, 
premium, if any, and interest on the Senior Notes will be payable at the 
office or agency of the Company maintained for such purpose within the City 
and State of New York or, at the option of the Company, payment of interest 
may be made by check mailed to the Holders of the Senior Notes at their 
respective addresses set forth in the register of Holders of Senior Notes; 
provided that all payments of principal, premium and interest with respect to 
Senior Notes the Holders of which have given wire transfer instructions to 
the Company will be required to be made by wire transfer of immediately 
available funds to the accounts specified by the Holders thereof. Until 
otherwise designated by the Company, the Company's office or agency in New 
York will be the office of the Trustee maintained for such purpose. The 
Senior Notes will be issued in denominations of $1,000 and integral multiples 
thereof. 

                                      51 
<PAGE> 

Optional Redemption 

   The Senior Notes will not be redeemable at the Company's option prior to 
    , 2002. Thereafter, the Senior Notes will be subject to redemption at any 
time at the option of the Company, 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 thereon to the applicable redemption date, if redeemed during the 
twelve-month period beginning on      of the years indicated below: 

    Year                               Percentage 
    ----                               ---------- 
   2002                                        % 
   2003 
   2004 
   2005 and thereafter                   100.00% 

   Notwithstanding the foregoing, during the first 36 months after the date 
of this Prospectus, the Company may redeem up to an aggregate of 371/2% in 
aggregate principal amount of the Senior Notes originally issued at a 
redemption price of    % of the principal amount thereof, plus accrued and 
unpaid interest thereon, if any, to the redemption date, with the net cash 
proceeds of a public offering of common stock of the Company provided that at 
least $100.0 million in aggregate principal amount of Senior Notes remain 
outstanding immediately after the occurrence of such redemption; and 
provided, further, that such redemption shall occur within 45 days of the 
date of the closing of such public offering. 

Selection and Notice 

   If less than all of the Senior Notes are to be redeemed at any time, 
selection of Senior Notes for redemption will be made by the Trustee in 
compliance with the requirements of the principal national securities 
exchange, if any, on which the Senior Notes are listed, or, if the Senior 
Notes 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 Senior Notes redeemed 
with the proceeds of a public offering of common stock shall be selected on a 
pro rata basis. No Senior Notes of $1,000 or less in principal amount 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 Senior Notes to be redeemed at its registered address. Notices of 
redemption may not be conditional. If any Senior Note is to be redeemed in 
part only, the notice of redemption that relates to such Senior Note shall 
state the portion of the principal amount thereof to be redeemed. A new 
Senior Note in principal amount equal to the unredeemed portion thereof will 
be issued in the name of the Holder thereof upon cancellation of the original 
Senior Note. Senior Notes called for redemption become due on the date fixed 
for redemption. On and after the redemption date, interest ceases to accrue 
on Senior Notes or portions of them called for redemption. 

Mandatory Redemption 

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

Repurchase at the Option Of Holders 

  Change of Control 

   Upon the occurrence of a Change of Control, each Holder of Senior Notes 
will have the right to require the Company to repurchase all or any part 
(equal to $1,000 or an integral multiple thereof) of such Holder's Senior 
Notes pursuant to the offer described below (the "Change of Control Offer") 
at an offer price in cash equal to 101% of the aggregate principal amount 
thereof, plus accrued and unpaid interest thereon, if any, to the date of 
purchase (the "Change of Control Payment"). Within ten days following any 
Change of Control, the Company will mail a notice to each Holder describing 
the transaction or transactions that constitute the Change of Control and 
offering to repurchase Senior Notes 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. The Company 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 Senior Notes as a result of a Change of Control. 


                                      52 
<PAGE> 

   On the Change of Control Payment Date, the Company will, to the extent 
lawful, (1) accept for payment all Senior Notes 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 
Senior Notes or portions thereof so tendered and (3) deliver or cause to be 
delivered to the Trustee the Senior Notes so accepted together with an 
Officers' Certificate stating the aggregate principal amount of Senior Notes 
or portions thereof being purchased by the Company. The Paying Agent will 
promptly mail to each Holder of Senior Notes so tendered the Change of 
Control Payment for such Senior Notes, and the Trustee will promptly 
authenticate and mail (or cause to be transferred by book entry) to each 
Holder a new Senior Note equal in principal amount to any unpurchased portion 
of the Senior Notes surrendered, if any; provided that each such new Senior 
Note will be in a principal amount of $1,000 or an integral multiple thereof. 
The Company will publicly announce the results of the Change of Control Offer 
on or as soon as practicable after the Change of Control Payment Date. 

   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 Senior Notes to require 
that the Company repurchase or redeem the Senior Notes in the event of a 
takeover, recapitalization or similar transaction. 

   The Company's other senior indebtedness contains prohibitions of certain 
events that would constitute a Change of Control. In addition, the Company's 
ability to pay cash to the Holders of Senior Notes upon a repurchase may be 
limited by the Company's then existing financial resources. See "Risk Factors 
- -- Change of Control." 

   The Company 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 the 
Company and purchases all Senior Notes 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 the Company 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 the 
phrase under applicable law. Accordingly, the ability of a Holder of Senior 
Notes to require the Company to repurchase such Senior Notes as a result of a 
sale, lease, transfer, conveyance or other disposition of less than all of 
the assets of the Company and its Subsidiaries taken as a whole to another 
Person or group may be uncertain. 

Asset Sales 

   The Indenture will provide that the Company will not, and will not permit 
any of its Subsidiaries to, consummate an Asset Sale unless (i) the Company 
(or the 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 the Company or such Subsidiary is in the form of cash. 

   Within 365 days after the receipt of any Net Proceeds from an Asset Sale, 
the Company may apply such Net Proceeds, at its option (a) to permanently 
reduce indebtedness under the Credit Facilities (and correspondingly reduce 
commitments thereunder) 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 the same or a similar line of 
business as the Company was engaged in on the date of the Indenture. Pending 
the final application of any such Net Proceeds, the Company may temporarily 
reduce Revolving Debt 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 $5.0 million, the Company will be required 
to make an offer to all Holders of Senior Notes (an "Asset Sale Offer") to 
purchase the maximum principal amount of Senior Notes that may be purchased 
out of the Excess Proceeds, at an offer price in cash in an amount equal to 
100% of the principal amount thereof plus accrued and unpaid interest 
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 Senior 
Notes tendered pursuant to an Asset Sale Offer is less than the Excess 
Proceeds, the Company may use any remaining Excess Proceeds 

                                      53 
<PAGE> 

for general corporate purposes. If the aggregate principal amount of Senior 
Notes surrendered by Holders thereof exceeds the amount of Excess Proceeds, 
the Trustee shall select the Senior Notes 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. 

Subsidiary Guarantees 

   The Company's payment obligations under the Senior Notes will be jointly 
and severally guaranteed (the "Subsidiary Guarantees") by the Guarantors. The 
obligations of each Guarantor under its Subsidiary Guarantee will be limited 
so as not to constitute a fraudulent conveyance under applicable law. See, 
however, "Risk Factors -- Fraudulent Conveyance Matters." The obligations of 
each Guarantor are limited to the maximum amount which, after giving effect 
to all other contingent and fixed liabilities of such Guarantor and after 
giving effect to any collections from or payments made by or on behalf of any 
other Guarantor in respect of the obligations of such other Guarantor under 
its Subsidiary Guarantee or pursuant to its contribution obligations under 
the Indenture, will result in the obligations of such Guarantor under the 
Subsidiary Guarantee not constituting a fraudulent conveyance or fraudulent 
transfer under federal or state law. 

   The Indenture will provide that no Guarantor may consolidate with or merge 
with or into (whether or not such Guarantor is the surviving Person), another 
corporation, Person or entity whether or not affiliated with such Guarantor 
unless (i) subject to the provisions of the following paragraph, the Person 
formed by or surviving any such consolidation or merger (if other than such 
Guarantor) assumes all the obligations of such Guarantor pursuant to a 
supplemental indenture in form and substance reasonably satisfactory to the 
Trustee, under the Senior Notes, the Indenture and Subsidiary Guarantee and 
(ii) immediately after giving effect to such transaction, no Default or Event 
of Default exists. 

   The Indenture will provide that in the event of a sale or other 
disposition of all of the assets of any Guarantor, by way of merger, 
consolidation or otherwise, or a sale or other disposition of all of the 
capital stock of any Guarantor, then such Guarantor (in the event of a sale 
or other disposition, by way of such a merger, consolidation or otherwise, of 
all of the capital stock of such Guarantor) or the corporation acquiring the 
property (in the event of a sale or other disposition of all of the assets of 
such Guarantor) will be released and relieved of any obligations under its 
Subsidiary Guarantee; provided that the Net Proceeds of such sale or other 
disposition are applied in accordance with the applicable provisions of the 
Indenture. See "Redemption or Repurchase at Option of Holders -- Asset 
Sales." 

Certain Covenants 

  Restricted Payments 

   The Indenture will provide that the Company will not, and will not permit 
any of its Subsidiaries to, directly or indirectly: (i) declare or pay any 
dividend or make any other payment or distribution on account of the 
Company's or any of its Subsidiaries' Equity Interests (including, without 
limitation, any payment in connection with any merger or consolidation 
involving the Company) or to the direct or indirect holders of the Company's 
or any of its Subsidiaries' Equity Interests in their capacity as such (other 
than dividends or distributions payable in Equity Interests (other than 
Disqualified Stock) of the Company); (ii) purchase, redeem or otherwise 
acquire or retire for value (including without limitation, in connection with 
any merger or consolidation involving the Company) any Equity Interests of 
the Company, any Subsidiary of the Company or any Affiliate of the Company 
(other than any such Equity Interests owned by the Company or any Wholly 
Owned Subsidiary of the Company); (iii) make any payment on or with respect 
to, or purchase, redeem, defease or otherwise acquire or retire for value any 
Indebtedness that is pari passu with or subordinated to the Senior Notes 
(other than Senior Notes), except a payment of interest or principal at 
Stated Maturity; 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 

     (b) the Company would, at the time of such Restricted Payment and 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 

                                      54 
<PAGE> 

   set forth in the first paragraph of the covenant described above under 
   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 the Company and its Subsidiaries after 
   the date of the Indenture (excluding Restricted Payments permitted by 
   clause (ii) of the next succeeding paragraph), is less than the sum of (i) 
   50% of the Consolidated Net Income of the Company 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 the Company'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 
   the Company from the issue or sale since the date of the Indenture of 
   Equity Interests of the Company (other than Disqualified Stock) or of 
   Disqualified Stock or debt securities of the Company that have been 
   converted into such Equity Interests (other than Equity Interests (or 
   Disqualified Stock or convertible debt securities) sold to a Subsidiary of 
   the Company 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. 

   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 pari passu or subordinated Indebtedness or Equity 
Interests of the Company in exchange for, or out of the net cash proceeds of 
the substantially concurrent sale (other than to a Subsidiary of the Company) 
of, other Equity Interests of the Company (other than any 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 pari 
passu or subordinated Indebtedness with the net cash proceeds from an 
incurrence of Permitted Refinancing Indebtedness; (iv) the payment of any 
dividend by a Subsidiary of the Company to the holders of its common stock on 
a pro rata basis; and (v) the repurchase, redemption or other acquisition or 
retirement for value of any Equity Interests of the Company or any Subsidiary 
of the Company held by any member of the Company's (or any of its 
Subsidiaries') management upon termination of employment; provided that the 
aggregate price paid for all such repurchased, redeemed, acquired or retired 
Equity Interests shall not exceed $750,000 (with unused amounts in any 
calendar year being turned over to the next two succeeding calendar years, 
with a maximum of $1,500,000 in any one year) in any twelve-month period and 
no Default or Event of Default shall have occurred and be continuing 
immediately after such transaction. 

   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 the Company 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 by the 
Board of Directors whose resolution with respect thereto shall be delivered 
to the Trustee, such determination to 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 $5.0 million. Not later than the 
date of making any Restricted Payment, the Company 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 will provide that the Company 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 the Company will not issue 
any Disqualified Stock or sell or otherwise directly or indirectly transfer 
any preferred stock of any of its Subsidiaries to any other person and will 
not permit any of its Subsidiaries to issue any shares of preferred stock 
other than to the Company; provided, however, that the Company may incur 
Indebtedness (including Acquired Debt) or issue shares of Disqualified Stock 
if the Fixed Charge Coverage Ratio for the Company's most 

                                      55 
<PAGE> 

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 is issued 
would have been at least 2 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 had been issued, as 
the case may be, at the beginning of such four-quarter period. 

   The Indenture will also provide that the Company will not incur any 
Indebtedness that is contractually subordinated to any other Indebtedness of 
the Company unless such Indebtedness is also contractually subordinated to 
the Senior Notes on substantially identical terms; provided, however, that no 
Indebtedness of the Company shall be deemed to be contractually subordinated 
to any other Indebtedness of the Company solely by virtue of being unsecured. 

   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 revolving credit Indebtedness and 
letters of credit (with letters of credit being deemed to have a principal 
amount equal to the maximum potential liability of the Company thereunder) 
under the Credit Facilities; provided that the aggregate principal amount of 
all revolving credit Indebtedness and letters of credit outstanding under all 
Credit Facilities after giving effect to such incurrence, does not exceed an 
amount equal to $130.0 million less the aggregate amount of all Net Proceeds 
of Assets Sales applied to permanently repay any such Indebtedness pursuant 
to the covenant described above under the caption "-- Asset Sales"; 

   (ii) the incurrence by the Company and its Subsidiaries of Indebtedness 
represented by the Senior Notes and the Subsidiary Guarantees; 

   (iii) the incurrence by the Company or any of its 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 the 
Company or such Subsidiary, in an aggregate principal amount not to exceed 
$10.0 million at any time outstanding; 

   (iv) the incurrence by any corporation that becomes a Subsidiary after the 
Issue Date of Acquired Debt, which Indebtedness is existing at the time such 
corporation becomes a Subsidiary; provided, however, that (A) immediately 
after giving effect to such corporation becoming a Subsidiary the Company 
could incur at least $1.00 of additional Indebtedness (other than Permitted 
Indebtedness) in accordance with the Indenture, (B) such Indebtedness is 
without recourse to the Company or to any Subsidiary or to any of their 
respective properties or assets other than Person becoming a Subsidiary or 
its properties and assets and (C) such Indebtedness was not incurred as a 
result of or in connection with or in contemplation of such entity becoming a 
Subsidiary; 

   (v) the incurrence by the Company or any of its 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; 

   (vi) the incurrence by the Company or any of its Subsidiaries of 
intercompany Indebtedness between or among the Company and any of its Wholly 
Owned Subsidiaries; provided, however, that (i) if the Company 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 Senior 
Notes and (ii)(A) any subsequent issuance or transfer of Equity Interests 
that results in any such Indebtedness being held by a Person other than the 
Company or a Wholly Owned Subsidiary and (B) any sale or other transfer of 
any such Indebtedness to a Person that is not either the Company or a Wholly 
Owned Subsidiary shall be deemed, in each case, to constitute an incurrence 
of such Indebtedness by the Company or such Subsidiary, as the case may be; 

   (vii) the incurrence by the Company of Hedging Obligations that are 
incurred for the purpose of fixing or hedging currency risk or interest rate 
risk with respect to any floating rate Indebtedness that is permitted by the 
terms of this Indenture to be outstanding; 

   (viii) the guarantee by any of the Guarantors of Indebtedness of the 
Company or another Guarantor that was permitted to be incurred under the 
Indenture; and 

   (ix) Indebtedness for letters of credit relating to workers' compensation 
claims and self-insurance or similar requirements in the ordinary course of 
business; 

                                      56 
<PAGE> 

   (x) Indebtedness arising from guarantees of Indebtedness of the Company or 
any Subsidiary or other agreements of the Company or a 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, assets 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 
the maximum aggregate liability in respect of all such Indebtedness shall at 
no time exceed the gross proceeds actually received by the Company and its 
Subsidiaries in connection with such disposition; 

   (xi) obligations in respect of performance bonds and completion guarantees 
provided by the Company or any Subsidiary in the ordinary course of business; 
and 

   (xii) the incurrence by the Company or any of its Subsidiaries of 
additional Indebtedness in an aggregate principal amount (or accreted value, 
as applicable) at any time outstanding, not to exceed $10.0 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 (xii) above or 
is entitled to be incurred pursuant to the first paragraph of this covenant, 
the Company 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. Accrual of interest and the 
accretion of accreted value will not be deemed to be an incurrence of 
Indebtedness for purposes of this covenant. 

  Liens 

   The Indenture will provide that the Company will not, and will not permit 
any of its Subsidiaries to, directly or indirectly, create, incur, assume or 
suffer to exist any Lien on any asset now owned or hereafter acquired, or any 
income or profits therefrom or assign or convey any right to receive income 
therefrom, except Permitted Liens. 

  Dividend and Other Payment Restrictions Affecting Subsidiaries 

   The Indenture will provide that the Company will not, and will not permit 
any of its 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 Subsidiary to (i)(a) pay dividends or make any other 
distributions to the Company or any of its 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 the Company or 
any of its Subsidiaries, (ii) make loans or advances to the Company or any of 
its Subsidiaries or (iii) transfer any of its properties or assets to the 
Company or any of its Subsidiaries, except for such encumbrances or 
restrictions existing under or by reason of (a) applicable law, (b) any 
instrument governing Indebtedness or Capital Stock of a Person acquired by 
the Company or any of its Subsidiaries as in effect at the time of such 
acquisition (except to the extent such Indebtedness was 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, (c) 
by reason of customary non- assignment provisions in leases entered into in 
the ordinary course of business and consistent with past practices, (d) 
purchase money obligations for property acquired in the ordinary course of 
business that impose restrictions of the nature described in clause (iii) 
above on the property so acquired, or (e) Permitted Refinancing Indebtedness, 
provided that the restrictions contained in the agreements governing such 
Permitted Refinancing Indebtedness are no more restrictive than those 
contained in the agreements governing the Indebtedness being refinanced. 

  Merger, Consolidation, or Sale of Assets 

   The Indenture will provide that the Company may not consolidate or merge 
with or into (whether or not the Company is the surviving corporation), or 
sell, assign, transfer, lease, convey or otherwise dispose of all or 
substantially all of its properties or assets in one or more related 
transactions, to another corporation, Person or entity unless (i) the Company 
is the surviving corporation or the entity or the Person formed by or 
surviving any such consolidation or merger (if other than the Company) 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 

                                      57 
<PAGE> 

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 the Company) 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 the Company under the Senior Notes 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) except in the case of a merger of the Company with 
or into a Wholly Owned Subsidiary of the Company, the Company or the entity 
or Person formed by or surviving any such consolidation or merger (if other 
than the Company), or to which such sale, assignment, transfer, lease, 
conveyance or other disposition shall have been made (A) will have 
Consolidated Net Worth immediately after the transaction equal to or greater 
than the Consolidated Net Worth of the Company immediately preceding the 
transaction and (B) 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." 

  Transactions with Affiliates 

   The Indenture will provide that the Company will not, and will not permit 
any of its 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 the Company or the relevant Subsidiary than those that 
would have been obtained in a comparable transaction by the Company or such 
Subsidiary with an unrelated Person and (ii) the Company 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 aggregate consideration in excess of $7.5 million, 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 (v) any employment agreement entered into 
by the Company or any of its Subsidiaries or any employee benefit plan 
available to employees of the Company generally, in each case, in the 
ordinary course of business and consistent with the past practice of the 
Company or such Subsidiary, (w) transactions between or among the Company 
and/or its Subsidiaries, (x) Restricted Payments (other than Restricted 
Investments) that are permitted by the provisions of the Indenture described 
above under the caption "-- Restricted Payments," (y) investment banking and 
management fees in an aggregate amount no greater than $450,000 in any 
calendar year (plus reimbursement of expenses) to be paid by the Company to 
Thomas H. Lee Company and (z) a cash fee of $3 million payable by the Company 
to Thomas H. Lee Company on the date of the Indenture, in each case, shall 
not be deemed Affiliate Transactions. 

  Sale and Leaseback Transactions 

   The Indenture will provide that the Company will not, and will not permit 
any of its Subsidiaries to, enter into any sale and leaseback transaction; 
provided that the Company may enter into a sale and leaseback transaction if 
(i) the Company 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 
Additional 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 of Directors and set forth in an 
Officers' Certificate delivered to the Trustee) of the property that is the 
subject of such 

                                      58 
<PAGE> 

sale and leaseback transaction and (iii) the transfer of assets in such sale 
and leaseback transaction is permitted by, and the Company applies the 
proceeds of such transaction in compliance with, the covenant described above 
under the caption "-- Asset Sales." 

  Limitation on Issuances and Sales of Capital Stock of Wholly Owned 
  Subsidiaries 

   The Indenture will provide that, except to the extent permitted under the 
covenant entitled "Restructured Payments", the Company (i) will not, and will 
not permit any Wholly Owned Subsidiary of the Company to, transfer, convey, 
sell, lease or otherwise dispose of any Capital Stock of any Wholly Owned 
Subsidiary of the Company to any Person (other than the Company or a Wholly 
Owned Subsidiary of the Company), unless (a) such transfer, conveyance, sale, 
lease or other disposition is of all the Capital Stock of such Wholly Owned 
Subsidiary and (b) the cash Net Proceeds from such transfer, conveyance, 
sale, lease or other disposition are applied in accordance with the covenant 
described above under the caption "-- Asset Sales," and (ii) will not permit 
any Wholly Owned Subsidiary of the Company to issue any of its Equity 
Interests (other than, if necessary, shares of its Capital Stock constituting 
directors' qualifying shares) to any Person other than to the Company or a 
Wholly Owned Subsidiary of the Company. 

