TRANSPORTATION TECHNOLOGIES INDUSTRIES INC
8-K, 1999-08-12
RAILROAD EQUIPMENT
Previous: NIPPON LIFE INSURANCE CO, 13F-HR, 1999-08-12
Next: KEY TECHNOLOGY INC, 10-Q, 1999-08-12



                                    FORM 8-K

                                 CURRENT REPORT

                     PURSUANT TO SECTION 13 OR 15(D) OF THE
                         SECURITIES EXCHANGE ACT OF 1934


                                August 12, 1999
- --------------------------------------------------------------------------------
                        (Date of earliest event reported)


- --------------------------------------------------------------------------------
                  TRANSPORTATION TECHNOLOGIES INDUSTRIES, INC.
             (Exact name of registrant as specified in its charter)


- --------------------------------------------------------------------------------
       Delaware                    0-21830                25-1672791
       (State or other             (Commission            (IRS Employer
         juurisdiction of            File Number           Identification No.)
         incorporation)

- --------------------------------------------------------------------------------
         980 North Michigan Avenue, Suite 1000, Chicago, Illinois 60611
                    (Address of Principal executive offices)

- --------------------------------------------------------------------------------
                                  312-280-8844
              (Registrant's telephone number, including area code)


                       JOHNSTOWN AMERICA INDUSTRIES, INC.
                   (Former name, if changed since last report)


                                        1


<PAGE>



ITEM 5.        OTHER EVENTS.

        On June 3, 1999, Transportation Technologies Industries, Inc. (formerly,
Johnstown  America  Industries,  Inc. (the "Company")  completed the sale of its
freight car operations (the "Railcar  Business"),  including  Johnstown  America
Corporation ("JAC"),  Freight Car Services,  Inc. and JAIX Leasing Company, to a
newly-formed  company  (the  "Buyer")  that  will  operate  under  the JAC name,
pursuant to a previously  announced Share Purchase Agreement dated May 10, 1999,
as amended on June 3, 1999.  The Company  received  consideration  consisting of
approximately  $101.3 million in cash,  contingent  additional  consideration of
$20.0 million and a 20 percent equity  interest in the Buyer.  In addition,  the
Buyer  assumed   substantially  all  of  the  liabilities  of  the  freight  car
operations,  including $14.4 million of debt. The cash consideration received by
the Company is subject to working capital adjustments.

        Ownership of the Buyer includes preexisting senior management of freight
car operations and Camillo M. Santomero, III, a director of the Company; certain
of Buyer's financing sources; and the Company.

        Attached herein are the following  financial  information of the Company
reflecting the Railcar Business as discontinued operations:

                                                                          PAGE


PART I   AUDITED CONSOLIDATED FINANCIAL STATEMENTS:

            Report of Independent Public Accountants.....................   4
            Consolidated Statements of Income for the years ended
              December 31, 1998, 1997, and 1996..........................   5

            Consolidated Balance Sheets as of December 31, 1998 and 1997.   6

            Consolidated Statements of Cash Flows for the years ended
              December 31, 1998, 1997, and 1996..........................  7-8

            Notes to Condensed Consolidated Financial Statements......... 9-34


            Management's Discussion and Analysis of
              Financial Condition and Results of Operations.............. 35-41


PART II  UNAUDITED INTERIM CONSOLIDATED FINANCIAL STATEMENTS:
            Condensed Consolidated Statements of Income for the three
              months ended March 31, 1999 and 1998.......................  42

            Condensed Consolidated Balance Sheets as of March 31, 1999
              and December 31, 1998......................................  43
            Condensed Consolidated Statements of Cash Flows for the
              three months ended March 31, 1999 and 1998.................  44
            Note to Condensed Consolidated Financial Statements.......... 45-56

            Management's Discussion and Analysis of
              Financial Condition and Results of Operations.............. 57-63

                                        2


<PAGE>




                                   SIGNATURES

                  Pursuant to the requirements of the Securities Exchange Act of
1934,  the  Registrant has duly caused this report to be signed on its behalf by
the undersigned hereunto duly authorized.

                  Transportation Technologies Industries, Inc.