  Payments for Consent 

   The Indenture will provide that neither the Company nor any of its 
Subsidiaries will, directly or indirectly, pay or cause to be paid any 
consideration, whether by way of interest, fee or otherwise, to any Holder of 
any Senior Notes for or as an inducement to any consent, waiver or amendment 
of any of the terms or provisions of the Indenture or the Senior Notes unless 
such consideration is offered to be paid or is paid to all Holders of the 
Senior Notes that consent, waive or agree to amend in the time frame set 
forth in the solicitation documents relating to such consent, waiver or 
agreement. 

  Additional Subsidiary Guarantees 

  The Indenture will provide that (a) the Company will not permit any of its
Subsidiaries that is not a Guarantor to guarantee or secure through the granting
of Liens the payment of any Indebtedness of the Company or any Guarantor and (b)
the Company will not and will not permit any of its Subsidiaries to pledge any
intercompany notes representing obligations of any of its Subsidiaries, to
secure the payment of any Indebtedness of the Company or any Guarantor, in each
case unless such Subsidiary, the Company and the Trustee execute and deliver a
supplemental indenture evidencing such Subsidiary's Guarantee (providing for the
unconditional guarantee by such Subsidiary, on a senior basis, of the Senior
Notes).

  Reports 

   The Indenture will provide that, whether or not required by the rules and 
regulations of the Securities and Exchange Commission (the "Commission"), so 
long as any Senior Notes are outstanding, the Company will furnish to the 
Holders of Senior Notes (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 the Company 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 the Company's certified independent accountants and (ii) 
all current reports that would be required to be filed with the Commission on 
Form 8-K if the Company were required to file such reports. In addition, 
whether or not required by the rules and regulations of the Commission, the 
Company 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. 

Events of Default and Remedies 

   The Indenture will provide that each of the following constitutes an Event 
of Default: (i) default for 30 days in the payment when due of interest on 
the Senior Notes; (ii) default in payment when due of the principal of or 
premium, if any, on the Senior Notes; (iii) failure by the Company to comply 
with the provisions described under the captions "-- Change of Control," "-- 
Asset Sales," "-- Restricted Payments" or "-- Incurrence of Indebtedness and 
Issuance of Preferred Stock"; (iv) failure by the Company for 60 days after 
notice to comply with any of its other agreements in the Indenture or the 
Senior Notes; (v) 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 the Company or any of its Subsidiaries (or 
the payment of which is guaranteed by the Company or any of its 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 

                                      59 
<PAGE> 

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; (vi) failure by the Company or any of its 
Subsidiaries to pay final judgments aggregating in excess of $10.0 million, 
which judgments are not paid, discharged or stayed for a period of 60 days; 
(vii) except as permitted by the Indenture, any Subsidiary Guarantee shall be 
held in any judicial proceeding to be unenforceable or invalid or shall cease 
for any reason to be in full force and effect or any Guarantor, or any Person 
acting on behalf of any Guarantor, shall deny or disaffirm its obligations 
under its Subsidiary Guarantee; and (vii) certain events of bankruptcy or 
insolvency with respect to the Company or any of its 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 Senior 
Notes may declare all the Senior Notes to be due and payable immediately. 
Notwithstanding the foregoing, in the case of an Event of Default arising 
from certain events of bankruptcy or insolvency, with respect to the Company, 
any Significant Subsidiary or any group of Subsidiaries that, taken together, 
would constitute a Significant Subsidiary, all outstanding Senior Notes will 
become due and payable without further action or notice. Holders of the 
Senior Notes may not enforce the Indenture or the Senior Notes except as 
provided in the Indenture. Subject to certain limitations, Holders of a 
majority in principal amount of the then outstanding Senior Notes may direct 
the Trustee in its exercise of any trust or power. The Trustee may withhold 
from Holders of the Senior Notes 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 the Company with 
the intention of avoiding payment of the premium that the Company would have 
had to pay if the Company then had elected to redeem the Senior Notes 
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 Senior Notes. If an 
Event of Default occurs prior to     , 2002 by reason of any willful action 
(or inaction) taken (or not taken) by or on behalf of the Company with the 
intention of avoiding the prohibition on redemption of the Senior Notes prior 
to     , 2002, 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 Senior Notes. 

   The Holders of a majority in aggregate principal amount of the Senior 
Notes then outstanding by notice to the Trustee may on behalf of the Holders 
of all of the Senior Notes 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 Senior Notes. 

   The Company is required to deliver to the Trustee annually a statement 
regarding compliance with the Indenture, and the Company 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 the Company 
or any Guarantor, as such, shall have any liability for any obligations of 
the Company under the Senior Notes, the Indenture or the Subsidiary 
Guarantees, as applicable, or for any claim based on, in respect of, or by 
reason of, such obligations or their creation. Each Holder of Senior Notes by 
accepting a Senior Note waives and releases all such liability. The waiver 
and release are part of the consideration for issuance of the Senior Notes. 
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 

   The Company may, at its option and at any time, elect to have all of its 
obligations discharged with respect to the outstanding Senior Notes ("Legal 
Defeasance") except for (i) the rights of Holders of outstanding Senior Notes 
to receive payments in respect of the principal of, premium, if any, and 
interest on such Senior Notes when 

                                      60 
<PAGE> 

such payments are due from the trust referred to below, (ii) the Company's 
obligations with respect to the Senior Notes concerning issuing temporary 
Senior Notes, registration of Senior Notes, mutilated, destroyed, lost or 
stolen Senior Notes 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 the Company's obligations 
in connection therewith and (iv) the Legal Defeasance provisions of the 
Indenture. In addition, the Company may, at its option and at any time, elect 
to have the obligations of the Company 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 Senior Notes. In the event 
Covenant Defeasance occurs, certain events (not including non-payment, 
bankruptcy, receivership, rehabilitation and insolvency events) described 
under "Events of Default" will no longer constitute an Event of Default with 
respect to the Senior Notes. 

   In order to exercise either Legal Defeasance or Covenant Defeasance, (i) 
the Company must irrevocably deposit with the Trustee, in trust, for the 
benefit of the Holders of the Senior Notes, cash in U.S. dollars, 
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, if any, and 
interest on the outstanding Senior Notes on the stated maturity or on the 
applicable redemption date, as the case may be, and the Company must specify 
whether the Senior Notes are being defeased to maturity or to a particular 
redemption date; (ii) in the case of Legal Defeasance, the Company shall have 
delivered to the Trustee an opinion of counsel in the United States 
reasonably acceptable to the Trustee confirming that (A) the Company 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, the Holders of the 
outstanding Senior Notes 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, the Company shall have delivered to 
the Trustee an opinion of counsel in the United States reasonably acceptable 
to the Trustee confirming that the Holders of the outstanding Senior Notes 
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 the Company or any of its Subsidiaries is a 
party or by which the Company or any of its Subsidiaries is bound; (vi) the 
Company 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 any applicable bankruptcy, insolvency, 
reorganization or similar laws affecting creditors' rights generally; (vii) 
the Company must deliver to the Trustee an Officers' Certificate stating that 
the deposit was not made by the Company with the intent of preferring the 
Holders of Senior Notes over the other creditors of the Company with the 
intent of defeating, hindering, delaying or defrauding creditors of the 
Company or others; and (viii) the Company must deliver to the Trustee an 
Officers' Certificate and an opinion of counsel, 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 Senior Notes 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 the 
Company may require a Holder to pay any taxes and fees required by law or 
permitted by the Indenture. The Company is not required to transfer or 
exchange any Senior Note selected for redemption. Also, the Company is not 
required to transfer or exchange any Senior Note for a period of 15 days 
before a selection of Senior Notes to be redeemed. 

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

                                      61 
<PAGE> 

Amendment, Supplement and Waiver 

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

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

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

Concerning the Trustee 

   The Indenture contains certain limitations on the rights of the Trustee, 
should it become a creditor of the Company, 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 
Senior Notes 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 Senior Notes, 
unless such Holder shall have offered to the Trustee security and indemnity 
satisfactory to it against any loss, liability or expense. 

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. 

   "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, 

                                      62 
<PAGE> 

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; provided that beneficial ownership of 10% or more of the voting 
securities of a Person shall be deemed to be control. 

   "Asset Sale" means (i) the sale, lease, conveyance or other disposition of 
any assets or rights (including, without limitation, by way of a sale and 
leaseback) other than sales of inventory in the ordinary course of business 
consistent with past practices (provided that the sale, lease, conveyance or 
other disposition of all or substantially all of the assets of the Company 
and its Subsidiaries taken as a whole will be governed by the provisions of 
the Indenture described above under the caption "-- Change of Control" and/or 
the provisions described above under the caption "-- Merger, Consolidation or 
Sale of Assets" and not by the provisions of the Asset Sale covenant), and 
(ii) the issue or sale by the Company or any of its Subsidiaries of Equity 
Interests of any of the Company's 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 $1,000,000 or (b) 
for net proceeds in excess of $1,000,000. Notwithstanding the foregoing: (i) 
a transfer of assets by the Company to a Subsidiary or by a Subsidiary to the 
Company or to Wholly Owned Subsidiary, (ii) an issuance of Equity Interests 
by a Wholly Owned Subsidiary to the Company or to another Wholly Owned 
Subsidiary, and (iii) a Restricted Payment that is permitted by the covenant 
described above under the caption "-- Restricted Payments" will not be deemed 
to be Asset Sales. 

   "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) securities issued 
or directly and fully guaranteed or insured by the United States government 
or any agency or instrumentality thereof 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 any lender party to the New 
Credit Facility or with any domestic commercial bank having capital and 
surplus in excess of $500 million and a Keefe 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 and (v) commercial paper having the highest 
rating obtainable from Moody's Investors Service, Inc. or Standard & Poor's 
Corporation and in each case maturing within six months after the date of 
acquisition. 

   "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 the Company 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, (ii) the 
adoption of a plan relating to the liquidation or dissolution of the Company, 
(iii) the consummation of any transaction 

                                      63 
<PAGE> 

(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, except that a 
person shall be deemed to have "beneficial ownership" of all securities that 
such person has the right to acquire, whether such right is currently 
exercisable or is exercisable only upon the occurrence of a subsequent 
condition), directly or indirectly, of more than 50% of the Voting Stock of 
the Company (measured by voting power rather than number of shares), (iv) the 
first day on which a majority of the members of the Board of Directors of the 
Company are not Continuing Directors or (v) the Company consolidates with, or 
merges with or into, any Person or sells, assigns, conveys, transfers, leases 
or otherwise disposes of all or substantially all of its assets to any 
Person, or any Person consolidates with, or merges with or into, the Company, 
in any such event pursuant to a transaction in which any of the outstanding 
Voting Stock of the Company is converted into or exchanged for cash, 
securities or other property, other than any such transaction where the 
Voting Stock of the Company outstanding immediately prior to such transaction 
is converted into or exchanged for Voting Stock (other than Disqualified 
Stock) of the surviving or transferee Person constituting a majority of the 
outstanding shares of such Voting Stock of such surviving or transferee 
Person (immediately after giving effect to such issuance). For purposes of 
this definition, any transfer of an equity interest of an entity that was 
formed for the purpose of acquiring Voting Stock of the Company will be 
deemed to be a transfer of such portion of such Voting Stock as corresponds 
to the portion of the equity of such entity that has been so transferred. 

   "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 
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, 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), 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 expenses 
(excluding any such non-cash expense 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, minus (v) non-cash items increasing such 
Consolidated Net Income for such period, in each case, on a consolidated 
basis and determined in accordance with GAAP. 

   "Consolidated Net Income" means, with respect to any Person for any 
period, the aggregate of the Net Income of such Person and its Subsidiaries 
for such period, on a consolidated basis, determined in accordance with GAAP; 
providedthat (i) the Net Income (but not loss) of any Person that is not a 
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 Subsidiary thereof, (ii) the Net 
Income of any Subsidiary shall be excluded to the extent that the declaration 
or payment of dividends or similar distributions by that 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 and (iv) the 
cumulative effect of a change in accounting principles shall be excluded. 

   "Consolidated Net Worth" means, with respect to any Person as of any date, 
the sum of (i) the consolidated equity of the common stockholders of such 
Person and its consolidated Subsidiaries as of such date plus (ii) the 
respective amounts reported on such Person's balance sheet as of such date 
with respect to any series of preferred stock (other than Disqualified Stock) 
that by its terms is not entitled to the payment of dividends unless such 
dividends may be declared and paid only out of net earnings in respect of the 
year of such declaration and payment, but only to the extent of any cash 
received by such Person upon issuance of such preferred stock, less (x) all 
write-ups 

                                      64 
<PAGE> 

(other than write-ups resulting from foreign currency translations and 
write-ups of tangible assets of a going concern business made within 12 
months after the acquisition of such business) subsequent to the date of the 
Indenture in the book value of any asset owned by such Person or a 
consolidated Subsidiary of such Person, (y) all investments as of such date 
in unconsolidated Subsidiaries and in Persons that are not Subsidiaries 
(except, in each case, Permitted Investments), and (z) all unamortized debt 
discount and expense and unamortized deferred charges as of such date, all of 
the foregoing determined in accordance with GAAP. 

   "Continuing Directors" means, as of any date of determination, any member 
of the Board of Directors of the Company 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 Facilities" means, with respect to the Company, one or more debt 
facilities (including, without limitation, the New Credit Facility) or 
commercial paper facilities with banks or other institutional lenders 
providing for revolving credit loans, term loans, receivables financing 
(including through the sale of receivables to such lenders or to special 
purpose entities formed to borrow from such lenders against such receivables) 
or letters of credit, in each case, as amended, restated, modified, renewed, 
refunded, replaced or refinanced in whole or in part from time to time. 
Indebtedness under Credit Facilities outstanding on the date on which Notes 
are first issued and authenticated under the Indenture shall be deemed to 
have been incurred on such date in reliance on the exception provided by 
clause (i) of the definition of Permitted Indebtedness. 

   "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 Senior Notes mature. 

   "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 the Company and its 
Subsidiaries (other than Indebtedness under the New Credit Facility) 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 
and its Subsidiaries for such period, whether paid or accrued (including, 
without limitation, 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, 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 (but excluding amortization of debt issuance costs) and (ii) the 
consolidated interest expense of such Person and its Subsidiaries that was 
capitalized during such period, and (iii) any interest expense on 
Indebtedness of another Person that is guaranteed by such Person or one of 
its Subsidiaries or secured by a Lien on assets of such Person or one of its 
Subsidiaries (whether or not such guarantee or Lien is called upon) and (iv) 
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 Subsidiaries, other 
than dividend payments on Equity Interests payable solely in Equity Interests 
(other than Disqualified Stock) of the Company, 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 
the Company or any of its 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, 

                                      65 
<PAGE> 

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 the Company or any of its 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 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, and (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 
Subsidiaries following the Calculation Date. 

   "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 from time to time. 

   "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. 

   "Guarantors" means each of (i) each domestic subsidiary of the Company and 
(ii) any other subsidiary that executes a Subsidiary Guarantee in accordance 
with the provisions of the Indenture, and their respective successors and 
assigns. 

   "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. 

   "Indebtedness" means, with respect to any Person, any indebtedness of such 
Person, whether or not contingent, 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 banker's 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. 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 the Company or any Subsidiary of the Company sells or otherwise 
disposes of any Equity Interests of any direct or indirect Subsidiary of the 
Company, the Company 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 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 

                                      66 
<PAGE> 

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). 

   "New Credit Facility" means that certain credit facility, dated as of 
    , 1996, by and among the Company and [NationsBank], as agent and a 
lender, providing for up to $130 million of 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. 

   "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 Subsidiaries 
or the extinguishment of any Indebtedness of such Person or any of its 
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 the Company 
or any of its 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), amounts required to be applied to the 
repayment of Indebtedness (other than Indebtedness under the Credit 
Facilities) secured by a Lien on the asset or assets that were the subject of 
such Asset Sale and any reserve for adjustment in respect of the sale price 
of such asset or assets established in accordance with GAAP. 

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

   "Permitted Investments" means (a) any Investment in the Company or in a 
Wholly Owned Subsidiary of the Company; (b) any Investment in Cash 
Equivalents; (c) any Investment by the Company or any Subsidiary of the 
Company in a Person, if as a result of such Investment (i) such Person 
becomes a Wholly Owned Subsidiary of the Company or (ii) such Person is 
merged, consolidated or amalgamated with or into, or transfers or conveys 
substantially all of its assets to, or is liquidated into, the Company or a 
Wholly Owned Subsidiary of the Company; (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 the Company; and (f) other Investments 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 $5 million. 

   "Permitted Liens" means (i) Liens on accounts receivable and inventory 
securing Indebtedness under the Credit Facilities that was permitted by the 
terms of the Indenture to be incurred; (ii) Liens in favor of the Company; 
(iii) Liens on property of a Person existing at the time such Person is 
merged into or consolidated with the Company or any Subsidiary of the 
Company; provided that such Liens were in existence prior to the 
contemplation of such merger or consolidation and do not extend to any assets 
other than those of the Person merged into or consolidated with the Company; 
(iv) Liens on property existing at the time of acquisition thereof by the 
Company or any Subsidiary of the Company, 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; (v) Liens to secure Indebtedness (including Capital Lease 
Obligations) permitted by clause (iii) of the third paragraph of the covenant 
entitled "Incurrence of Indebtedness and Issuance of Preferred Stock" 
covering only the assets acquired with such Indebtedness; (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; and (viii) Liens incurred in the ordinary course 

                                      67 
<PAGE> 

of business of the Company or any Subsidiary of the Company with respect to 
obligations that do not exceed $2.5 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 the Company or such Subsidiary. 

   "Permitted Refinancing Indebtedness" means any Indebtedness of the Company 
or any of its Subsidiaries issued in exchange for, or the net proceeds of 
which are used to extend, refinance, renew, replace, defease or refund 
Existing Indebtedness or other Indebtedness of the Company or any of its 
Subsidiaries incurred in accordance with the Indenture (other than 
Indebtedness incurred in accordance with clauses (i), (vi), (vii), (viii) and 
(ix) of the third paragraph of the covenant entitled "Incurrence of 
Indebtedness and Issuance of Preferred Stock;" 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 later 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; (iii) if 
the Indebtedness being extended, refinanced, renewed, replaced, defeased or 
refunded is subordinated in right of payment to the Senior Notes, 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 
Senior Notes on terms at least as favorable to the Holders of Senior Notes as 
those contained in the documentation governing the Indebtedness being 
extended, refinanced, renewed, replaced, defeased or refunded; and (iv) such 
Indebtedness is incurred either by the Company or by the Subsidiary who is 
the obligor on the Indebtedness being extended, refinanced, renewed, 
replaced, defeased or refunded. 

   "Principals" means Thomas H. Lee Equity Fund III, L.P. and its 
co-investors, Thomas H. Lee Foreign Fund III, L.P. and Thomas H. Lee Company, 
and any Affiliates of Thomas H. Lee Company. 

   "Related Party" with respect to any Principal means (A) any controlling 
stockholder or 80% (or more) owned Subsidiary of such Principal or (B) or 
trust, corporation, partnership or other entity, the beneficiaries, 
stockholders, partners, owners or Persons beneficially holding an 80% or more 
controlling interest of which consist of such Principal and/or such other 
Persons referred to in the immediately preceding clause (A). 

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

   "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 (a) the sole 
general partner or the managing general partner 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). 

   "Voting Stock" means, with respect to any Person, 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 

                                      68 
<PAGE> 

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. 

                      DESCRIPTION OF OTHER INDEBTEDNESS 

   At the time of the execution of the Merger Agreement, a commitment letter 
to provide senior credit financing was presented to the Company. The Company 
and Thomas H. Lee Company are currently negotiating to modify certain terms 
of such commitment. 

   In connection with the Recapitalization, the banks will provide senior 
financing to the Company and its domestic subsidiaries as co-borrowers 
pursuant to the $130.0 million New Credit Facility. The New Credit Facility 
will include a $30.0 million sublimit for the issuance of standby and 
commercial letters of credit. 

   Borrowings made under the New Credit Facility shall bear interest at a 
rate equal to, at the Company's option, NationsBank's Eurodollar Rate plus 
225 basis points or the Prime Rate plus 50 basis points. The "Prime Rate" is 
a fluctuating interest rate equal to the higher of (i) the rate of interest 
announced publicly by NationsBank as its prime rate and (ii) a rate equal to 
1/2 of 1% per annum above the weighted average of the rates on overnight 
Federal funds transactions with members of the Federal Reserve System 
arranged by Federal funds brokers, as determined for any day by NationsBank. 
The Eurodollar Rate and Prime Rate margins will be subject to step-downs 
commencing twelve months from the closing, based on the Company's 
performance. Interest based on the Base Rate shall be payable monthly in 
arrears. Interest based on the Eurodollar Rate shall be payable in arrears at 
the earlier of the end of (a) the applicable interest period and (b) 
month-end. Eurodollar Rate borrowings are available in 1-, 2-, 3- or 6-month 
interest periods. 

   The New Credit Facility expires five (5) years from the consummation of 
the Merger. Pursuant to the terms of the New Credit Facility, the Company is 
required during February and March of each year to maintain excess 
availability (i.e. borrowing capacity in excess of the borrowings outstanding 
under the New Credit Facility) of at least $45.0 million. The obligations of 
the Company under the New Credit Facility are secured by inventory, accounts 
receivable and the proceeds of the foregoing of the Company and its domestic 
subsidiaries. 

   The New Credit Facility contains customary covenants of the Company and 
the subsidiary borrowers, including, without limitation, restrictions on (i) 
the incurrence of debt, (ii) the sale of assets, (iii) mergers, acquisitions 
and other business combinations, (iv) voluntary prepayment of other debt of 
the Company, (v) transactions with affiliates (as defined in the New Credit 
Facility), (vi) investments, as well as prohibitions on the payment of 
dividends to, or the repurchase or redemption of stock from, shareholders and 
various financial covenants. Pursuant to the terms of the New Credit 
Facility, the Company would be in default under the New Credit Facility upon 
the non-payment of principal or interest when due under the notes issued in 
connection with the New Credit Facility or, subject to applicable grace 
periods in certain circumstances (ranging from zero to ten days), upon the 
non-fulfillment of the covenants described above, certain changes in control 
of the ownership of the Company or various other defaults described in the 
New Credit Facility. If such a default occurs, the banks will be entitled to 
take all actions permitted to be taken by a secured creditor under the 
uniform commercial code and to accelerate the amounts due under the New 
Credit Facility and may require all such amounts to be immediately paid in 
full. 

                                      69 
<PAGE> 

                                 UNDERWRITING 

   Upon the terms and subject to the conditions of the Underwriting Agreement 
(the "Underwriting Agreement") among Syratech, the Guarantors, NationsBanc 
Capital Markets, Inc. ("NCMI"), and Chase Securities Inc. ("CSI" and, 
together with NCMI the "Underwriters"), the Underwriters have agreed to 
purchase from the Company and the Company has agreed to sell to the 
Underwriters, the respective principal amount of Senior Notes set forth 
opposite their names below. 

                                       Principal 
                                        Amount 
                                     -------------- 
NationsBanc Capital Markets, Inc.    $ 
Chase Securities Inc.                $ 
                                     ------------
Total                                $160,000,000
                                     ============ 

   In the Underwriting Agreement the Underwriters have agreed, subject to 
certain conditions, to purchase all of the Senior Notes, if any are 
purchased. 

   The Company has been advised by the Underwriters that they propose to 
offer the Senior Notes to the public initially at the price set forth on the 
cover page of this Prospectus, to certain securities dealers (who may include 
the Underwriters) at such price less a concession not in excess of    % of 
the amount per Senior Note and that the Underwriters and such dealers may 
reallow a discount not in excess of    % of the amount per Senior Note to 
other dealers, including the Underwriters. After the closing of the public 
offering, the public offering price, the concession and the discount to other 
dealers may be changed by the Underwriters. 

   There is no currently existing trading market for the Senior Notes, and 
although the Underwriters have advised the Company that it currently intends 
to make a market in the Senior Notes, they are not obligated to do so and any 
such market making may be discontinued at any time, without notice, in the 
sole discretion of the Underwriters. Accordingly, there can be no assurance 
as to the development or liquidity of any market that may develop for the 
Senior Notes. 

   The Company and the Guarantors have agreed to indemnify the Underwriters 
against certain liabilities, including liabilities under the Securities Act 
of 1933, as amended (the "Securities Act"), or to contribute to payments the 
Underwriters may be required to make in respect thereof. 

   The Underwriters have informed the Company that they do not expect to 
confirm sales of Senior Notes offered hereby to any accounts over which they 
exercise discretionary authority. 

   In accordance with Rule 2720 of the Conduct Rules of the National 
Association of Securities Dealers, Inc., (the "NASD"), no member of the NASD 
participating in the Offering will execute a transaction in the Senior Notes 
in an account over which it exercises discretion without the prior specific 
written approval of the customer. 

   NationsBridge L.L.C. and NationsBank, N.A., affiliates of NCMI have 
delivered commitments to provide the Company interim financing for the 
Recapitalization and will receive customary fees (and reimbursement of 
expenses) in connection therewith. Such interim financing commitments will 
terminate upon consummation of the Offering and a portion of the proceeds of 
the Offering will be used to pay such fees and reimbursement. NationsBank of 
Georgia, N.A. is the agent and a lender under the Company's existing credit 
facility and NationsBank, N.A. will be the agent and a lender under the New 
Credit Facility. In addition, NCMI and its affiliates provide or have 
provided banking, advisory and other financial services for the Company and 
Thomas H. Lee Company in the ordinary course of business for which they have 
received customary compensation. An affiliate of CSI is a limited partner of 
Thomas H. Lee Equity Fund III, L.P. 

   Under the Rules of Fair Practice of the NASD, if more than 10% of the net 
proceeds of a public offering of debt securities, not including underwriting 
compensation, are intended to be paid to members of the NASD or affiliated or 
associated persons that are participating in the distribution of the 
offering, the yield at which the debt securities are distributed to the 
public must be no lower than that recommended by a "qualified independent 
underwriter", as defined in Rule 2720 of the Conduct Rules of the NASD. 
NationsBank of Georgia, N.A., is expected to receive in the aggregate more 
than 10% of the net proceeds of the Offering as a result of the repayment by 
the Company of outstanding indebtedness under the Company's existing credit 
facility provided by NationsBank of Georgia, N.A. Accordingly, CSI has agreed 
to act as the qualified independent underwriter in connection with this 

                                      70 
<PAGE> 

Offering. The yield on the Senior Notes, when sold to the public at the 
public offering price set forth on the cover of this Prospectus, will be no 
lower than that recommended by CSI. 

                                LEGAL MATTERS 

   The validity of the Senior Notes offered hereby will be passed upon for 
the Company by Paul, Weiss, Rifkind, Wharton & Garrison, New York, New York. 
As of        1996, lawyers of Paul, Weiss, Rifkind, Wharton & Garrison 
beneficially owned an aggregate of 38,193 shares of Syratech individually or 
in various fiduciary capacities. Certain legal matters in connection with the 
Offering will be passed upon for the Underwriter by Latham & Watkins, New 
York, New York. 

                                   EXPERTS 

  The consolidated financial statements and schedule of Syratech and its
subsidiaries as of December 31, 1994 and 1995 and for each of the three years in
the period ended December 31, 1995, included in this Prospectus, have been
audited by Deloitte & Touche LLP, independent accountants, as stated in their
reports appearing herein and elsewhere in the Prospectus and have been so
included in reliance upon the reports of such firm given upon their authority as
experts in accounting and auditing. The financial statements of Rauch
Industries, Inc. for the fiscal year ended December 31, 1995 included in the
Company's Form 8-K/A dated April 26, 1996, amending the Company's Current Report
on Form 8-K dated February 15, 1996, have been incorporated by reference in this
Prospectus and have been audited by Coopers & Lybrand L.L.P., independent
accountants, as indicated in their report, also incorporated by reference in
this Prospectus from the Form 8K/A, with respect thereto, and have been so
incorporated in reliance upon the authority of said firm as experts in
accounting and auditing.

                            AVAILABLE INFORMATION 

   No person is authorized to give any information or to make any 
representations, other than as contained in this Prospectus, and, if given or 
made, such information or representations may not be relied upon as having 
been authorized by Syratech. This Prospectus does not constitute an offer to 
sell or a solicitation of an offer to buy the securities to which it relates 
in any jurisdiction in which, or to any person to whom, it is unlawful to 
make such an offer or solicitation. Neither the delivery of this Prospectus 
nor any offer or sale made hereunder shall, under any circumstances, create 
any implication that there has been no change in the information set forth 
herein or in the affairs of the Company since the date hereof. 

   The Company is subject to the informational requirements of the Securities 
Exchange Act of 1934, as amended (the "Exchange Act"), and in accordance 
therewith files reports, proxy statements and other information with the 
Securities and Exchange Commission (the "Commission"). Reports, proxy 
statements and other information filed by the Company with the Commission can 
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 or at its regional offices located at 500 West Madison Street, 
Suite 1400, Chicago, Illinois 60661, and 7 World Trade Center, Suite 1300, 
New York, New York 10048. Copies of such material can 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 that contains reports, proxy and information statements and other 
information regarding registrants that file electronically with the 
Commission at http://www.sec.gov. The Company's Common Stock is listed on the 
New York Stock Exchange, Inc., and reports, proxy statements and other 
information concerning the Company may be inspected and copied at the offices 
of the New York Stock Exchange, Inc., 20 Broad Street, New York, New York 
10005. 

                                      71 
<PAGE> 

                             SYRATECH CORPORATION 

                  INDEX TO CONSOLIDATED FINANCIAL STATEMENTS 

                                                                            PAGE
                                                                            ----
Report of Deloitte & Touche LLP                                              F-2
Consolidated Financial Statements: 
  Consolidated balance sheets as of December 31, 1994, December 31, 1995 
   and September 30, 1996                                                    F-3
  Consolidated income statements for the years ended December 31, 1993, 
   December 31, 1994 and December 31, 1995, and for the nine months ended 
   September 30, 1996 and September 30, 1995                                 F-4
  Consolidated statements of stockholders' equity for the years ended 
   December 31, 1993, December 31, 1994 and December 31, 1995, and for 
   the nine months ended September 30, 1996 and September 30, 1995           F-5
  Consolidated statements of cash flows for the years ended December 31, 
   1993, December 31, 1994 and December 31, 1995, and for the nine months 
   ended September 30, 1996 and September 30, 1995                           F-6
  Notes to consolidated financial statements                                 F-7

                                     F-1 
<PAGE> 

                         INDEPENDENT AUDITORS' REPORT 

To the Board of Directors and Shareholders of Syratech Corporation: 

   We have audited the accompanying consolidated balance sheets of Syratech 
Corporation and subsidiaries as of December 31, 1994 and 1995, and the 
related consolidated statements of income, stockholders' equity, and cash 
flows for each of the three years in the period ended December 31, 1995. 
These financial statements are the responsibility of the Company's 
management. Our responsibility is to express an opinion on these financial 
statements based on our audits. 

   We conducted our audits in accordance with generally accepted auditing 
standards. Those standards 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. 
An audit also includes assessing the accounting principles used and 
significant estimates made by management, as well as evaluating the overall 
financial statement presentation. We believe that our audits provide a 
reasonable basis for our opinion. 

   In our opinion, such consolidated financial statements present fairly, in 
all material respects, the financial position of Syratech Corporation and 
subsidiaries as of December 31, 1994 and 1995, and the results of their 
operations and their cash flows for each of the three years in the period 
ended December 31, 1995 in conformity with generally accepted accounting 
principles. 

DELOITTE & TOUCHE LLP 

Boston, Massachusetts 
February 8, 1996 (February 15, 1996 as to paragraphs 1 and 4 of Note 2 
 and December 16, 1996 as to Note 15) 

                                     F-2 
<PAGE> 

                    SYRATECH CORPORATION AND SUBSIDIARIES 

                         CONSOLIDATED BALANCE SHEETS 
                      (in thousands, except share data) 

<TABLE>
<CAPTION>
                                                                        December 31, 
                                                                    ----------------------   September 30, 
                                                          Notes        1994        1995          1996 
                                                         -------    ----------  ----------   ------------- 
                                                                                             (unaudited) 
<S>                                                      <C>         <C>        <C>            <C>
ASSETS                                                        1, 7 
Current assets: 
 Cash and equivalents                                                $  1,866   $ 78,493       $  9,532
 Marketable securities                                           4                30,561
 Accounts receivable, net                                              28,244     31,893        117,199
 Inventories                                                     5     40,334     41,151        105,297
 Deferred income taxes                                           8      2,960      5,105          8,193
 Prepaid expenses and other                                     10        156      1,602          1,737
 Net assets of discontinued operations                           3     85,850      1,834            105
                                                                     --------   --------       --------
    Total current assets                                              159,410    190,639        242,063
 Property, plant and equipment, net                              6     30,691     29,560         60,831
 Purchase price in excess of net assets acquired                                                  6,994
 Other assets                                                             583        367            461
                                                                     --------   --------       --------
    Total                                                            $190,684   $220,566       $310,349
                                                                     ========   ========       ========
LIABILITIES AND STOCKHOLDERS' EQUITY 
Current liabilities: 
 Revolving loan facilities and notes payable                     7   $ 14,504   $ 51,735       $ 82,155
 Current maturities of long-term debt                            7        875
 Accounts payable                                               12      7,590      6,438         16,586
 Accrued expenses                                                       2,690      4,436         14,392
 Accrued compensation                                                   3,156      2,478          3,256
 Accrued advertising                                                    1,642      1,991          4,779
 Income taxes payable                                         1, 8      3,817      1,511          2,209
                                                                     --------   --------       --------
    Total current liabilities                                          34,274     68,589        123,377
Deferred income taxes                                         1, 8      3,741      3,657         18,795
Pension liability                                               10        569      1,724          2,668
Commitments and contingencies                            9, 10, 14 
Stockholders' equity:                                    1, 11, 15 
 Preferred stock, $.10 par value, 500,000 shares 
   authorized; no shares issued or outstanding 
   (135,000 shares are designated Series A 
   Preferred Stock)                                                        --         --             --
 Common stock, $.01 par value, 20,000,000 shares 
   authorized, 11,687,850, 8,667,249 and 8,676,849 
   shares issued in 1994, 1995 and 1996, 
   respectively                                                           116         87             87
 Additional paid-in capital                                            61,373      9,699          9,835
 Retained earnings                                               7     90,529    136,728        155,447
 Cumulative translation adjustment                               1         85         85            143
 Less: Treasury stock; 218 shares, at cost                                 (3)        (3)            (3)
                                                                     --------   --------       --------
    Total stockholders' equity                                        152,100    146,596        165,509
                                                                     --------   --------       --------
    Total                                                            $190,684   $220,566       $310,349
                                                                     ========   ========       ========
</TABLE>

                 See notes to consolidated financial statements. 

                                     F-3 
<PAGE> 

                    SYRATECH CORPORATION AND SUBSIDIARIES 

                        CONSOLIDATED INCOME STATEMENTS 
                    (in thousands, except per share data) 

<TABLE>
<CAPTION>
                                                               Year Ended December 31,            September 30, 
                                                          ---------------------------------- ---------------------
                                                  Notes      1993        1994       1995        1995        1996 
                                                  -----   ----------   --------   --------    --------    --------
                                                                                                   (unaudited) 
<S>                                                  <C>   <C>         <C>        <C>         <C>         <C>
Net sales                                               1  $122,682    $147,291   $169,520    $118,619    $182,727
Cost of sales                                                84,643     104,600    119,836      85,294     130,303
                                                           --------    --------   --------    --------    --------
Gross profit                                                 38,039      42,691     49,684      33,325      52,424
Selling, general and administrative expenses                 27,727      31,613     34,239      24,004      39,161
Other operating income                                  2                                                    5,057
                                                           --------    --------   --------    --------    --------
Income from operations                                       10,312      11,078     15,445       9,321      18,320
Interest expense                                        7      (948)       (559)      (287)       (212)     (2,083) 
Interest income                                         4        82          98      4,881       3,414         662
 Other income                                           2                                                   11,900
                                                           --------    --------   --------    --------    --------
Income before provision for 
 income taxes                                                 9,446      10,617     20,039      12,523      28,799
Provision for income taxes                           1, 8     2,390       2,758      6,863       4,289      10,080
                                                           --------    --------   --------    --------    --------
Income from continuing 
 operations                                                   7,056       7,859     13,176       8,234      18,719
Discontinued operations: 
 Income from discontinued operations net 
   of income taxes of $6,225, $7,421, 
   $1,645 and $1,645, respectively                      3    10,838      12,068      2,572       2,572 
 Gain on sale of Syroco, Inc., net 
   of income taxes of $16,599                           3                           30,451      30,451 
                                                           --------    --------   --------    --------    --------
Net income                                                 $ 17,894    $ 19,927   $ 46,199    $ 41,257    $ 18,719
                                                           ========    ========   ========    ========    ========
Earnings per share:                                     1 
 Continuing operations                                     $    .60    $    .67   $   1.12    $    .70    $   2.13
 Discontinued operations                                        .92        1.02       2.79        2.79 
                                                           --------    --------   --------    --------    --------
Net income                                                 $   1.52    $   1.69   $   3.91    $   3.49    $   2.13
                                                           ========    ========   ========    ========    ========
Weighted average common shares and common share 
  equivalents outstanding                               1    11,768      11,809     11,803      11,814       8,781
                                                           ========    ========   ========    ========    ========
</TABLE>

                                     F-4 
<PAGE> 

                    SYRATECH CORPORATION AND SUBSIDIARIES 

               CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY 
                      (in thousands, except share data) 

<TABLE>
<CAPTION>
                                       Common Stock       Additional                Cumulative 
                                   --------------------     Paid-in     Retained   Translation   Treasury 
                                     Shares      Amount     Capital     Earnings    Adjustment     Stock      Total 
                                   ----------    ------   ----------    --------   -----------   --------   -------- 
<S>                                <C>            <C>      <C>          <C>            <C>          <C>     <C>
Balance, January 1, 1993           10,647,840     $106     $ 59,560     $ 52,708       $  7                 $112,381 
  Exercise of stock options         1,001,810       10           90                                              100 
  Compensation related to stock 
   options                                                       99                                               99 
  Tax effect of stock options                                   465                                              465 
  Purchase of common stock for 
   treasury                              (218)                                                      $(3)          (3) 
  Net income                                                              17,894                              17,894 
  Translation adjustment                                                                 69                       69 
                                 --------------  -------------------- ----------- -------------  --------- ----------- 
Balance, December 31, 1993         11,649,432      116       60,214       70,602         76          (3)     131,005 
  Exercise of stock options            38,200                   297                                              297 
  Compensation related to stock 
   options                                                      116                                              116 
  Tax effect of stock options                                   746                                              746 
  Net income                                                              19,927                              19,927 
  Translation adjustment                                                                  9                        9 
                                 --------------  -------------------- ----------- -------------  --------- ----------- 
Balance, December 31, 1994         11,687,632      116       61,373       90,529         85          (3)     152,100 
  Exercise of stock options            44,150        1          326                                              327 
  Compensation related to stock 
   options                                                      102                                              102 
  Tax effect of stock options                                   (78)                                             (78) 
  Purchase of common stock for 
   retirement (Note 11)            (3,064,751)     (30)     (52,024)                                         (52,054) 
  Net income                                                              46,199                              46,199 
                                 --------------  -------------------- ----------- -------------  --------- ----------- 
Balance, December 31, 1995          8,667,031       87        9,699      136,728         85          (3)     146,596 
Unaudited: 
  Exercise of stock options             9,600                    78                                               78 
  Compensation related to stock 
   options                                                       58                                               58 
  Net income                                                              18,719                              18,719 
  Translation adjustment                                                                 58                       58 
                                 --------------  -------------------- ----------- -------------  --------- ----------- 
Balance, September 30, 1996, 
 (unaudited)                        8,676,631     $ 87     $  9,835     $155,447       $143         $(3)    $165,509 
                                 ==============  ==================== =========== =============  ========= =========== 
</TABLE>

                                     F-5 
<PAGE> 

                    SYRATECH CORPORATION AND SUBSIDIARIES 

                    CONSOLIDATED STATEMENTS OF CASH FLOWS 
                                (in thousands) 

<TABLE>
<CAPTION>
                                                                                               Nine Months Ended 
                                                               Year Ended December 31,           September 30, 
                                                          --------------------------------- ----------------------- 
                                                            1993        1994       1995        1995        1996 
                                                           -------    --------   --------    --------    -------- 
                                                                                                  (unaudited) 
<S>                                                        <C>        <C>        <C>         <C>         <C>      
Cash flow from operating activities: 
Net income                                                 $17,894    $ 19,927   $ 46,199    $ 41,257    $ 18,719 
Adjustments to reconcile net income to net cash provided 
  by (used in) operating activities: 
 Depreciation and amortization                               3,051       3,270      3,253       2,426       3,424 
 Deferred income taxes                                       1,253        (452)    (2,229)     (1,065)       (920) 
 Acquisition of Farberware assets                                                                          (9,500) 
 Disposal of Farberware assets                                                                             13,600 
 Farberware electrics license                                   --          --         --          --         500 
 Interest on royalties                                         125          --         --          --          -- 
 Pension liability                                             188         208      1,155         487         944 
 Compensation related to stock options                          99         116        102          82          58 
 Gain (loss) on disposal of assets and other                  (523)          8          3          --         (22) 
 Increase (decrease) in cash, net of effect of 
   businesses acquired: 
   Marketable securities                                        --          --    (30,561)         --      30,561 
   Accounts receivable                                      (2,131)     (7,984)    (3,649)    (10,351)    (75,604) 
   Inventories                                              (1,814)     (6,590)      (817)     (8,613)    (41,222) 
   Prepaid expenses and other                                 (595)        711     (1,446)     (1,086)        848 
   Accounts payable and accrued expenses                       243       4,155        595       3,705       7,488 
   Income taxes payable                                     (6,575)      3,699     (2,306)      1,125        (967) 
  Discontinued operations                                   (3,376)    (27,660)   (49,915)    (49,460)      1,729 
                                                           -------    --------   --------    --------    -------- 
Net cash provided by (used in) operating activities          7,839     (10,592)   (39,616)    (21,493)    (50,364) 
                                                           -------    --------   --------    --------    -------- 
Cash flows from investing activities: 
Purchases of property, plant and equipment                  (2,781)     (2,603)    (2,679)     (1,645)    (10,161) 
Net proceeds from sale of Syroco, Inc.                          --          --    133,931     133,931          -- 
Proceeds from disposal of assets                                86         336         --          --          65 
Insurance claim proceeds                                        --          --         --          --      23,771 
Acquisitions of businesses, net of cash acquired                --          --         --          --     (48,540) 
Other                                                         (162)       (529)        61         209         (61) 
                                                           -------    --------   --------    --------    -------- 
Net cash provided by (used in) investing activities         (2,857)     (2,796)   131,313     132,495     (34,926) 
                                                           -------    --------   --------    --------    -------- 
Cash flows from financing activities: 
Change in revolving loan facilities                            444      11,944    (14,504)    (14,349)     16,537 
Proceeds from borrowings                                        69          --         --          --          -- 
Repayment of borrowings                                     (1,901)     (1,624)      (875)       (875)       (300) 
Payment of royalty                                          (1,720)         --         --          --          -- 
Tax effect on stock options                                    465         746        (78)       (287)         -- 
Exercise of stock options                                      100         297        327         199          78 
Deferred financing costs and other                              41          62         60          62          14 
                                                           -------    --------   --------    --------    -------- 
Net cash provided by (used in) financing activities         (2,502)     11,425    (15,070)    (15,250)     16,329 
                                                           -------    --------   --------    --------    -------- 
Net increase (decrease) in cash and equivalents              2,480      (1,963)    76,627      95,752     (68,961) 
Cash and equivalents, beginning of period                    1,349       3,829      1,866       1,866      78,493 
                                                           -------    --------   --------    --------    -------- 
Cash and equivalents, end of period                        $ 3,829    $  1,866   $ 78,493    $ 97,618    $  9,532 
                                                           =======    ========   ========    ========    ======== 
</TABLE>

                                     F-6 
<PAGE> 

                      SYRATECH CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
            (in thousands of dollars except share and per share data.
          Information for the nine months ended September 30, 1995 and
                        September 30, 1996 is unaudited)

1. Business and Summary of Significant Accounting Policies 

  Business 

   Syratech Corporation designs, manufactures, imports and markets a diverse 
portfolio of tabletop, giftware and seasonal products, including: sterling 
silver, silverplated and stainless steel flatware; sterling silver, 
silverplated and brass holloware; picture frames and photo albums; glassware, 
woodenware and ceramics; fine porcelain boxes; figurines, waterglobes and 
Christmas ornaments, trim, lighting and tree skirts. 

Summary of Significant Accounting Policies 

  Basis of Consolidation 

   The consolidated financial statements include the accounts of Syratech 
Corporation and its subsidiaries (the Company), Syratech Holding Corporation 
and its subsidiaries, Syratech Security Corporation, Wallace International 
Silversmiths, Inc. and its subsidiaries (Wallace), Leonard Florence 
Associates, Inc. (LFA), Towle Manufacturing Company and its subsidiaries 
(Towle), Syratech (H.K.) Ltd. and its subsidiaries (Syratech H.K.). All 
significant intercompany balances and transactions have been eliminated. 

Interim Results (Unaudited) 

   The accompanying consolidated balance sheet at September 30, 1996, the 
consolidated statements of income and cash flows for the nine months ended 
September 30, 1995 and 1996 and the statement of stockholders' equity for the 
nine months ended September 30, 1996 are unaudited. In the opinion of 
management, these statements have been prepared on the same basis as the 
audited consolidated statements and include all adjustments, consisting only 
of normal recurring adjustments, necessary for the fair presentation of the 
consolidated financial position and operating results of the Company for such 
periods. 

Adoption of New Accounting Pronouncements 

   Effective January 1, 1996, the Company adopted, prospectively, Statement 
of Financial Accounting Standard (SFAS) No. 121, "Accounting for Impairment 
of Long-lived Assets and for Long-lived Assets to be Disposed Of." SFAS No. 
121 requires that long-lived assets be reviewed for impairment whenever 
circumstances indicate that the carrying value of an asset may not be 
recoverable. The adoption of SFAS No. 121 did not have a significant effect 
on the Company's financial position or results of operations for the nine 
months ended September 30, 1996. 

   Effective January 1, 1996, the Company adopted SFAS No. 123, "Accounting 
For Stock-Based Compensation." The Company has continued to account for its 
stock-based transactions to employees in accordance with Accounting 
Principles Board Opinion No. 25, "Accounting for Stock Issued to Employees," 
and will include the pro forma disclosures required by SFAS No. 123, if 
material, in its annual financial statements. For stock option grants to non- 
employees, the Company follows the provisions of SFAS No. 123, calculates 
compensation expense using a fair value based method and amortizes 
compensation expense over the vesting period. During the nine months ended 
September 30, 1996, the Company did not grant any options to purchase shares 
of common stock to non-employees. 

Marketable Securities 

   The Company's marketable securities have been classified as trading 
securities and are carried at their fair value on the consolidated balance 
sheet. 

Use Of Estimates 

   In preparing financial statements in conformity with generally accepted 
accounting principles, management is required to make estimates and 
assumptions that affect the reported amount of assets and liabilities and the 
disclosure of contingent assets and liabilities at the date of the 
consolidated financial statements and revenues and expenses during the 
reporting period. The Company has made significant estimates relating to the 
Farberware transactions (see Notes 2 and 14). Actual results could differ 
from these estimates. 

                                     F-7 
<PAGE> 

                    SYRATECH CORPORATION AND SUBSIDIARIES 
          NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (Continued) 

Revenue Recognition 

   Revenue is recognized when products are shipped. The Company provides 
allowances for estimated doubtful accounts and sales returns based on 
historical experience and evaluation of specific accounts. Such allowances 
were comprised of the following: 

                                    December 31, 
                                  ----------------   September 30,
                                   1994      1995         1996 
                                  ------    ------   -------------
Sales returns and allowances      $2,133    $2,604       $3,759 
Doubtful accounts                  1,372     1,603        3,201 
                                  ------    ------       ------ 
                                  $3,505    $4,207       $6,960 
                                  ======    ======       ====== 

Customers 

   Substantially all customers are retailers. No base of customers in one 
geographic area constitutes a significant portion of sales. No single 
customer represented 10% or greater of consolidated net sales in 1995, 1994 
or 1993. 

Inventories 

   Inventories are stated at the lower of cost or market. Two subsidiaries 
determine cost on the last-in, first-out (LIFO) method for silver and certain 
non-silver inventories. For all other inventories, cost is determined on the 
first-in, first-out (FIFO) method. 

Property, Plant and Equipment 

   Purchased property, plant and equipment is recorded at cost. Leased 
equipment is recorded at the present value of the minimum lease payments 
required during the lease term. Depreciation and amortization are provided 
using the straight-line method over the estimated useful lives of the related 
assets and over the terms, if shorter, of the related leases, as follows: 

                                          Years 
                                         ------- 
Buildings and improvements               4 to 39 
Tools and dies                           3 to 10 
Machinery and equipment                  3 to 10 
Other                                    3 to 10 

Excess of Purchase Price Over Net Assets Acquired 

   Excess of purchase price over net assets acquired is amortized using the 
straight-line method over 30 years (Note 2). The Company evaluates the 
carrying value of goodwill based upon current and anticipated net income and 
undiscounted cash flows, and recognizes an impairment when it is probable 
that such estimated future net income and/or cash flows will be less than the 
carrying value of goodwill. Measurement of the amount of impairment, if any, 
is based upon the difference between carrying value and fair value. 

Other Assets 

   Other assets consist principally of deposits, deferred fees, deferred 
financing costs and deferred long-term rent. Deferred financing costs are 
being amortized using the straight-line method over the terms of the related 
loans. Accumulated amortization aggregated approximately $311, $100 and $118 
at December 31, 1994 and 1995 and September 30, 1996, respectively. 

Financial Instruments 

   The carrying values of cash and cash equivalents, accounts receivable, 
accounts payable and borrowings under revolving credit facilities approximate 
fair value due to the short-term nature of these instruments. 

                                     F-8 
<PAGE> 

                    SYRATECH CORPORATION AND SUBSIDIARIES 
          NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (Continued) 

Income Taxes 

   The Company and its domestic subsidiaries (except for Wallace's Puerto 
Rican subsidiaries) file a consolidated federal income tax return. The Puerto 
Rican subsidiaries file separate returns in accordance with Section 936 of 
the Internal Revenue Code. Deferred income taxes are provided for certain 
income and expense items which are accounted for differently for financial 
reporting and income tax purposes. 

Foreign Currency Translation 

   Assets and liabilities denominated in foreign currencies are translated 
into U.S. dollars at year-end exchange rates and income and expense items are 
translated at the average rates of exchange prevailing during each year. The 
effects of foreign currency fluctuations on the foreign subsidiary's assets 
and liabilities have been reflected as a separate component of stockholders' 
equity. Transaction gains and losses have been insignificant. 

Earnings Per Share 

   Earnings per share are computed based on the weighted average number of 
common and common equivalent shares outstanding during each period presented. 
Common stock equivalents include common stock options (treasury stock 
method). Primary and fully diluted earnings per share are the same for each 
of the periods presented. 

Reclassification 

   Certain prior year amounts have been reclassified to conform with the 1996 
presentation. 

Cash Flow Information 

   Supplemental cash flow information is as follows: 

<TABLE>
<CAPTION>
                                                                                 Nine Months Ended 
                                                   Year Ended December 31,         September 30, 
                                                ------------------------------ --------------------- 
                                                  1993      1994       1995       1995       1996 
                                                 -------- ---------  ---------  --------- ---------- 
<S>                                              <C>       <C>        <C>       <C>        <C>     
Cash paid during the period for: 
 Interest                                        $1,324    $   827    $   268   $   212    $ 1,126 
                                                 ======    =======    =======   =======    ======= 
 Income taxes                                    $8,903    $10,741    $30,593   $22,757    $11,634 
                                                 ======    =======    =======   =======    ======= 
Supplemental schedule of non-cash investing 
  and financing activities: 
 Purchase of common stock for retirement, 
   financed by issuance of promissory notes 
   and assumption of bank debt                                        $51,735 
                                                                      ======= 
</TABLE>

2. Acquisition of Product Lines 

   On February 15, 1996, the Company, through an indirect wholly owned 
subsidiary, acquired the outstanding shares of Rauch Industries, Inc. 
("Rauch") for approximately $49,626 including costs of the transaction. The 
acquisition was accounted for under the purchase method of accounting, and 
the results of operations of Rauch have been included with the results of the 
Company from February 15, 1996. 

   The purchase price in excess of net assets acquired of $7,224 is being 
amortized on the straight line basis over 30 years. Rauch is a leading 
domestic manufacturer and marketer of Christmas and other seasonal products, 
in particular glass and satin tree ornaments. During 1996, the Company 
received $23,771 ($20,468 in the three months ended September 30, 1996) in 
connection with an insurance claim relating to a 1994 fire at Rauch. 

                                     F-9 
<PAGE> 

                    SYRATECH CORPORATION AND SUBSIDIARIES 
          NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (Continued) 

   The following summarized pro forma (unaudited) information assumes the 
acquisition had occurred on January 1, 1995. 

                                                         Nine Months Ended 
                                         Year Ended         September 30 
                                        December 31,    --------------------
                                            1995          1995        1996 
                                        ------------    --------    --------
Net sales                                 $228,439      $151,459    $183,336
                                          ========      ========    ========
Income from continuing operations         $ 10,404      $  4,791    $ 18,059
                                          ========      ========    ========
Net income                                $ 43,407      $ 37,814    $ 18,059
                                          ========      ========    ========
Earnings per share: 
 Continuing operations                    $   0.88      $   0.41    $   2.06
                                          ========      ========    ========
 Net income                               $   3.67      $   3.20    $   2.06
                                          ========      ========    ========

  In February of 1996, the Company entered into an agreement to acquire certain
assets, including a major portion of the tangible assets, intellectual property
and the corporate name, of Farberware Inc. ("Faberware Inc.").

   Effective April 2, 1996, the Company, through its indirect wholly-owned 
subsidiary, Far-B Acquisition Corp. ("Far-B"), together with Lifetime Hoan 
Corporation ("Lifetime") acquired certain assets from Farberware Inc., a 
subsidiary of U.S. Industries, Inc. The Company and Lifetime are not affiliates.

   Farberware Inc. was a manufacturer of aluminum clad, stainless steel 
cookware and bakeware and small electric kitchen appliances. The aggregate 
consideration paid by Far-B and Lifetime was $45,771, subject to adjustment. 
The amount of the adjustment is being disputed; approximately $2,500 is at 
issue, of which approximately $2,300 relates to inventory acquired by the 
Company. The assets acquired by the Company included certain of the 
inventory, the tradename "Farberware" and the intellectual property 
(including the intellectual property that relates to cookware and bakeware 
and electric products other than major kitchen appliances) and certain tools 
and dies and machinery and equipment. The consideration paid by Far-B was 
approximately $32,611, subject to adjustment, the amount of which is, as 
noted above, being disputed. Effective April 2, 1996, the Company, through 
Far-B, entered into a manufacturing services agreement with Farberware Inc. 
for transitional manufacturing services for certain finished goods previously 
produced by Farberware Inc. The Company entered into the manufacturing 
services agreement in part to provide continuity of product during a 
transition period in order to protect the strength of the Farberware name in 
the marketplace. The manufacturing services agreement has terminated. 

   Upon disposal of the existing inventory, the Company will not manufacture 
or sell Farberware cookware and bakeware products or noncommercial electric 
products. Accordingly, net sales for the nine months ended September 30, 1996 
exclude sales of Farberware inventory, and $5,057, net of certain selling, 
general and administrative expenses, from these sales has been recorded as 
other operating income. 

   In a separate transaction, the Company and Far-B entered into an agreement 
with Lifetime, which provided for the allocation between them of the assets 
acquired from Farberware Inc., the granting of a long-term license to 
Lifetime for use of the Farberware name in connection with an extensive list 
of products, the granting to Lifetime of long-term exclusive rights to 
operate Farberware outlet stores, the reservation of certain exclusive rights 
to Far-B (including exclusive rights to use of the Farberware name for 
corporate purposes and for the marketing of cookware and bakeware products as 
well as electric products) and for the future formation of a joint venture to 
administer certain licensing rights. 

   On June 27, 1996, the Company's Farberware Inc. subsidiary (formerly 
Far-B) ("Farberware") entered into a license agreement with Meyer Marketing 
Co. Ltd. ("Meyer") pursuant to which Meyer was granted for a term of 200 
years (i) an exclusive worldwide license to use and exploit the Farberware 
name and certain related intellectual property rights in connection with the 
sourcing, manufacture and distribution of cookware and bakeware products for 
home use and commercial, industrial and institutional size pots, pans and 
roasters, and (ii) non- exclusive (shared) rights to use certain Farberware 
technology and other intellectual property. For such grant, Meyer made a 
one-time payment to the Company of $25,500 which resulted in recognition by 
the Company of $11,900 of non-recurring income. On July 12, 1996, Farberware 
granted to a major retail chain the exclusive license to use 

                                     F-10 
<PAGE> 

                    SYRATECH CORPORATION AND SUBSIDIARIES 
          NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (Continued) 

and exploit the Farberware name and related intellectual property in 
connection with the sourcing, manufacture, marketing and sale of certain 
electric products for annual royalty payments. On October 25, 1996 Farberware 
Inc. granted to FCI Corp. a license to use and exploit the Farberware name in 
connection with the sourcing, manufacturing, marketing and sale of certain 
commercial products (defined as six specified commercial urns and one 
specified commercial convection oven plus cookware, bakeware and electric 
products developed by the Licensee solely and exclusively for commercial, 
industrial or institutional use with the prior written approval of 
Farberware) for the payment of annual royalties. See Note 14. 

   On April 16, 1996, the Company purchased finished goods inventory and 
intangible assets of the Silvestri division of FFSC, Inc. ("Silvestri") for 
approximately $8,600. Prior to the Company's purchase of such assets, FFSC, 
Inc., its subsidiaries and affiliated companies had filed for protection 
under Chapter 11 of the Bankruptcy Code in the United States Bankruptcy Court 
for the Northern District of Texas (the "Bankruptcy Court"). The Bankruptcy 
Court approved this acquisition by the Company. Silvestri products include 
Christmas ornaments, collectibles, lighting and trim as well as other 
seasonal and nonseasonal giftware and decorative accessories. 

   The Corporation has given a Guaranty (limited to $4,000), dated as of May 
21, 1996, of the obligations of FF Holding Company, FFSC, Inc. and certain 
related entities to The CIT Group/Business Credit, Inc. under a certain 
debtor in possession financing agreement dated May 21, 1996 and, at the 
request of the Company, NationsBank N.A. (South) has issued its letter of 
credit, dated May 31, 1996 in the amount of $4 million to CIT Group/Business 
Credit, Inc. to secure the Company's aforesaid guaranty. 

   On May 8, 1996, the Company, through one of its subsidiaries, acquired all 
of the outstanding common stock of C.J. Vander Ltd., a manufacturer of 
sterling silver and silverplated flatware and hollowware in Sheffield and 
London, England. The purchase price was immaterial to the Company's 
consolidated financial statements. The acquisition was accounted for under 
the purchase method of accounting. 

   On November 11, 1996, an indirect wholly-owned subsidiary of the Company 
entered into a Purchase Agreement with Potpourri Press, Inc., a North 
Carolina-based manufacturer and marketer of Christmas products, pursuant to 
which the Company will acquire all of Potpourri's inventory, tangible 
property, intellectual property rights, certain key records (including 
customer lists, customer files, supplier information, catalogs) and certain 
contract rights (to be selected by the Company's subsidiary) for a maximum 
purchase price of $2,300. 

3. Discontinued Operations 

   On April 11, 1995, pursuant to an agreement entered into on March 28, 
1995, the Company, through its subsidiary, Syratech Holding Corporation, sold 
Syroco, Inc. ("Syroco"). The net proceeds received after costs of the sale 
and income taxes were $133,931. On September 25, 1995, the Company reached a 
final settlement regarding the sale of Syroco. Under the terms of the 
settlement, the Company reacquired certain assets and reassumed certain 
liabilities of Syroco which have been recorded at their estimated net fair 
value of $1,834 at December 31, 1995, and $105 at September 30, 1996. The 
Company does not expect that the liquidation of these assets or the ultimate 
resolution of the assumed liabilities will have a material effect on the 
previously recognized gain on disposal. An after tax gain on disposal of 
Syroco of $30,451 was recognized in the second quarter of 1995. 

   The sale resulted in the discontinuation of the Company's casual furniture 
and accessories business. The assets and liabilities relating to the 
discontinued business are included in net assets of discontinued operations 
in the consolidated balance sheets at December 31, 1994, December 31, 1995 
and September 30, 1996. The results of operations and cash flows for the 
discontinued segment are included in discontinued operations in the 
consolidated income statements and the consolidated statements of cash flows 
for years ended December 31, 1993, 1994 and 1995 and for the nine months 
ended September 30, 1996 and September 30, 1995. 

                                     F-11 
<PAGE> 

                    SYRATECH CORPORATION AND SUBSIDIARIES 
          NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (Continued) 

   Net assets of discontinued operations consisted of the following: 

                                            December 31, 
                                         ------------------    September 30,
                                           1994       1995         1996 
                                         --------   -------    -------------
Accounts receivable, net                 $ 14,930   $   --         $  -- 
Inventories, net                           35,142     1,778           -- 
Property, plant and equipment, net         48,517       227          134 
Other assets                                5,220       875          875 
Liabilities                               (17,959)   (1,046)        (904) 
                                         --------   -------        ----- 
  Total                                  $ 85,850   $ 1,834        $ 105 
                                         ========   =======        ===== 

   Operating results of the discontinued segment consisted of the following: 

<TABLE>
<CAPTION>
                                           Year Ended December 31,     Three Months 
                                           -----------------------   Ended March 31, 
                                              1993          1994           1995 
                                           ----------    ---------   --------------- 
                                                                       (unaudited) 
<S>                                          <C>          <C>            <C>    
Net sales                                    $87,343      $94,883        $33,626
                                             =======      =======        =======
Income before provision for income taxes      17,063       19,489        $ 4,217
Provision for income taxes                     6,225        7,421          1,645
                                             -------      -------        -------
Income from discontinued operations          $10,838      $12,068        $ 2,572
                                             =======      =======        =======
</TABLE>

   The operating results of the discontinued segment exclude previously 
allocated corporate expenses. 

4. Marketable Securities 

   At December 31, 1995, marketable securities consisted of $30,000 of 
short-term high grade notes having original maturities of six months. 
Marketable securities are carried at fair value which approximates cost plus 
accrued interest. Interest earned at December 31, 1995 but not paid, of $561, 
is included in interest income for the year ended December 31, 1995. 

5. Inventories 

   Inventories were comprised of the following: 

                      December 31, 
                   ------------------     September 30,
                     1994      1995          1996 
                   -------    -------     -------------
Raw Materials      $ 4,063    $ 3,908      $ 12,035 
Work-in-process      3,342      1,744         7,683 
Finished goods      32,929     35,499        85,579 
                   -------    -------      -------- 
  Total            $40,334    $41,151      $105,297 
                   =======    =======      ======== 

   Inventories would have been approximately $3,164 and $2,752 higher at 
December 31, 1994 and 1995, respectively, if the FIFO method had been used 
for all inventories. There were no decreases in LIFO inventory quantities in 
1993 and 1995. Decreases in LIFO inventory quantities had the effect of 
increasing consolidated net income by $4 in 1994. 

                                     F-12 
<PAGE> 

                    SYRATECH CORPORATION AND SUBSIDIARIES 
          NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (Continued) 

6. Property, Plant and Equipment 

   Property, plant and equipment was comprised of the following: 
<TABLE>
<CAPTION>
                                                          December 31, 
                                                      ----------------------  September 30,
                                                         1994       1995           1996 
                                                       --------   --------    -------------
<S>                                                    <C>        <C>            <C>      
Land and improvements                                  $  7,813   $  7,813       $  8,175 
Buildings and improvements                               17,465     18,780         35,540 
Tools and dies                                           13,651     13,808         13,993 
Machinery and equipment                                   5,652      6,046         23,044 
Other                                                       797      1,169          1,293 
Construction in progress                                  1,450      1,239         10,126 
                                                       --------   --------       -------- 
  Total                                                  46,828     48,855         92,171 
Less: accumulated depreciation and amortization         (16,137)   (19,295)       (31,340) 
                                                       --------   --------       -------- 
  Net                                                  $ 30,691   $ 29,560       $ 60,831 
                                                       ========   ========       ======== 
</TABLE>

   During 1995, the Company purchased all property previously under capital 
leases (Note 7). Cost and accumulated amortization related to property under 
capital leases at December 31, 1994 was approximately $5,075 and $2,199, 
respectively. 

   Included in construction in progress at September 30, 1996 was $5,210 for 
an 828,000 square foot warehouse, manufacturing and showroom facility in 
Chester, South Carolina that the Company purchased during the second quarter 
of 1996 which will be placed into service upon completion of renovations. 
Capitalized interest was not material to the Company's consolidated financial 
statements. 

7. Notes Payable and Long-Term Debt 

   Notes payable and long-term debt were comprised of the following: 

<TABLE>
<CAPTION>
                                                     December 31, 
                                                  ------------------
                                                                        September 30,
                                                    1994      1995          1996 
                                                  -------    -------    -------------
<S>                                               <C>        <C>           <C>     
Revolving loan facilities and notes payable       $14,504    $51,735       $82,155 
                                                  =======    =======       ======= 
Equipment note                                    $   140 
Capital lease obligation                              735 
                                                  -------
  Total                                               875 
Less: current maturities of long-term debt           (875) 
                                                  -------
  Long-term debt                                  $   --     $   --        $   -- 
                                                  =======    =======       ======= 
</TABLE>

Revolving Loan Facilities 

   The Company's Amended and Restated Loan and Security Agreement (the 
"Company Loan Agreement") provides for maximum permitted borrowings of 
$60,000, an interest rate at the bank's prime rate less .25% (8.25% at 
December 31, 1995), and an option to borrow at 1.5% over the Eurodollar rate 
(7.15625%, 30 day Eurodollar rate, at December 31, 1995). The weighted 
average interest rate on borrowings outstanding under this facility for the 
year ended December 31, 1995 was 8.32%. The Company Loan Agreement expires on 
November 30, 1997. At December 31, 1995, there were no borrowings outstanding 
under the Company Loan Agreement, and at September 30, 1996, $45,399 was 
outstanding. The credit availability (net of letters of credit outstanding) 
under this agreement was $53,808 at December 31, 1995. Borrowings are 
collateralized by substantially all of the assets of the Company and its 
subsidiaries with the exception of Rauch, Farberware, Silvestri and C.J. 
Vander. The Company Loan Agreement restricts the payment of cash dividends to 
33-1/3% of net income for the prior year. In addition, it limits repurchases 
of the Company's outstanding capital stock and capital expenditures, and 
contains covenants which require, among other things, minimum levels of 
consolidated tangible net worth and the maintenance of certain financial 
ratios. In December 1995, the restriction to repurchase outstanding capital 
stock 

                                     F-13 
<PAGE> 

                    SYRATECH CORPORATION AND SUBSIDIARIES 
          NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (Continued) 

was modified to allow the Company to repurchase all of the 3,064,751 shares 
of the Company's stock owned by affiliates of Katy Industries, Inc. (the 
"Katy Stock Repurchase"). The agreement was modified in December 1995 to 
permit the acquisition of Rauch referred to in Note 2. During 1996, further 
modifications were made to permit the Farberware, Silvestri and C.J. Vander 
acquisitions. At December 31, 1995, the Company had $15,400 of unrestricted 
retained earnings available for payment of cash dividends. 

   As a result of the Rauch acquisition, the Company assumed the borrowings 
of Rauch (the "Rauch Loan"). The Rauch Loan is from the same lender as the 
Company Loan Agreement. During 1996, the Rauch Loan was modified to permit 
the continuation of the Rauch Loan under the company Loan Agreement. The 
Rauch Loan allowed long-term borrowings up to $12,800 and short-term 
borrowings up to $40,000. On September 30, 1996, there was $34,875 
outstanding under the Rauch Loan. Effective October 31, 1996, the Company and 
the lender entered into an agreement that extended certain modifications 
previously agreed upon by the lender, added Rauch, Farberware and Silvestri 
as borrowers and limited total borrowings including amounts reserved for 
drawings on letters of credit to $100,000 through December 31, 1996 and to 
$60,000 until the earlier of April 30, 1997 or the completion of refinancing 
contemplated with respect to the Agreement and Plan of Merger with THL 
Transaction I Corp. The Rauch long-term loan was paid on October 31, 1996. 

   In July 1996, the interest rate on each of the Company Loan Agreement and 
the Rauch Loan was set at the bank's prime rate less .75% and borrowings 
under the Eurodollar rate option was set at 1.0% over the Eurodollar rate. 

   One of Wallace's Puerto Rican subsidiaries has a revolving credit facility 
(the "Facility") which provides for borrowings up to a maximum of $4,000. 
Interest on borrowings is charged at the bank's prime rate (8.50% at December 
31, 1995). The weighted average interest rate on borrowings outstanding under 
this Facility for the year ended December 31, 1995 was 8.33%. There were no 
borrowings outstanding under the Facility at December 31, 1995. At September 
30, 1996, $1,881 was outstanding under the Facility. The credit availability 
under the Facility was $4,000 at December 31, 1995. Borrowings are 
uncollateralized; however, the pledge of assets owned by one of the 
subsidiaries as collateral for other loans is prohibited. Borrowings under 
the Facility are guaranteed by the Company and cross-guaranteed by certain 
other subsidiaries. The Facility expired on May 30, 1996; however, the 
Company received a letter of commitment increasing the line from $4,000 to 
$10,000, lowering the interest rate to the bank's prime rate minus .30% or 
the Eurodollar rate plus 1.70% and extending it to May 31, 1997. As of 
September 30, 1996, the Company was negotiating the final details of the line 
of credit. On October 15, 1996, the Puerto Rican subsidiary and the lender 
entered into an Amended and Restated Line of Credit Agreement increasing the 
facility to $10 million and renewing it to May 31, 1997. 

   At September 30, 1996, the Company had $16,687 of credit availability, net 
of $16,758 of letters of credit outstanding, under the Company's revolving 
credit facilities. 

  Notes Payable 

   At December 31, 1995, the Company had notes payable of $51,735 related to 
the purchase of 3,064,751 shares of the Company's common stock on December 
29, 1995 (Note 11). These notes were paid on January 2, 1996. 

  Equipment Note 

   One of Wallace's Puerto Rican subsidiaries had an equipment note payable 
in monthly installments of $17 plus interest at 10.375%. The note was 
collateralized by certain of the subsidiary's equipment. The note was paid in 
full during 1995. 

  Capital Lease Obligation 

   In 1990, one of Wallace's Puerto Rican subsidiaries sold and leased back, 
under a capital lease, certain of its tooling. The agreement provided for the 
repayment of $4,000 of proceeds received over 60 months in monthly 
installments of principal and interest of $86. The implicit interest rate of 
the lease was 10.375%. During 1995, the lease expired and the subsidiary 
repurchased the tooling for $25. 

                                     F-14 
<PAGE> 

                    SYRATECH CORPORATION AND SUBSIDIARIES 
          NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (Continued) 

8. Income Taxes 

   The provisions for income taxes were comprised of the following: 

                                                  Year Ended December 31, 
                                                ----------------------------- 
                                                 1993      1994       1995 
                                                ------    ------    -------
Current: 
 Federal                                        $1,484    $1,356    $ 6,297
 State                                             443       524      1,608
 Foreign                                           779       625        937
                                                ------    ------    -------
                                                 2,706     2,505      8,842
                                                ------    ------    -------
Deferred: 
 Federal                                          (578)     (561)    (1,805)
 State                                            (125)       87       (383)
 Foreign                                           (78)      (19) 
                                                ------    ------    -------
                                                  (781)     (493)    (2,188)
                                                ------    ------    -------
Tax benefit from exercise of stock options: 
 Federal                                           358       574        161
 State                                             107       172         48
                                                ------    ------    -------
                                                   465       746        209
                                                ------    ------    -------
 Total                                          $2,390    $2,758    $ 6,863
                                                ======    ======    =======

   The provision for income tax expense for the nine month period ended 
September 30, 1996 has been computed using an estimated effective tax rate 
for the year ended December 31, 1996. 

   The reconciliations between the Company's effective income tax rate and 
the U.S. federal statutory rate are as follows: 

                                                      Year Ended December 31, 
                                                     ------------------------- 
                                                      1993    1994     1995 
                                                      ----    ----     ---- 
Federal statutory rate                                35.0%   35.0%    35.0% 
State taxes, net of federal income tax benefit         2.6     3.1      2.5 
Hong Kong                                             (8.4)   (6.6)    (4.8) 
Puerto Rico                                           (5.9)   (6.0)    (3.8) 
Provision for undistributed foreign earnings           4.1     1.6      5.0 
Other                                                 (2.1)   (1.1)     0.4 
                                                      ----    ----     ----
 Effective income tax rate                            25.3%   26.0%    34.3% 
                                                      ====    ====     ====

   The components of income before provision for income taxes were comprised 
of the following: 

                 Year Ended December 31, 
               ---------------------------
                1993      1994       1995 
               ------   -------    -------
Domestic       $6,302   $ 7,081    $14,480 
Foreign         3,144     3,536      5,559 
               ------   -------    -------
  Total        $9,446   $10,617    $20,039 
               ======   =======    =======

   Provisions have been made for taxes on the undistributed earnings of 
Syratech H.K. and Wallace's Puerto Rican subsidiaries which are ultimately 
expected to be remitted to the parent company. The Company has permanently 
invested a portion of the undistributed earnings of its Puerto Rican and 
Syratech H.K. subsidiaries through December 

                                     F-15 
<PAGE> 

                    SYRATECH CORPORATION AND SUBSIDIARIES 
          NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (Continued) 

31, 1995 and intends to invest permanently the majority of the undistributed 
earnings in 1996. It is not practical to estimate the amount of unrecognized 
deferred tax liability attributable to these undistributed foreign earnings. 

   Wallace's Puerto Rican subsidiaries operate under grants from the 
Commonwealth of Puerto Rico exempting 90% of their income from taxation until 
December 2003. Had the Company not been eligible for the tax exemption, net 
income in 1993, 1994, and 1995 would have been reduced by approximately 
$1,512, $1,330, and $1,198, and earnings per share would have been decreased 
by approximately $.13, $.11, and $.10, respectively. 

   The tax effects of significant items comprising the Company's net deferred 
tax asset (liability) are as follows: 

                                            December 31, 
                                         -----------------
                                          1994       1995 
                                         -------   ------- 
Deferred tax assets: 
 Accounts receivable                     $ 1,951   $ 2,171 
 Inventory                                   851     1,447 
 Other reserves                              445     1,996 
 Pension                                     221       522 
 Other deductible amounts                    206       250 
                                         -------   ------- 
   Deferred tax asset                      3,674     6,386 
                                         -------   ------- 
Deferred tax liability: 
 Asset acquisition allocation               (476)     (592) 
 Depreciation                             (2,540)   (2,352) 
 Foreign earnings                         (1,439)   (1,994) 
                                         -------   ------- 
   Deferred tax liability                 (4,455)   (4,938) 
                                         -------   ------- 
Net deferred tax asset (liability)       $  (781)  $ 1,448 
                                         =======   ======= 

9. Commitments and Contingencies 

   The Company and its subsidiaries have various operating lease commitments 
for buildings and equipment. The lease agreements generally require the 
Company to pay insurance, real estate taxes, and maintenance and contain 
various renewal options. Future minimum rental payments for all 
noncancellable operating leases for each of the next five years and 
thereafter, including those resulting from the Rauch, Silvestri and C. J. 
Vander acquisitions, are as follows: 

1996                    $4,273 
1997                     2,559 
1998                     1,146 
1999                       896 
2000                       751 
Subsequent to 2000         342 

   Rent expense for all operating leases were approximately $1,601, $1,789, 
and $1,821 in 1993, 1994 and 1995 and $1,406 and $4,287 for the nine months 
ended September 30, 1995 and 1996, respectively. 

   Certain subsidiaries were contingently obligated for outstanding letters 
of credit, trade acceptances and similar instruments aggregating $6,909 at 
December 31, 1995 and $16,758 (Note 7) at September 30, 1996. The assets of 
Syratech H.K. are pledged as collateral for certain of these contingent 
obligations. 

                                     F-16 
<PAGE> 

                    SYRATECH CORPORATION AND SUBSIDIARIES 
          NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (Continued) 

10. Employee Benefit Plans 

   The Company has three 401(k) savings plans. The 401(k) savings plans cover 
substantially all employees of its domestic and Puerto Rican subsidiaries. 
The 401(k) plans are subject to certain minimum age and length of employment 
requirements. Under two of these plans, the Company matches 30% of 
participants' contributions up to 6% of compensation. Under the other plan, 
the Company matches 50% of the first five hundred twenty dollars contributed 
and 25% thereafter, of the participants' contributions up to 15% of 
compensation. The Company also has a savings plan, established in 1991, 
covering substantially all employees of the Company's Hong Kong subsidiary. 
Under the Hong Kong plan, the Company contributes up to 10% of the 
participants' compensation. The Company contributed an aggregate of $140, 
$197, and $256 to all of these Plans in 1993, 1994 and 1995, and $194 and 
$444 for the nine months ended September 30, 1995 and 1996, respectively. 

   The Company's C. J. Vander subsidiary also has an employee benefit plan. 
The Company's obligation under the plan is not material to the Company's 
financial position or results of operations. 

   The Company has employment agreements with certain officers and employees 
for terms ranging from three to five years, which provide for minimum annual 
salaries aggregating $3,051 and certain other benefits. 

   Employment agreements with the Company's five officers provide for 
retirement benefit payments. With respect to two of these officers, for the 
years ended December 31, 1994 and 1993, the agreements provided for benefit 
payments in amounts equal to two percent of the officers' final year base 
salaries multiplied by the number of years of service with the Company. In 
May 1995, these two agreements were amended to provide that the benefit 
payments be based upon two percent of the average total annual compensation 
(salary and bonus) for the three year period preceding the executives' 
retirement dates multiplied by the number of years of service. In addition, 
one of the agreements was amended (the "1995 Plan Amendment") to provide for 
a 100% survivor benefit for the executive's spouse. In July, 1996 existing 
employment agreements with the other three officers were amended to also 
provide for a retirement benefit. Two of these agreements were amended to 
provide for benefit payments based upon the greater of (i) $75,000 or (ii) 
one half of one percent of the average total annual compensation (salary and 
bonus) for the three year period preceding the executives' retirement dates 
multiplied by the number of years of service. One of these agreements was 
amended to provide for benefit payments based upon the greater of (i) $75,000 
or (ii) one percent of the average total annual compensation (salary and 
bonus) for the three year period preceding the executives' retirement dates 
multiplied by the number of years of service. 

   Upon consummation of the Merger (Note 15), an employment agreement with an 
officer will be amended so as to (i) change the officer's term of full-time 
employment from a rolling five-year term to a fixed five-year term, (ii) 
provide for a minimum base salary of $1,150 per annum, (iii) establish $1,150 
as the minimum amount upon which the officer's retirement benefit (and the 
survivor's benefit of his surviving spouse) will be computed and (iv) create 
contractual rights with respect to certain perquisites that he is accorded 
informally under present arrangements with the Company. Additionally, an 
employment agreement with another officer will be amended to change the 
officer's term of full-time employment from a rolling five-year term to a 
fixed five-year term. 

   Pension expense is determined using assumptions at the beginning of the 
year. Assumptions used in determining the actuarial present value of the 
projected benefit obligation include: a discount rate of 8.5% and a rate of 
future increases in benefit compensation of 5%. The Company has changed its 
discount rate assumption to 7.5% effective January 1, 1996. The effect of the 
change in discount rate was not material to the December 31, 1995 financial 
statements. 

                                     F-17 
<PAGE> 

                    SYRATECH CORPORATION AND SUBSIDIARIES 
          NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (Continued) 

   Net pension cost included the following components: 

                                        1993    1994    1995 
                                        ----    ----    ---- 
Service cost for benefits earned        $124    $137    $196 
Interest cost benefit obligation          64      71     123 
Amortization of prior service cost        --      --     476 
                                        ----    ----    ---- 
Net periodic pension cost               $188    $208    $795 
                                        ====    ====    ==== 

   The following table summarizes the amounts recognized in the consolidated 
balance sheets as of December 31, 1994 and 1995: 

                                                              1994       1995 
                                                             -------    ------
Actuarial present value of obligations: 
 Vested benefit obligation                                   $ 1,602    $1,724
 Projected benefit obligation                                  1,648     2,012
Fair value of plan assets                                         --        --
Projected benefit obligation in excess of plan assets          1,648     2,012
Unrecognized prior service cost                               (1,079)     (603)
Unrecognized gain/(loss)                                          --       (45)
Additional minimum liability                                      --       360
                                                             -------    ------
Net accrued pension liability                                $   569    $1,724
                                                             =======    ======

11. Stockholders' Equity 

  Key Employee Stock Option Plans 

   Under the Company's 1986 Key Employee Stock Option Plan ("1986 Plan"), 
qualified and non-qualified options to purchase up to a maximum of 1,300,000 
shares of common stock were granted to certain employees at exercise prices 
not less than 85% of the fair market value at the date of grant. Options 
become exercisable ratably over a five-year period and expire ten years from 
the date of grant. There were no shares available for grant under the 1986 
Plan at December 31, 1995 and September 30, 1996. 

   In 1993, the Company established the 1993 Key Employee Stock Option Plan 
("1993 Plan"), with provisions similar to the 1986 Plan. Under the 1993 Plan, 
qualified and non-qualified options to purchase up to a maximum of 400,000 
shares of common stock may be granted to certain employees at an exercise 
price not less than fair market value at the date of grant. Options 
outstanding under the 1993 plan at December 31, 1995 and September 30, 1996 
were 47,500 and 67,000, respectively. 

   In 1995, the Company established the 1995 Key Employee Stock Option Plan 
("1995 Plan"). The 1995 Plan contains certain provisions similar to the 1993 
Plan and would allow the grant of 800,000 options at an exercise price not 
less than fair market value at the date of grant. No options were outstanding 
under the 1995 plan at December 31, 1995. At September 30, 1996, 120,000 
options were outstanding under the 1995 plan. 

                                     F-18 
<PAGE> 

                    SYRATECH CORPORATION AND SUBSIDIARIES 
          NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (Continued) 

   A summary of stock option activity under the Plans is as follows: 

                                                      Exercise Price 
                                          Shares         Per Share 
                                        ----------    -------------- 
Outstanding at January 1, 1993           1,299,960     $.0038-$10.67 
Canceled                                   (19,100)    $10.00-$10.67 
Granted                                     18,300        $13.70 
Exercised                               (1,001,810)    $.0038-$10.67 
                                        ----------
Outstanding at December 31, 1993           297,350     $.0038-$13.70 
Canceled                                    (8,400)       $10.67 
Granted                                     50,000        $14.35 
Exercised                                  (38,200)    $.0038-$10.67 
                                        ----------
Outstanding at December 31, 1994           300,750     $.0038-$14.35 
Canceled                                   (90,900)    $10.67-$14.56 
Granted                                     54,500     $14.56-$18.75 
Exercised                                  (44,150)    $.0038-$10.67 
                                        ----------
Outstanding at December 31, 1995           220,200     $.0038-$18.25 
Canceled                                    (2,000)       $10.67 
Granted                                    139,500     $23.00-$24.75 
Exercised                                   (9,600)    $.0038-$10.67 
                                        ----------
Outstanding at September 30, 1996          348,100     $.0038-$24.75 
                                        ==========
Exercisable at December 31, 1995            85,720     $.0038-$13.70 
                                        ==========
Exercisable at September 30, 1996           86,020     $.0038-$18.75 
                                        ==========

  Purchase of Common Stock 

   On December 29, 1995, the Company effected the Katy Stock Repurchase. The 
aggregate purchase price of $52,054 represented approximately $17 per share. 
The purchase was financed by the issuance of two promissory notes due January 
2, 1996 to subsidiaries of Katy and the assumption of short-term bank debt, 
all aggregating $51,735. The two promissory notes and the short-term bank 
debt were paid on January 2, 1996. The Company's par and additional paid-in 
capital values have been decreased to reflect the purchase. 

  Shareholder Rights Plan 

   On October 26, 1992 the Company's Board of Directors adopted a Shareholder 
Rights Plan (the "Plan"). Under the Plan, the Company distributed a dividend 
of one right (a "Right") to purchase shares of preferred stock to 
stockholders of record on October 31, 1992 and further authorized the 
issuance of one Right to each share of common stock which becomes outstanding 
after the record date. Each Right entitles the registered holder to purchase 
from the Company one one-hundredth of a share of a new series of preferred 
stock ("Series A Preferred stock") at a price of $50, subject to adjustment. 
As amended on July 5, 1994, the Rights become exercisable only if an 
individual or group (an "Acquiring Person") acquires 15% or more of the 
outstanding common stock or commences a tender offer which would result in 
its ownership of 30% or more of the outstanding common stock, or in the case 
of a person who beneficially owned 20% or more of the outstanding common 
stock on October 26, 1992, such person acquires an additional 1% or more of 
the outstanding common stock. 

   Once exercisable, the Rights, under certain circumstances, permit the 
holder (other than an Acquiring Person) to acquire shares of common stock of 
the Company or of an acquiring company, having a value equal to twice the 
exercise price of the Right. 

   The right to acquire shares of common stock described in the preceding 
paragraph shall not arise as a result of a tender offer for the acquisition 
of any and all of the outstanding common shares of the Company for cash, 

                                     F-19 
<PAGE> 

                    SYRATECH CORPORATION AND SUBSIDIARIES 
          NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (Continued) 

provided such tender offer remains open for a period of not less than 60 
calendar days. Furthermore, at any time after an Acquiring Person acquires 
ownership of 15% or more (but less than 50%) of the Company's outstanding 
common stock, the Board of Directors may, at its option, exchange part or all 
of the Rights (other than those held by the Acquiring Person) for shares of 
the Company's common stock at a ratio of one share of common stock per Right, 
as adjusted. The Company is generally entitled to redeem the Rights at $0.01 
per Right. As required by the Agreement and Plan of Merger (Note 15), 
effective on November 8, 1996, the Company redeemed all outstanding Rights 
and terminated the Shareholder Rights Plan pursuant to which the Rights were 
issued. The redemption price for each Right is one cent and if holders of 
Rights have not received payment of the redemption price prior to the 
Effective Time they will, upon receipt of satisfactory proof of non-payment 
of the redemption price of Rights held by them on November 8, 1996, have the 
redemption price of their Rights added to the payment of the cash price for 
their shares of Company Common Stock in the Merger. 

12. Related Party Transactions 

   A beneficial owner of less than 1% of the Company holds a significant 
management role in Service Merchandise Co., Inc. ("Service"). A different 
person is a director of the Company and is also a director of Service. The 
Company had net sales to Service of approximately $10,065, $9,909 and $10,706 
in 1993, 1994 and 1995, and $9,206 and $20,273 in the nine months ended 
September 30, 1995 and 1996, respectively. The Company had accounts 
receivable from Service of approximately $834, $756 and $10,884 at December 
31, 1994, 1995 and September 30, 1996, respectively. 

   Effective July 12, 1996, the Company, through an indirect wholly-owned 
subsidiary, granted a license to Service to use certain trademarks, patents 
and copyrights relating to certain electric and other products. The agreement 
is subject to cancellation with six months notice by the licensee. 

   Wacker Industrial Company ("Wacker"), a major supplier, is owned by a 
holder of less than 1% of the Company's common stock. In 1993, 1994 and 1995 
and the nine months ended September 30, 1995 and 1996, the Company had 
purchases from this supplier of approximately $12,297, $6,176 and $5,371 and 
$4,324 and $3,097, respectively. Accounts payable to this supplier 
approximated $161, $75 and $158 at December 31, 1994, 1995 and September 30, 
1996, respectively. 

   Other transactions with companies affiliated with certain 
directors/stockholders include net sales of approximately $403, $297 and $735 
and purchases of products and services of $1,637, $1,228 and $746 in 1993, 
1994 and 1995, respectively. For the nine month periods ended September 30, 
1995 and 1996, net sales to affiliated companies approximated $608 and 
$4,283, respectively. As of December 31, 1995, amounts payable to these 
companies approximated $319, and as of September 30, 1996, there were no 
amounts payable; there also were no accounts receivable. 

                                     F-20 
<PAGE> 

                    SYRATECH CORPORATION AND SUBSIDIARIES 
          NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (Continued) 

13. Foreign Operations 

   The Company's foreign operations relate to its Hong Kong subsidiary, the 
sales of which are substantially to customers in the United States. 
Summarized financial information about the Company's operations in different 
geographic areas is as follows: 

                                Year Ended December 31, 
                            --------------------------------
                              1993        1994        1995 
                            --------    --------    --------
Net sales: 
 United States              $ 95,643    $114,457    $122,950
 Foreign                      27,039      32,834      46,570
                            --------    --------    --------
  Total                     $122,682    $147,291    $169,520
                            ========    ========    ========
Income from operations: 
 United States              $  7,110    $  7,497    $  9,846
 Foreign                       3,202       3,581       5,599
                            --------    --------    --------
  Total                     $ 10,312    $ 11,078    $ 15,445
                            ========    ========    ========
Identifiable assets: 
 United States              $147,147    $185,632    $213,162
 Foreign                       4,913       5,052       7,404
                            --------    --------    --------
                            $152,060    $190,684    $220,566
                            ========    ========    ========

   As of May 8, 1996, the Company's foreign operations include its C.J. 
Vander subsidiary (Note 2). 

14. Litigation 

   The Company has been named as a defendant in several legal actions arising 
from its normal business activities. The Company carries insurance against 
liability for certain types of risks. Although the amount of liability that 
could result from any litigation cannot be predicted, in the opinion of 
management, the Company's potential liability on all known claims would not 
have a material adverse effect on the consolidated financial position or 
results of operations of the Company. 

   The Company is also involved in litigation with Bruckner Manufacturing 
Corp. ("BMC") and its parent, U.S. Industries, Inc. ("USI") growing out of 
the acquisition by its Farberware Inc. subsidiary of the Farberware assets 
previously owned by BMC and certain related transactions. The Company carries 
insurance against liability for certain types of risks. Although the amount 
of liability that could result from any litigation cannot be accurately 
predicted, in the opinion of management, the Company's potential liability on 
all known claims would not have a material adverse effect on the results of 
operations or financial condition of the Company. 

15. Subsequent Event 

   On October 23, 1996, the Company and THL Transaction I Corp., a company 
organized and controlled by affiliates of Thomas H. Lee Company, entered into 
an Agreement and Plan of Merger, dated November 27, 1996, effective as of 
October 23, 1996, pursuant to which THL Transaction I Corp. will be merged 
into the Company (the "Merger"). Pursuant to the transaction, stockholders of 
the Company will receive $32 in cash per share or may elect to receive a 
portion of their consideration by retaining stock of the surviving entity. 

   Upon consummation of the Merger, the Company would have on a pro forma 
basis, as of September 30, 1996, outstanding debt of approximately $252,083 
(unaudited). The transaction is expected to close in the first quarter of 
1997. It is intended that the transaction will be accounted for as a 
recapitalization.

                                     F-21 
<PAGE> 

                    SYRATECH CORPORATION AND SUBSIDIARIES 
          NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (Continued) 

The equity contribution to be made to THL I will constitute approximately
$102,139 (unaudited) (less the value of the shares retained by stockholders
other than the Company's chairman). The Company expects to have a stockholders'
deficit ($3,863 on a pro forma basis at September 30, 1996 unaudited)
considering the effects of the Merger, because the distribution to stockholders,
as well as approximately one-third of the Merger expenses, will reduce
stockholders' equity.

   The consummation of the Merger is conditioned upon the issuance of 
$160,000 of Senior Notes. ("The Senior Notes"). The Senior Notes will be 
general unsecured obligations of the Company ranking senior to all existing 
and future subordinated indebtedness of the Company, including indebtedness 
under the New Credit Facility. However, the obligations of the Company under 
the New Credit Facility will be secured by the accounts receivable and 
inventory of the Company and its domestic subsidiaries and, accordingly, such 
indebtedness will effectively rank senior to the Senior Notes to the extent 
of such assets. The Senior Notes will be unconditionally guaranteed on a 
joint and several basis by each of the Company's domestic subsidiaries. (The 
"Guarantor Subsidiaries"). 

   The following condensed consolidating financial statements as of December 31,
1994 and 1995 and for each of the three years in the period ended December 31,
1995, present separate financial information for the Company ("Guarantor
Parent"), the Guarantor Subsidiaries, the Non Guarantor Subsidiaries, and
Discontinued Operations.

                                     F-22 
<PAGE> 

                     SYRATECH CORPORATION AND SUBSIDIARIES 

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued) 

                    CONDENSED CONSOLIDATING BALANCE SHEETS 
                              December 31, 1994 

<TABLE>
<CAPTION>
                                                                    Non 
                                   Guarantor     Guarantor       Guarantor     Discontinued 
                                    Parent     Subsidiaries    Subsidiaries     Operations    Eliminations     Consolidated 
                                   ---------   ------------    ------------     ----------    ------------     ------------ 
<S>                                <C>           <C>              <C>            <C>              <C>            <C>      
ASSETS 
Current assets: 
 Cash and equivalents                            $    474         $ 1,392                                        $  1,866 
 Accounts receivable, net                          26,856           1,388                                          28,244 
 Inventories                                       38,643           1,650                         $  41            40,334 
 Deferred income taxes                              2,960                                                           2,960 
 Prepaid expenses and other                           (60)            216                                             156 
 Net assets of discontinued 
   operations                                                                    $85,850                           85,850 
                                                 --------         -------        -------          -----          -------- 
   Total current assets                            68,873           4,646         85,850             41           159,410 

Property, plant and equipment, 
  net                                              30,343             406                           (58)           30,691 
Other assets                       $    387           583                                          (387)              583 
                                   --------      --------         -------        -------          -----          -------- 
    Total                          $    387      $ 99,799         $ 5,052        $85,850          $(404)         $190,684 
                                   ========      ========         =======        =======          =====          ======== 
LIABILITIES AND STOCKHOLDERS' EQUITY 
Current liabilities: 
 Revolving loan facilities and 
   notes payable                                 $ 14,504                                                        $ 14,504 
 Current maturities of long- 
   term debt                                          875                                                             875 
 Accounts payable                                   6,233         $ 1,357                                           7,590 
 Accrued expenses                                   2,638              52                                           2,690 
 Accrued compensation                               2,985             171                                           3,156 
 Accrued advertising                                1,642                                                           1,642 
 Income taxes payable              $ (1,089)        4,733             179                         $  (6)            3,817 
                                   --------      --------         -------                         -----          -------- 
   Total current liabilities         (1,089)       33,610           1,759                            (6)           34,274 

Deferred income taxes                 1,439         2,302                                                           3,741 
Pension liability                                     569                                                             569 
Intercompany (receivable) 
  payable                           (54,337)      (26,242)         (5,271)       $85,850 
Stockholders' equity                 54,374        89,560           8,564                          (398)          152,100 
                                   --------      --------         -------        -------          -----          -------- 
    Total                          $    387      $ 99,799         $ 5,052        $85,850          $(404)         $190,684 
                                   ========      ========         =======        =======          =====          ======== 
</TABLE>

                                     F-23 
<PAGE> 

                    SYRATECH CORPORATION AND SUBSIDIARIES 

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued) 

                    CONDENSED CONSOLIDATING BALANCE SHEETS 
                              December 31, 1995 

<TABLE>
<CAPTION>
                                                                    Non 
                                   Guarantor     Guarantor       Guarantor 
                                    Parent     Subsidiaries    Subsidiaries    Eliminations     Consolidated 
                                  --------------------------  --------------- --------------- --------------- 
<S>                                <C>           <C>              <C>            <C>              <C>      
ASSETS 
Current assets: 
 Cash and equivalents              $ 63,354      $ 11,786         $ 3,353                         $ 78,493 
 Marketable securities               30,561                                                         30,561 
 Accounts receivable, net                          30,129           1,764                           31,893 
 Inventories                                       39,415           1,695        $      41          41,151 
 Deferred income taxes                1,582         3,523                                            5,105 
 Prepaid expenses and other             516           854             232                            1,602 
 Net assets of discontinued 
   operations                         1,834                                                          1,834 
                                   --------      --------         -------        ---------        -------- 
   Total current assets              97,847        85,707           7,044               41         190,639 

Property, plant and equipment, 
  net                                              29,256             351              (47)         29,560 
Other assets                        130,914           358               9         (130,914)            367 
                                   --------      --------         -------        ---------        -------- 
    Total                          $228,761      $115,321         $ 7,404        $(130,920)       $220,566 
                                   ========      ========         =======        =========        ======== 
LIABILITIES AND STOCKHOLDERS' EQUITY 
Current liabilities: 
 Revolving loan facilities and 
   notes payable                   $ 51,735                                                       $ 51,735 
 Accounts payable                                $  4,964         $ 1,474                            6,438 
 Accrued expenses                       922         3,314             199        $       1           4,436 
 Accrued compensation                               2,212             266                            2,478 
 Accrued advertising                                1,991                                            1,991 
 Income taxes payable                20,152       (19,104)            469               (6)          1,511 
                                   --------      --------         -------        ---------        -------- 
   Total current liabilities         72,809        (6,623)          2,408               (5)         68,589 

Deferred income taxes                 1,819         1,838                                            3,657 
Pension liability                                   1,724                                            1,724 
Intercompany (receivable) 
  payable                           (63,540)       68,727          (5,590)             403 
Stockholders' equity                217,673        49,655          10,586         (131,318)        146,596 
                                   --------      --------         -------        ---------        -------- 
    Total                          $228,761      $115,321         $ 7,404        $(130,920)       $220,566 
                                   ========      ========         =======        =========        ======== 
</TABLE>

                                     F-24 
<PAGE> 

                    SYRATECH CORPORATION AND SUBSIDIARIES 

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued) 

                  CONDENSED CONSOLIDATING INCOME STATEMENTS 
                         Year Ended December 31, 1993 

<TABLE>
<CAPTION>
                                                                  Non 
                                 Guarantor     Guarantor       Guarantor     Discontinued 
                                  Parent     Subsidiaries    Subsidiaries     Operations    Eliminations     Consolidated 
                                 ---------   ------------    ------------     ----------    ------------     ------------ 
<S>                                  <C>        <C>             <C>            <C>            <C>              <C>      
Net sales                                       $95,643         $43,346                       $(16,307)        $122,682 
Cost of sales                                    65,999          34,951                        (16,307)          84,643 
                                                -------         -------                       --------         -------- 
 Gross profit                                    29,644           8,395                                          38,039 

Selling, general and 
  administrative expenses                        23,022           5,193                           (488)          27,727 
                                                -------         -------                       --------         -------- 
 Income from operations                           6,622           3,202                            488           10,312 

Interest expense                                   (883)            (65)                                           (948) 
Interest income                                      75               7                                              82 
                                                -------         -------                       --------         -------- 
 Income before provision for 
   income taxes                                   5,814           3,144                            488            9,446 

Provision for income taxes                        1,846             544                                           2,390 
                                                -------         -------                       --------         -------- 
 Income from continuing 
   operations                                     3,968           2,600                            488            7,056 
Discontinued operations, net                                                   $10,838                           10,838 
                                     ---        -------         -------        -------        --------         -------- 
  Net income                         $--        $ 3,968         $ 2,600        $10,838        $    488         $ 17,894 
                                     ===        =======         =======        =======        ========         ======== 
</TABLE>

                                     F-25 
<PAGE> 

                    SYRATECH CORPORATION AND SUBSIDIARIES 

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued) 

                  CONDENSED CONSOLIDATING INCOME STATEMENTS 
                         Year Ended December 31, 1994 

<TABLE>
<CAPTION>
                                                                 Non 
                               Guarantor     Guarantor        Guarantor     Discontinued 
                                 Parent     Subsidiaries    Subsidiaries     Operations    Eliminations     Consolidated 
                              ----------- --------------- ---------------  -------------- ---------------  --------------- 
<S>                              <C>          <C>              <C>            <C>            <C>              <C>      
Net sales                                     $114,457         $53,495                       $(20,661)        $147,291 
Cost of sales                                   81,946          43,315                        (20,661)         104,600 
                                              --------         -------                       --------         -------- 
 Gross profit                                   32,511          10,180                                          42,691 

Selling, general and 
  administrative expenses                       25,269           6,599                           (255)          31,613 
                                              --------         -------                       --------         -------- 
 Income from operations                          7,242           3,581                            255           11,078 
Interest expense                                  (496)            (63)                                           (559) 
Interest income                                     80              18                                              98 
Other income                     $2,000          2,000                                         (4,000) 
                                 ------       --------         -------                       --------         -------- 
 Income before provision for 
   income taxes                   2,000          8,826           3,536                         (3,745)          10,617 
Provision for income taxes          157          1,995             606                                           2,758 
                                 ------       --------         -------                       --------         -------- 
 Income from continuing 
   operations                     1,843          6,831           2,930                         (3,745)           7,859 
Discontinued operations, net                                                  $12,068                           12,068 
                                 ------       --------         -------        -------        --------         -------- 
  Net income                     $1,843       $  6,831         $ 2,930        $12,068        $ (3,745)        $ 19,927 
                                 ======       ========         =======        =======        ========         ======== 
</TABLE>

                                     F-26 
<PAGE> 

                    SYRATECH CORPORATION AND SUBSIDIARIES 

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued) 

                  CONDENSED CONSOLIDATING INCOME STATEMENTS 
                         Year Ended December 31, 1995 

<TABLE>
<CAPTION>
                                                                 Non 
                               Guarantor     Guarantor        Guarantor 
                                 Parent     Subsidiaries    Subsidiaries    Eliminations     Consolidated 
                               ---------    ------------    ------------    ------------     ------------ 
<S>                             <C>           <C>              <C>            <C>              <C>      
Net sales                                     $122,950         $67,354        $(20,784)        $169,520 
Cost of sales                                   87,593          53,027         (20,784)         119,836 
                                              --------         -------        --------         -------- 
 Gross profit                                   35,357          14,327                           49,684 
Selling, general and 
  administrative expenses                       25,522           8,728             (11)          34,239 
                                              --------         -------        --------         -------- 
 Income from operations                          9,835           5,599              11           15,445 
Interest expense                                  (198)            (89)                            (287) 
Interest income                 $ 4,496            336              49                            4,881 
Other income                      1,300          1,300                          (2,600) 
                                -------       --------         -------        --------         -------- 
 Income before provision  for 
  income taxes                    5,796         11,273           5,559          (2,589)          20,039 
Provision for income taxes        2,623          3,303             937                            6,863 
                                -------       --------         -------        --------         -------- 
 Income from continuing 
   operations                     3,173          7,970           4,622          (2,589)          13,176 
Discontinued operations, net     33,023                                                          33,023 
                                -------       --------         -------        --------         -------- 
  Net income (loss)             $36,196       $  7,970         $ 4,622        $ (2,589)        $ 46,199 
                                =======       ========         =======        ========         ======== 
</TABLE>

                                     F-27 
<PAGE> 

                    SYRATECH CORPORATION AND SUBSIDIARIES 

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued) 

               CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS 
                         Year Ended December 31, 1993 

<TABLE>
<CAPTION>
                                                                    Non 
                                   Guarantor     Guarantor       Guarantor     Discontinued 
                                    Parent     Subsidiaries    Subsidiaries     Operations    Eliminations     Consolidated 
                                   ---------   ------------    ------------     ----------    ------------     ------------ 
<S>                                 <C>           <C>             <C>            <C>              <C>            <C>     
Cash flows from operating activities: 
Net income                                        $ 3,968         $ 2,600        $10,838          $ 488          $17,894 
Adjustments to reconcile net 
  income to net cash provided by 
  (used in) operations: 
 Depreciation and  amortization                     2,954             585                          (488)           3,051 
 Deferred income taxes              $ 1,943          (871)            (76)                          257            1,253 
 Other                                   99          (214)              4                                           (111) 
 Increase (decrease) in cash: 
  Accounts receivable                              (1,517)           (614)                                        (2,131) 
  Inventories                                      (1,666)           (148)                                        (1,814) 
  Prepaid expenses and other                         (319)           (276)                                          (595) 
  Accounts payable and   accrued 
  expenses                                            (72)            315                                            243 
  Income taxes payable               (1,943)       (4,166)           (209)                         (257)          (6,575) 
  Intercompany account                 (664)       10,155          (2,029)        (7,462) 
 Discontinued operations                                                          (3,376)                         (3,376) 
                                    -------       -------         -------        -------          -----          ------- 
Net cash provided by (used in) 
  operating activities                 (565)        8,252             152                                          7,839 
                                    -------       -------         -------        -------          -----          ------- 
Cash flows from investing activities: 
Purchases of property, plant and 
  equipment                                        (2,659)           (122)                                        (2,781) 
Other                                                 (76)                                                           (76) 
                                    -------       -------         -------        -------          -----          ------- 
Net cash used in investing 
  activities                                       (2,735)           (122)                                        (2,857) 
                                    -------       -------         -------        -------          -----          ------- 
Cash flows from financing activities: 
Change in revolving loan 
  facilities                                          444                                                            444 
Proceeds from borrowings                               69                                                             69 
Repayment of borrowings                            (1,901)                                                        (1,901) 
Payment of royalty                                 (1,720)                                                        (1,720) 
Other                                   565           (28)             69                                            606 
                                    -------       -------         -------        -------          -----          ------- 
Net cash provided by (used in) 
  financing activities                  565        (3,136)             69                                         (2,502) 
                                    -------       -------         -------        -------          -----          ------- 
Net increase in cash and 
  equivalents                                       2,381              99                                          2,480 
Cash and equivalents, beginning 
  of year                                              94           1,255                                          1,349 
                                    -------       -------         -------        -------          -----          ------- 
Cash and equivalents, end of 
  year                              $    --       $ 2,475         $ 1,354        $    --          $  --          $ 3,829 
                                    =======       =======         =======        =======          =====          ======= 
</TABLE>

                                     F-28 
<PAGE> 

                    SYRATECH CORPORATION AND SUBSIDIARIES 

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued) 

               CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS 
                         Year Ended December 31, 1994 

<TABLE>
<CAPTION>
                                                                     Non 
                                    Guarantor     Guarantor       Guarantor     Discontinued 
                                     Parent     Subsidiaries    Subsidiaries     Operations     Eliminations    Consolidated 
                                    ---------   ------------    ------------     ----------     ------------    ------------ 
<S>                                  <C>          <C>              <C>            <C>             <C>             <C>      
Cash flows from operating activities: 
Net income                           $ 1,843      $  6,831         $ 2,930        $ 12,068        $(3,745)        $ 19,927 
Adjustments to reconcile net 
  income to net cash provided by 
  (used in) operations: 
 Depreciation and  amortization                      3,074             451                           (255)           3,270 
 Deferred income taxes                 1,439        (1,870)            (21)                                           (452) 
 Other                                   116           217              (1)                                            332 
 Increase (decrease) in cash: 
  Accounts receivable                               (7,738)           (246)                                         (7,984) 
  Inventories                                       (6,350)           (240)                                         (6,590) 
  Prepaid expenses and other                           566             145                                             711 
  Accounts payable and   accrued 
  expenses                                           3,661             494                                           4,155 
  Income taxes payable                (1,283)        5,046             (64)                                          3,699 
  Intercompany account                (3,158)      (13,235)         (3,199)         15,592          4,000 
 Discontinued operations                                                           (27,660)                        (27,660) 
                                     -------      --------         -------        --------        -------         -------- 
Net cash provided by (used in) 
  operating activities                (1,043)       (9,798)            249                                         (10,592) 
                                     -------      --------         -------        --------        -------         -------- 
Cash flows from investing activities: 
Purchases of property, plant and 
  equipment                                         (2,391)           (212)                                         (2,603) 
Other                                                 (194)              1                                            (193) 
                                     -------      --------         -------        --------        -------         -------- 
Net cash used in investing 
  activities                                        (2,585)           (211)                                         (2,796) 
                                     -------      --------         -------        --------        -------         -------- 
Cash flows from financing activities: 
Change in revolving loan 
  facilities                                        11,944                                                          11,944 
Repayment of borrowings                             (1,624)                                                         (1,624) 
Other                                  1,043            62                                                           1,105 
                                     -------      --------         -------        --------        -------         -------- 
Net cash provided by (used in) 
  financing activities                 1,043        10,382                                                          11,425 
                                     -------      --------         -------        --------        -------         -------- 
Net (decrease) increase in cash 
  and equivalents                                   (2,001)             38                                          (1,963) 
Cash and equivalents, beginning 
  of year                                            2,475           1,354                                           3,829 
                                     -------      --------         -------        --------        -------         -------- 
Cash and equivalents, end of year    $    --      $    474         $ 1,392        $     --        $    --         $  1,866 
                                     =======      ========         =======        ========        =======         ======== 
</TABLE>

                                     F-29 
<PAGE> 

                    SYRATECH CORPORATION AND SUBSIDIARIES 

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued) 

               CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS 
                         Year Ended December 31, 1995 

<TABLE>
<CAPTION>
                                                                     Non 
                                    Guarantor     Guarantor       Guarantor 
                                     Parent     Subsidiaries    Subsidiaries    Eliminations     Consolidated 
                                    ---------   ------------    ------------    ------------     ------------ 
<S>                                 <C>           <C>              <C>             <C>             <C>      
Cash flows from operating activities: 
Net income                          $ 36,196      $  7,970         $ 4,622         $(2,589)        $ 46,199 
Adjustments to reconcile net 
  income to net cash provided by 
  (used in) operations: 
 Depreciation and amortization                       3,089             175             (11)           3,253 
 Deferred income taxes                (1,202)       (1,027)                                          (2,229) 
 Other                                   102         1,158                                            1,260 
 Increase (decrease) in cash, 
   net of effect of business 
   acquired: 
  Marketable securities              (30,561)                                                       (30,561) 
  Accounts receivable                               (3,273)           (376)                          (3,649) 
  Inventories                                         (772)            (45)                            (817) 
  Prepaid expenses and other            (516)         (914)            (16)                          (1,446) 
  Accounts payable and   accrued 
  expenses                               922          (686)            359                              595 
  Income taxes payable                21,241       (23,837)            290                           (2,306) 
  Intercompany account               (47,093)       47,421          (2,928)          2,600 
 Discontinued operations             (49,915)                                                       (49,915) 
                                    --------      --------         -------         -------         -------- 
Net cash (used in) provided by 
  operating activities               (70,826)       29,129           2,081                          (39,616) 
                                    --------      --------         -------         -------         -------- 
Cash flows from investing activities: 
Net proceeds on sale of Syroco, 
  Inc.                               133,931                                                        133,931 
Purchases of property, plant and 
  equipment                                         (2,559)           (120)                          (2,679) 
Other                                                   61                                               61 
                                    --------      --------         -------         -------         -------- 
Net cash provided by (used in) 
  investing activities               133,931        (2,498)           (120)                         131,313 
                                    --------      --------         -------         -------         -------- 
Cash flows from financing activities: 
Change in revolving loan 
  facilities                                       (14,504)                                         (14,504) 
Repayment of borrowings                               (875)                                            (875) 
Other                                    249            60                                              309 
                                    --------      --------         -------         -------         -------- 
Net cash provided by (used in) 
  financing activities                   249       (15,319)                                         (15,070) 
                                    --------      --------         -------         -------         -------- 
Net increase (decrease) in cash 
  and equivalents                     63,354        11,312           1,961                           76,627 
Cash and equivalents, beginning 
  of year                                              474           1,392                            1,866 
                                    --------      --------         -------         -------         -------- 
Cash and equivalents, end of year   $ 63,354      $ 11,786         $ 3,353         $    --         $ 78,493 
                                    ========      ========         =======         =======         ======== 
</TABLE>

                                     F-30 
<PAGE> 

================================================================================
No dealer, salesperson, or any other person has been authorized to give any 
information or to make any representations other than those contained in this 
Prospectus in connection with the Offering covered by this Prospectus, and, 
if given or made, such information or representations must not be relied upon 
as having been authorized by the Company or the Underwriters. This Prospectus 
does not constitute an offer to sell, or the solicitation of an offer to buy 
the securities in any jurisdiction where, or any person to whom, it is 
unlawful to make such offer for solicitation. Neither the delivery of this 
Prospectus nor any sale made hereunder shall, under any circumstances, create 
an implication that there has been a change in the facts set forth in this 
Prospectus or in the affairs of the Company since the date hereof. 


                                   ----------

TABLE OF CONTENTS 

                                                  Page 
                                                --------- 
Prospectus Summary                                   3 
Risk Factors                                        13 
The Recapitalization                                18 
Use of Proceeds                                     19 
Capitalization                                      20 
Pro Forma Condensed Consolidated Financial 
  Statements                                        21 
Management's Discussion and Analysis of 
  Financial Condition and Results of Operations     28 
Business                                            33 
Management                                          44 
Security Ownership of Certain 
  Beneficial Owners and Management                  48 
Certain Transactions                                49 
Description of Senior Notes                         51 
Description of Other Indebtedness                   69 
Underwriting                                        70 
Legal Matters                                       71 
Experts                                             71 
Available Information                               71 
Index to Financial Statements                      F-1 



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







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


                              Syratech Corporation








                                  $160,000,000


                             % Senior Notes due 2007




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


                        NationsBanc Capital Markets, Inc.
                              Chase Securities Inc.

                                     , 1997

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

<PAGE> 

                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

Item 14. Other expenses of Issuance and Distribution 

   The following table set forth the expenses, other than underwriting 
discounts and commissions, payable by the registrant in connection with the 
sale of the Common Stock being registered. All items are estimated except the 
registration, filing and listing fees. 

SEC registration fee                      $ 
Blue sky fees and expenses 
Printing and engraving expenses 
Legal fees and expenses 
Accounting fees and expenses 
Trustee fees 
Miscellaneous 
Total 

Item 15. Indemnification of Directors and Officers 

   Section 145(a) of the General Corporation Law of the State of Delaware 
(the "GCL") provides that a Delaware corporation may indemnify any person who 
was or is a party or is threatened to be made a party to any threatened, 
pending or completed action, suit or proceeding, whether civil, criminal, 
administrative or investigative (other than an action by or in the right of 
the corporation) by reason of the fact that he is or was a director, officer, 
employee or agent of the corporation or is or was serving at the request of 
the corporation as a director, officer, employee or agent of another 
corporation or enterprise, against expenses, judgments, fines and amounts 
paid in settlement actually and reasonably incurred by him in connection with 
such action, suit or proceeding if he acted in good faith and in a manner he 
reasonably believed to be in or not opposed to the best interests of the 
corporation, and, with respect to any criminal action or proceeding, had no 
reasonable cause to believe his conduct was unlawful. 

   Section 145(b) of the GCL provides that a Delaware corporation may 
indemnify any person who was or is a party or is threatened to be made a 
party to any threatened, pending or completed action or suit by or in the 
right of the corporation to procure a judgment in its favor by reason of the 
fact that such person acted in any of the capacities set forth above, against 
expenses actually and reasonably incurred by him in connection with the 
defense or settlement of such action or suit if he acted under similar 
standards, except that no indemnification may be made in respect of any 
claim, issue or matter as to which such person shall have been adjudged to be 
liable to the corporation unless and only to the extent that the Court of 
Chancery or court in which such action or suit was brought shall determine 
that despite the adjudication of liability, such person is fairly and 
reasonably entitled to be indemnified for such expenses which the court shall 
deem proper. 

   Section 145 of the GCL further provides that to the extent a director or 
officer of a corporation has been successful in the defense of any action, 
suit or proceeding referred to in subsections (a) and (b) or in the defense 
of any claim, issue or matter therein, he shall be indemnified against 
expenses actually and reasonably incurred by him in connecting therewith; 
that indemnification provided for by Section 145 shall not be deemed 
exclusive of any other rights to which the indemnified party may be entitled; 
and that the corporation may purchase and maintain insurance on behalf of a 
director or officer of the corporation against and liability asserted against 
him or incurred by him in any such capacity or arising out of his status as 
such whether or not the corporation would have the power to indemnify him 
against such liabilities under such Section 145. 

   Section 102(b)(7) of the General Corporation Law provides that a 
corporation in its original certificate of incorporation or an amendment 
thereto validly approved by stockholders may eliminate or limit personal 
liability of members of its board of directors or governing body for each of 
a director's fiduciary duty. However, no such provision may eliminate or 
limit the liability of a director for breaching his duty of loyalty, failing 
to act in good faith, engaging in intentional misconduct or knowingly 
violating a law, paying a dividend or approving a stock repurchase which was 
illegal, or obtaining an improper personal benefit. A provision of this type 
has no effect on 

                                     II-1 
<PAGE> 

the availability of equitable remedies, such as injunction or rescission, for 
breach of fiduciary duty. The Company's Restated Certificate of Incorporation 
contains such a provision. 

   The Company's Restated Certificate of Incorporation and Bylaws provide 
that the Company shall indemnify officers and directors, and to the extent 
authorized by the Board of Directors, employees and agents of the Company, to 
the full extent permitted by and in the manner permissible under the laws of 
the State of Delaware. The Restated Certificate of Incorporation and Bylaws 
also permit the Board of Directors to authorize the Company to purchase and 
maintain insurance against any liability asserted against any director, 
officer, employee or agent of the Company arising out of his capacity as 
such. 

   The form of the underwriting agreement, filed as Exhibit 1.1 hereto 
contains provisions by which the underwriters agree to indemnify the Company, 
its officers and directors and each person who controls the Company within 
the meaning of the Securities Act, against certain liabilities. 

Item 16. Exhibits and Financial Statement Schedules

 (a)    Exhibits

 *1.1   Form of Underwriting Agreement

  2.1   Restated Agreement and Plan of Merger dated November , 1996, effective
        as of October 23, 1996 between Syratech and THL Transaction I Corp.
        (Incorporated by reference from Exhibit 2.1 to Form S-4 Registration
        Statement No. 333-16917)

  3.1   Restated Certificate of Incorporation of Syratech. Incorporated by
        reference from Exhibit 3.1 to Form S-1 Registration Statement No.
        33-41619.

  3.2   Bylaws of Syratech. Incorporated by reference from Exhibit 3.2 to Form
        S-1 Registration Statement No. 33-41619.

  3.3   Amendment to Section 2.9 of the Bylaws of Syratech, effective August 15,
        1991. Incorporated by reference from Exhibit 3.3 to Form S-1
        Registration Statement No. 33-41619.

 *4.1   Indenture dated as of      , 1997 between Syratech Corporation as Issuer
        and        , as Trustee.

 *5.1   Opinion of Paul, Weiss, Rifkind, Wharton & Garrison

 10.1   Form of Amended and Restated Employment Agreement dated as of          ,
        1997 between Leonard Florence and the Company. (Incorporated by 
        reference from Exhibit 2.1 to Form S-4 Registration Statement 
        No. 333-16917)

 10.2   Employment Agreement dated August 16, 1991 between E. Merle Randolph and
        the Company. Incorporated by reference from Exhibit 10 to Form S-1
        Registration Statement No. 33-41619.

*10.3   Employment Agreement dated August 16, 1991, as amended on        , 1997,
        between Melvin L. Levine and the Company.

 10.4   Employment Agreement dated August 16, 1991 between Alan R. Kanter and
        the Company. Incorporated by reference from Exhibit 10 to Form S-1
        Registration Statement No. 33-41619.

 12.1   Schedule Regarding Computation of Ratio of Earnings to Fixed Charges

 23.1   Consent of Paul, Weiss, Rifkind, Wharton & Garrison (included in the
        opinion filed as Exhibit 5.1)

 23.2   Consent of Deloitte & Touche LLP

 23.3   Consent of Coopers & Lybrand L.L.P.

 24.1   Power of Attorney (see signature page)

 25.1   Statement on Form T-1 of the eligibility of the Trustee

 (b)    Financial Statement Schedules
   
 Schedule VIII -- Valuation and Qualifying Accounts

   All other schedules have been omitted because the material is not applicable 
or is not required or because the required information is shown in the condensed
consolidated financial statements or the notes thereto.

* To be filed by amendment. 


                                     II-2 

<PAGE>

Item 17. Undertakings. 

   The undersigned registrant hereby undertakes that, for purposes of 
determining any liability under the Securities Act of 1933, as amended (the 
"Securities Act"), each filing of the registrant's annual report pursuant 
to Section 13(a) or Section 15(d) of the Securities Exchange Act of 1934 
(and, where applicable, each filing of an employee benefit plan's annual 
report pursuant to Section 15(d) of the Securities Exchange Act of 1934) that 
is incorporated by reference in the registration statement shall be deemed to 
be a new registration statement relating to the securities offered therein, 
and the offering of such securities at that time shall be deemed to be the 
initial bona fide offering thereof. 

   Insofar as indemnification for liabilities arising under the Securities 
Act may be permitted to directors, officers and controlling persons of the 
registrant pursuant to the foregoing provisions, or otherwise, the registrant 
has been advised that in the opinion of the Securities and Exchange 
Commission such indemnification is against public policy as expressed in the 
Securities Act and is, therefore, unenforceable. In the event that a claim 
for indemnification against such liabilities (other than the payment by the 
registrant of expenses incurred or paid by a director, officer or controlling 
person of the registrant in the successful defense of any action, suit or 
proceeding) is asserted by such director, officer or controlling person in 
connection with the securities being registered, the registrant will, unless 
in the opinion of its counsel the matter has been settled by controlling 
precedent, submit to a court of appropriate jurisdiction the question whether 
such indemnification by it is against public policy as expressed in the 
Securities Act and will be governed by the final adjudication of such issue. 

   The undersigned registrant further undertakes that: 

   (1) For purposes of determining any liability under the Securities Act, 
       the information omitted from the form of prospectus filed as part of 
       this registration statement in reliance upon Rule 430A and contained 
       in a form of prospectus filed by the registrant pursuant to Rule 
       424(b)(1) or (4) or 497(h) under the Securities Act shall be deemed to 
       be part of this registration statement as of the time it was declared 
       effective. 

   (2) For the purpose of determining any liability under the Securities Act, 
       each post-effective amendment that contains a form of prospectus shall 
       be deemed to be a new registration statement relating to the 
       securities offered therein, and the offering of such securities at 
       that time shall be deemed to the initial bona fide offering thereof. 

                                     II-3 
<PAGE> 

                                  SIGNATURES 

   Pursuant to the requirements of the Securities Act of 1933, the Company 
certifies that it has reasonable grounds to believe that it meets all of the 
requirements for filing on Form S-3 and has duly caused this Registration 
Statement to be signed on its behalf by the undersigned, thereunto duly 
authorized, in the City of Boston, State of Massachusetts, on the 18th day of 
December, 1996. 

                      SYRATECH CORPORATION 

                      By: /s/ Leonard Florence 
                           --------------------------------------------------- 

                                          Leonard Florence 
                                       Chairman of the Board, 
                                Chief Executive Officer and President 

                              POWER OF ATTORNEY 

   Each person whose individual signature appears below hereby authorizes 
Leonard Florence and E. Merle Randolph, and each of them, with full power of 
substitution and full power to act without the other, his or her true and 
lawful attorney-in-fact and agent in his or her name, place and stead, to 
execute in the name and on behalf of each person, individually and in each 
capacity stated below, and to file, any and all amendments to this 
Registration Statement, including any and all post-effective amendments, and 
any related Rule 462(b) Registration Statement and any amendments thereto. 

   Pursuant to the requirements of the Securities Act of 1933, this 
Registration Statement has been signed by the following persons in the 
capacities and on the dates indicated below. 

<TABLE>
<CAPTION>
       Signature                              Title                            Date 
       ---------                              -----                            ---- 
<S>                       <C>                                   <C>  
 /s/ Leonard Florence     Chairman of the Board, Chief          December 18, 1996 
- -----------------------   Executive Officer and President 
    Leonard Florence      (Principal Executive Officer) 

 /s/ E. Merle Randolph    Vice President, Chief Financial       December 18, 1996 
- -----------------------   Officer, Treasurer and Director 
    E. Merle Randolph     (Principal Financial and Accounting 
                          Officer) 

   /s/ Irwin Chafetz      Director                              December 18, 1996 
- -----------------------
      Irwin Chafetz

/s/ Frederick H. Chicos   Director                              December 18, 1996 
- -----------------------
   Frederick H. Chicos

   /s/ Harold Cohen       Director                              December 18, 1996 
- -----------------------
      Harold Cohen

  /s/ Jerry R. Jacob      Director                              December 18, 1996 
- -----------------------
     Jerry R. Jacob 

                                      II-4
<PAGE> 

/s/ Melvin L. Levine      Director                              December 18, 1996 
- ----------------------- 
   Melvin L. Levine 
  /s/ Alan Perlman        Director                              December 18, 1996 
- ----------------------- 
     Alan Perlman 
/s/ Harold Roitenberg     Director                              December 18, 1996 
- ----------------------- 
   Harold Roitenberg 
  /s/ Jacob Saliba        Director                              December 18, 1996 

- ----------------------- 
     Jacob Saliba 
</TABLE>

                                      II-5
<PAGE> 

                                   SIGNATURES

   Pursuant to the requirements of the Securities Act of 1933, the Guarantors 
have duly caused this Registration Statement to be signed on their behalf by 
the undersigned, thereunto duly authorized in the City of Boston, State of 
Massachusetts, on the 18th day of December, 1996. 

                      CHI INTERNATIONAL, INC. 
                      FARBERWARE INC. 
                      INTERNATIONAL SILVER COMPANY 
                      INTERNATIONAL SILVER DE P.R., INC. 
                      LEONARD FLORENCE ASSOCIATES, INC. 
                      PMW SILVER DE P.R., INC. 
                      ROSEMAR SILVER COMPANY, INC. 
                      SILVESTRI, INC. 
                      SILVESTRI, INC. OF SOUTH CAROLINA 
                      SYRATECH SECURITY CORPORATION 
                      SYRATECH SILVER SALES CORP. 
                      TOWLE HOLLOWARE, INC. 
                      TOWLE MANUFACTURING COMPANY 
                      WALLACE INTERNATIONAL SILVERSMITHS, INC. 
                      WALLACE INTERNATIONAL DE P.R., INC. 

                      By: /s/ Leonard Florence 
                           --------------------------------------------------- 
                                          Leonard Florence 
                                     President and Sole Director 

                      HOLIDAY PRODUCTS, INC. 

                      By: /s/ Roger S. Silverstein 
                           --------------------------------------------------- 
                                        Roger S. Silverstein 
                                       President and Director 

                      By: /s/ Leonard Florence 
                           --------------------------------------------------- 
                                          Leonard Florence 
                                              Director 

                      By: /s/ Marshall A. Rauch 
                           --------------------------------------------------- 
                                          Marshall A. Rauch 
                                              Director 

                      By: /s/ Donald G. Walser 
                           --------------------------------------------------- 
                                          Donald G. Walser 
                                              Director 

                                     II-6 
<PAGE> 

                      SYRATECH WEST COAST WAREHOUSE CORP. 

                      By:  /s/ Leonard Florence 
                           --------------------------------------------------- 
                                          Leonard Florence 
                                       President and Director 

                      By:  /s/ Faye A. Florence 
                           --------------------------------------------------- 
                                          Faye A. Florence 
                                              Director 

                      By:  /s/ E. Merle Randolph 
                           --------------------------------------------------- 
                                          E. Merle Randolph 
                                       President and Director 

                      SYRATECH HOLDING CORPORATION 

                      By:  /s/ Richard Freiman 
                           --------------------------------------------------- 
                                           Richard Freiman 
                                     President and Sole Director 

                      RAUCH INDUSTRIES, INC. 

                      By:  /s/ Leonard Florence 
                           --------------------------------------------------- 
                                          Leonard Florence 
                                       President and Director 

                      By:  /s/ E. Merle Randolph 
                           --------------------------------------------------- 
                                          E. Merle Randolph 
                                              Director 

                      By:  /s/ Faye A. Florence 
                           --------------------------------------------------- 
                                          Faye A. Florence 
                                              Director 

                                     II-7 
<PAGE> 

                      175 AMLEGION REVERE REALTY TRUST 

                      By: /s/ Leonard Florence 
                           --------------------------------------------------- 
                                          Leonard Florence 
                                        President and Trustee 

                      By:  /s/ Faye A. Florence 
                           --------------------------------------------------- 
                                          Faye A. Florence 
                                               Trustee 

                      By:  /s/ E. Merle Randolph 
                           --------------------------------------------------- 
                                          E. Merle Randolph 
                                               Trustee 

                      ROCHARD, INC. 

                      By: /s/ Richard Sonking 
                           --------------------------------------------------- 
                                           Richard Sonking 
                                       President and Director 

                      By:  /s/ Leonard Florence 
                           --------------------------------------------------- 
                                          Leonard Florence 
                                              Director 

                      NORTHSTAR SALES CORPORATION 

                      By:  /s/ Leonard Florence 
                           --------------------------------------------------- 
                                          Leonard Florence 
                                       President and Director 

                      By:  /s/ Marshall A. Rauch 
                           --------------------------------------------------- 
                                          Marshall A. Rauch 
                                              Director 

                      By:  /s/ Donald G. Walser 
                           --------------------------------------------------- 
                                          Donald G. Walser 
                                              Director 

                                     II-8 
<PAGE> 

                                                                 Schedule VIII 

                    SYRATECH CORPORATION AND SUBSIDIARIES 

                      VALUATION AND QUALIFYING ACCOUNTS 
                                (in thousands) 

<TABLE>
<CAPTION>
              Column A                 Column B             Column C             Column D      Column E 
              --------                 --------             --------             --------      -------- 
                                                       (1)           (2) 
                                      Balance at    Charged to                                Balance at
                                     Beginning of   Costs and     Charged to                    End of 
            Description                 Period       Expenses    Other Accts    Deductions      Period 
            -----------              ------------   ----------   -----------    ----------    ----------
<S>                                     <C>           <C>          <C>            <C>           <C>    
Year Ended December 31, 1995 
- ---------------------------- 
Allowance for doubtful accounts         $1,372        $  602       $   --         $  (371)(a)   $1,603 
Sales returns and allowances             2,133         5,206           --          (4,735)(b)    2,604 
                                        ------        ------       ------         -------       ------ 
                                        $3,505        $5,808       $   --         $(5,106)      $4,207 
                                        ======        ======       ======         =======       ====== 
Year Ended December 31, 1994 
- ---------------------------- 
Allowance for doubtful accounts                                    $   -- 
                                        $1,385        $   84                      $   (97)(a)   $1,372 
Sales returns and allowances             2,397         3,868           --          (4,132)(b)    2,133 
                                        ------        ------       ------         -------       ------ 
                                                                   $   -- 
                                        $3,782        $3,952                      $(4,229)      $3,505 
                                        ======        ======       ======         =======       ====== 
Year Ended December 31, 1993 
- ---------------------------- 
Allowance for doubtful accounts         $  676        $  626       $   --         $    83 (a)   $1,385 
Sales returns and allowances             1,866         3,420           --          (2,889)(b)    2,397 
                                        ------        ------       ------         -------       ------ 
                                        $2,542        $4,046       $   --         $(2,806)      $3,782 
                                        ======        ======       ======         =======       ====== 
</TABLE>

(a) Doubtful accounts written off 
(b) Sales returns and other 

                                     S-1 
<PAGE> 

                                  EXHIBIT INDEX

<TABLE>
<CAPTION>
                                                                                Pagination
                                                                                    by
                                                                                sequential
Exhibit                                    Exhibit                              numbering
Number                                   Description                             system
- ------                                   -----------                            ----------
<S>     <C>                                                                     <C>

 (a)    Exhibits

 *1.1   Form of Underwriting Agreement

  2.1   Restated Agreement and Plan of Merger dated November , 1996, effective
        as of October 23, 1996 between Syratech and THL Transaction I Corp.
        (Incorporated by reference from Exhibit 2.1 to Form S-4 Registration
        Statement No. 333-16917)

  3.1   Restated Certificate of Incorporation of Syratech. Incorporated by
        reference from Exhibit 3.1 to Form S-1 Registration Statement No.
        33-41619.

  3.2   Bylaws of Syratech. Incorporated by reference from Exhibit 3.2 to Form
        S-1 Registration Statement No. 33-41619.

  3.3   Amendment to Section 2.9 of the Bylaws of Syratech, effective August 15,
        1991. Incorporated by reference from Exhibit 3.3 to Form S-1
        Registration Statement No. 33-41619.

 *4.1   Indenture dated as of      , 1997 between Syratech Corporation as Issuer
        and        , as Trustee.

 *5.1   Opinion of Paul, Weiss, Rifkind, Wharton & Garrison

 10.1   Form of Amended and Restated Employment Agreement dated as of          ,
        1997 between Leonard Florence and the Company. (Incorporated by 
        reference from Exhibit 2.1 to Form S-4 Registration Statement 
        No. 333-16917)

 10.2   Employment Agreement dated August 16, 1991 between E. Merle Randolph and
        the Company. Incorporated by reference from Exhibit 10 to Form S-1
        Registration Statement No. 33-41619.

*10.3   Employment Agreement dated August 16, 1991, as amended on        , 1997,
        between Melvin L. Levine and the Company.

 10.4   Employment Agreement dated August 16, 1991 between Alan R. Kanter and
        the Company. Incorporated by reference from Exhibit 10 to Form S-1
        Registration Statement No. 33-41619.

 12.1   Schedule Regarding Computation of Ratio of Earnings to Fixed Charges

 23.1   Consent of Paul, Weiss, Rifkind, Wharton & Garrison (included in the
        opinion filed as Exhibit 5.1)

 23.2   Consent of Deloitte & Touche LLP

 23.3   Consent of Coopers & Lybrand L.L.P.

 24.1   Power of Attorney (see signature page)

 25.1   Statement on Form T-1 of the eligibility of the Trustee

 (b)    Financial Statement Schedules
   

</TABLE>

 Schedule VIII -- Valuation and Qualifying Accounts

   All other schedules have been omitted because the material is not applicable 
or is not required or because the required information is shown in the condensed
consolidated financial statements or the notes thereto.

* To be filed by amendment. 




                                                                  EXHIBIT 12.1 

                    SYRATECH CORPORATION AND SUBSIDIARIES 
                       COMPUTATION OF RATIO OF EARNINGS 
                    BEFORE FIXED CHARGES TO FIXED CHARGES 
                        (in thousands, except ratios) 

<TABLE>
<CAPTION>
                                                                                                           Nine Months Ended
                                                            Year Ended December 31,                           September 30, 
                                           -------------------------------------------------------   -----------------------------
                                                                                         Pro forma                       Pro forma
                                            1991     1992     1993     1994       1995    1995(2)     1995      1996       1996(3)
                                           ------   ------   ------   -------   -------  ---------   -------   -------   ---------
<S>                                        <C>      <C>      <C>      <C>       <C>       <C>        <C>       <C>          <C>
Excess (deficiency) of earnings 
  available to cover fixed charges (1) 
Earnings: 
 Income (loss) before income taxes         $4,836   $6,276   $9,446   $10,617   $20,039   $(4,813)   $12,523   $28,799       $(188)
Add: Fixed charges                          3,101    3,307    1,482     1,155       894    20,806        681     3,512      19,868
                                           ------   ------   ------   -------   -------   -------    -------   -------      ------
 Earnings, as adjusted                      7,937    9,583   10,928    11,772    20,933    15,993     13,204    32,311      19,680
                                           ------   ------   ------   -------   -------   -------    -------   -------      ------
Fixed charges: 
 Interest on indebtedness                   2,474    2,757      948       559       287    18,551        212     2,083      17,373
 Amortization of debt issuance costs           --       --       --        --        --     1,407         --        --       1,056
 Portion of rents representative of the 
   interest factor                            627      550      534       596       607       848        469     1,429       1,439
                                           ------   ------   ------   -------   -------   -------    -------   -------      ------
 Fixed charges                              3,101    3,307    1,482     1,155       894    20,806        681     3,512      19,868
                                           ------   ------   ------   -------   -------   -------    -------   -------      ------
Excess (deficiency) of earnings to fixed 
  charges                                  $4,836   $6,276   $9,446   $10,617   $20,039   $(4,813)   $12,523   $28,799       $(188)
                                           ======   ======   ======   =======   =======   =======    =======   =======      ======
Ratio of earnings to fixed charges           2.6x     2.9x     7.4x     10.2x     23.4x        --      19.4x      9.2x          --
</TABLE>

(1) For purposes of these computations, earnings consist of income (loss) 
    before income taxes plus fixed charges. Fixed charges consist of interest 
    on indebtedness and amortization of debt issuance costs, plus that 
    portion of operating lease rental expense representative of the interest 
    factor. The pro forma ratio of earnings to fixed charges is not shown for 
    the year ended December 31, 1995 and for the nine months ended September 30,
    1996 due to a deficiency of earnings to fixed charges. 

(2) Includes the impact of the Recapitalization, the Rauch Acquisition, the 
    Katy Stock Repurchase and the Syroco, Inc. Disposal. 

(3) Includes the impact of the Recapitalization and the Rauch Acquisition. 



                                                                  EXHIBIT 23.2 

             INDEPENDENT AUDITORS' CONSENT AND REPORT ON SCHEDULE 

To the Board of Directors and Shareholders of Syratech Corporation: 

   We consent to the use in this Registration Statement of Syratech 
Corporation (the "Company") on Form S-3 of our report dated February 8, 1996
(February 15, 1996 as to paragraphs 1 and 4 of Note 2 and December 16, 1996 as
to Note 15), appearing in the prospectus, which is a part of this 
registration statement, and to references to us under the headings "Selected 
Consolidated Historical Financial Data" and "Experts" in such Registration 
Statement. 

   Our audits of the consolidated financial statements referred to in our 
aforementioned report also included the consolidated financial statement 
schedule of the Company, listed in Item 16(b). This consolidated financial 
statement schedule is the responsibility of the Company's management. Our 
responsibility is to express an opinion based on our audits. In our opinion, 
such consolidated financial statement schedule, when considered in relation 
to the basic consolidated financial statements taken as a whole, presents 
fairly, in all material respects, the information set forth therein. 

DELOITTE & TOUCHE LLP 
Boston, Massachusetts 
December 16, 1996 



                                                                  EXHIBIT 23.3 

                      CONSENT OF INDEPENDENT ACCOUNTANTS 

We consent to the incorporation by reference in the registration statement of 
Syratech Corporation on Form S-3 (File No. not assigned) of our report dated 
March 12, 1996, as contained in Form 8-K/A dated April 26, 1996, on our 
audits of the consolidated balance sheet of Rauch Industries, Inc. as of 
December 31, 1995 and 1994 and the consolidated statements of income, 
stockholders' equity, and cash flows for each of the three years in the 
period ended December 31, 1995. We also consent to the reference to our firm 
under the caption "Experts." 

COOPERS & LYBRAND L.L.P. 
Charlotte, North Carolina 
December 17, 1996 



                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM T-1

                                   ----------

                       STATEMENT OF ELIGIBILITY UNDER THE
                        TRUST INDENTURE ACT OF 1939 OF A
                    CORPORATION DESIGNATED TO ACT AS TRUSTEE

                Check if an Application to Determine Eligibility
                   of a Trustee Pursuant to Section 305(b)(2)

                       STATE STREET BANK AND TRUST COMPANY
               (Exact name of trustee as specified in its charter)

                  Massachusetts                          04-1867445 
        (Jurisdiction of incorporation or             (I.R.S. Employer 
     organization if not a U.S. national bank)       Identification No.) 

                225 Franklin Street, Boston, Massachusetts 02110
               (Address of principal executive offices) (Zip Code)

      John R. Towers, Esq. Senior Vice President and Corporation Secretary
                225 Franklin Street, Boston, Massachusetts 02110
                                 (617) 654-3253
            (Name, address and telephone number of agent for service)

                                   ----------

                              SYRATECH CORPORATION
               (Exact name of obligor as specified in its charter)

               DELAWARE                      13-3354944 
   (State or other jurisdiction of        (I.R.S. Employer 
    incorporation or organization)       Identification No.) 

                              175 McClellan Highway
                           East Boston, MA 02128-9114
                              Phone: (617) 561-2200
               (Address of principal executive offices) (Zip Code)

                                   ----------

                             % Senior Notes due 2007
                         (Title of indenture securities)

<PAGE> 

                                   GENERAL 

Item 1.  General information. 

         Furnish the following information as to the trustee: 

         (a) Name and address of each examining or supervisory authority to 
             which it is subject. 

               Department of Banking and Insurance of The Commonwealth of 
               Massachusetts, 100 Cambridge Street, Boston, Massachusetts. 
               Board of Governors of the Federal Reserve System, Washington, 
               D.C., Federal Deposit Insurance Corporation, Washington, D.C. 

         (b) Whether it is authorized to exercise corporate trust powers. 

               Trustee is authorized to exercise corporate trust powers. 

Item 2.  Affiliations with Obligor. 

         If the Obligor is an affiliate of the trustee, describe each such 
         affiliation. 

               The obligor is not an affiliate of the trustee or of its 
               parent, State Street Boston Corporation. 

               (See note on page 2.) 

Item 3.  through Item 15. Not applicable. 

Item 16.         List of Exhibits. 

         List below all exhibits filed as part of this statement of 
         eligibility. 

         1. A copy of the articles of association of the trustees as now in 
         effect. 

              A copy of the Articles of Association of the trustee, as now in 
              effect, is on file with the Securities and Exchange Commission 
         as Exhibit 1 to Amendment No. 1 to the Statement of Eligibility and 
         Qualification of Trustee (Form T-1) filed with the Registration 
         Statement of Morse Shoe, Inc. (File No. 22-17940) and is 
         incorporated herein by reference thereto. 

         2. A copy of the certificate of authority of the trustee to commence 
         business, if not contained in the articles of association. 

              A copy of a Statement from the Commissioner of Banks of 
              Massachusetts that no certificate of authority for the trustee 
         to commence business was necessary or issued is on file with the 
         Securities and Exchange Commission as Exhibit 2 to Amendment No. 1 
         to the Statement of Eligibility and Qualification of Trustee (Form 
         T-1) filed with the Registration Statement of Morse Shoe, Inc. (File 
         No,. 22-17940) and is incorporated herein by reference thereto. 

         3. A copy of the authorization of the trustee to exercise corporate 
         trust powers, if such authorization is not contained in the 
         documents specified in paragraph (1) or (2), above. 

              A copy of the authorization of the trustee to exercise 
         corporate trust powers is on file with the Securities and Exchange 
         Commission as Exhibit 3 to Amendment No. 1 to the Statement of 
         Eligibility and Qualification of Trustee (Form T-1) filed with the 
         Registration Statement of Morse Shoe, Inc. (File No. 22-17940) and 
         is incorporated herein by reference thereto. 

         4. A copy of the existing by-laws of the trustee, or instruments 
         corresponding thereto. 

              A copy of the by-laws of the trustee, as now in effect, is on 
              file with the Securities and Exchange Commission as Exhibit 4 
              to the Statement of Eligibility and Qualification of Trustee 
              (Form T-1) filed with the Registration Statement of Eastern 
              Edison Company (File No. 33-37823) and is incorporated herein 
              by reference thereto. 


                                      1 
<PAGE> 

         5. A copy of each indenture referred to in Item 4, if the obligor is 
         in default. 

              Not applicable. 

         6. The consents of United States institutional trustees required by 
         Section 321(b) of the Act. 

              The consent of the trustee required by Section 321(b) of the 
              Act is annexed hereto as Exhibit 6 and made a part hereof. 

         7. A copy of the latest report of condition of the trustee published 
         pursuant to law or the requirements of it supervising or examining 
         authority. 

              A copy of the latest report of condition of the trustee 
         published to law or the requirements of its supervising or examining 
         authority is annexed hereto as Exhibit 7 and made a part hereof. 

                                    NOTES 

         In answering any Item of this Statement of Eligibility which relates 
to matters peculiarly within the knowledge of the obligor or any underwriter 
for the obligor, the trustee has relied upon information furnished to it by 
the obligor and the underwriters, and the trustee disclaims responsibility 
for the accuracy or completeness of such information. 

         The answer furnished to Item 2 of this statement will be amended, if 
necessary, to reflect any facts which differ from that stated and which would 
have been required to be stated if known at the date hereto. 

                                  SIGNATURE 

         Pursuant to the requirements of the Trust Indenture Act of 1939, as 
amended, the trustee, State Street Bank and Trust Company, a corporation 
organized and existing under the laws of The Commonwealth of Massachusetts, 
has duly caused this statement of eligibility to be signed on its behalf by 
the undersigned, thereunto duly authorized, all in the City of Boston and The 
Commonwealth of Massachusetts, on the 18th day of December, 1996. 

                      STATE STREET BANK AND TRUST COMPANY 

                      By: /s/ Patrick E. Thebado
                         ____________________________________________________ 
                         Patrick E. Thebado 
                         Assistant Vice President 

                                      2 
<PAGE>

                                  EXHIBIT 6 

                            CONSENT OF THE TRUSTEE 

      Pursuant to the requirements of Section 321(b) of the Trust Indenture 
Act of 1939, as amended, in connection with the proposed issuance by Syratech 
Corporation of its % Senior Notes due 2007, we hereby consent that reports of 
examination by Federal, State, Territorial or District authorities may be 
furnished by such authorities to the Securities and Exchange Commission upon 
request therefor. 

                      STATE STREET BANK AND TRUST COMPANY 

                      By: /s/ Patrick E. Thebado
                         ____________________________________________________ 
                         Patrick E. Thebado 
                         Assistant Vice President 

Dated: December 18, 1996 

                                      3 
<PAGE>

                                  EXHIBIT 7 

Consolidated Report of Condition of State Street Bank and Trust Company of 
Boston, Massachusetts and foreign and domestic subsidiaries, a state banking 
institution organized and operating under the banking laws of this 
commonwealth and a member of the Federal Reserve System, at the close of 
business June 30, 1996, published in accordance with a call made by the 
Federal Reserve Bank of this District pursuant to the provisions of the 
Federal Reserve Act and in accordance with a call made by the Commissioner of 
Banks under General Laws, Chapter 172, Section 22(a). 

<TABLE>
<CAPTION>
                                                                        Thousands of 
                         ASSETS                                           Dollars 
<S>                                                       <C>            <C>
Cash and balances due from depository institutions: 
  Noninterest-bearing balances and currency and coin                      1,787,130
  Interest-bearing balances                                               7,756,486
Securities                                                                8,430,910
Federal funds sold and securities purchased 
  under agreements to resell in domestic offices 
  of the bank and its Edge subsidiary                                     4,090,665
Loans and lease financing receivables: 
  Loans and leases, net of unearned income                 4,426,059 
  Allowance for loan and lease losses                         70,088 
  Loans and leases, net of unearned income and allowances                 4,355,971
Assets held in trading accounts                                             880,647
Premises and fixed assets                                                   367,731
Other real estate owned                                                       1,067
Investments in unconsolidated subsidiaries                                    5,772
Customers' liability to this bank on acceptances outstanding                 33,530
Intangible assets                                                            68,505
Other assets                                                              1,002,465
                                                                         ----------
Total assets                                                             28,840,879
                                                                         ==========
LIABILITIES 
Deposits: 
  In domestic offices                                                     7,531,683
    Noninterest-bearing                                    5,387,924 
    Interest-bearing                                       2,143,759 
  In foreign offices and Edge subsidiary                                 12,050,265
    Noninterest-bearing                                       46,768 
    Interest-bearing                                      12,003,497 
Federal funds purchased and securities sold under 
  agreements to repurchase in domestic offices of 
  the bank and of its Edge subsidiary                                     5,337,231
Demand notes issued to the U.S. Treasury and Trading Liabilities            871,847
Other borrowed money                                                        794,349
Bank's liability on acceptances executed and outstanding                     33,530
Other liabilities                                                           665,616
                                                                         ----------
Total liabilities                                                        27,284,521
                                                                         ----------
EQUITY CAPITAL 
Common stock                                                                 29,931
Surplus                                                                     276,915
Undivided profits                                                         1,247,942
Cumulative foreign currency translation adjustments                           1,570
                                                                         ----------
Total equity capital                                                      1,556,358
                                                                         ----------
Total liabilities and equity capital                                     28,840,879
                                                                         ==========
</TABLE>

                                      4 

<PAGE> 

I, Rex S. Schuette, Senior Vice President and Comptroller of the above named 
bank do hereby declare that this Report of Condition has been prepared in 
conformance with the instructions issued by the Board of Governors of the 
Federal Reserve System and is true to the best of my knowledge and belief. 

Rex S. Schuette 

We, the undersigned directors, attest to the correctness of this Report of 
Condition and declare that it has been examined by us and to the best of our 
knowledge and belief has been prepared in conformance with the instructions 
issued by the Board of Governors of the Federal Reserve System and is true 
and correct. 

David A. Spina 
Marshall N. Carter 
Charles F. Kaye 

                                      5 



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