Date:  August 12, 1999             By:/s/  Kenneth M. Tallering
                                        ----------------------------------------
                                         Kenneth M. Tallering
                                         Vice President, Secretary and
                                          General Counsel


                                        3


<PAGE>



                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

TO THE BOARD OF DIRECTORS  AND  SHAREHOLDERS  OF JOHNSTOWN  AMERICA  INDUSTRIES,
INC.:

We have audited the accompanying  consolidated  balance sheets of Transportation
Technologies Industries, Inc. (formerly Johnstown America Industries,  Inc.) and
Subsidiaries  as of  December  31, 1998 and 1997,  and the related  consolidated
statements  of income and cash  flows for each of the three  years in the period
ended  December  31,  1998.  These  consolidated  financial  statements  are the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these consolidated 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, the consolidated  financial statements referred to above present
fairly,  in all material  respects,  the  financial  position of  Transportation
Technologies Industries, Inc. and Subsidiaries as of December 31, 1998 and 1997,
and the results of their  operations  and their cash flows for each of the three
years in the period ended  December  31,  1998,  in  conformity  with  generally
accepted accounting principles.




ARTHUR ANDERSEN LLP

Chicago, Illinois
July 15, 1999

                                        4

<PAGE>


          TRANSPORTATION TECHNOLOGIES INDUSTRIES, INC. AND SUBSIDIARIES

                        CONSOLIDATED STATEMENTS OF INCOME

<TABLE>

(IN THOUSANDS, EXCEPT PER SHARE DATA)
- -----------------------------------------------------------------------------------------------------
<S>                                                            <C>           <C>           <C>
YEARS ENDED DECEMBER 31,                                           1998          1997          1996
Net sales                                                      $433,563      $415,866      $361,825
Cost of sales                                                   343,852       329,678       288,756
- -----------------------------------------------------------------------------------------------------
Gross profit                                                     89,711        86,188        73,069
Selling, general and administrative expense                      38,434        35,719        33,857
Amortization expense                                              6,773         6,798         6,970
Pension termination gain                                         (1,688)           --            --
Reduction of environmental reserves                                  --       (14,300)           --
- -----------------------------------------------------------------------------------------------------
Operating income                                                 46,192        57,971        32,242
Interest income                                                  (1,558)         (439)         (481)
Interest expense                                                 28,704        29,986        31,984
- -----------------------------------------------------------------------------------------------------
Income from continuing operations before income taxes
  and extraordinary item                                         19,046        28,424           739
Provision for income taxes                                       10,853        12,881         2,116
- -----------------------------------------------------------------------------------------------------
Income (loss) from continuing operations before
  extraordinary item                                              8,193        15,543        (1,377)
Income (loss) from discontinued operations
  (less applicable income tax (benefit) provision of $18,080     30,808
  ($3,370) and ($2,192), respectively)                                         (6,069)       (3,994)
- -----------------------------------------------------------------------------------------------------
Income (loss) before extraordinary item                          39,001         9,474        (5,371)
Extraordinary item, net of income taxes                          (1,146)       (2,008)           --
- -----------------------------------------------------------------------------------------------------
Net income (loss) and comprehensive income (loss)              $ 37,855      $  7,466      $ (5,371)
- -----------------------------------------------------------------------------------------------------
Basic earnings per share:
     Income (loss) from continuing operations before
       extraordinary item                                      $   0.83      $   1.59      $  (0.15)
     Income (loss) from discontinued operations                    3.13         (0.62)        (0.40)
     Extraordinary item                                           (0.11)        (0.21)            --
- -----------------------------------------------------------------------------------------------------
     Net income (loss) per share                               $   3.85      $   0.76      $  (0.55)
- -----------------------------------------------------------------------------------------------------
     Basic weighted average shares outstanding                    9,838         9,761         9,790
- -----------------------------------------------------------------------------------------------------
     Diluted earnings per share:
     Income (loss) from continuing operations before
       extraordinary item                                      $   0.81      $   1.58      $  (0.14)
     Income (loss) from discontinued operations                    3.04         (0.62)        (0.41)
     Extraordinary item                                           (0.11)        (0.20)           --
- -----------------------------------------------------------------------------------------------------
     Net income (loss) per share                               $   3.74      $   0.76      $  (0.55)
- -----------------------------------------------------------------------------------------------------
     Diluted weighted average equivalents and shares
       outstanding                                               10,122         9,856         9,794
- -----------------------------------------------------------------------------------------------------
</TABLE>

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

                                        5

<PAGE>


          TRANSPORTATION TECHNOLOGIES INDUSTRIES, INC. AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS

<TABLE>


(IN THOUSANDS EXCEPT PER SHARE DATA)
- -----------------------------------------------------------------------------------------------------
AS OF DECEMBER 31,                                                                  1998         1997
ASSETS:
<S>                                                                              <C>          <C>
Cash and cash equivalents                                                        $33,382      $27,884
Accounts receivable, net                                                          55,550       54,722
Inventories                                                                       29,566       30,992
Deferred income tax assets                                                        13,688       13,521
Prepaid expenses and other current assets                                          2,643        2,776
Net assets of discontinued operations                                             37,555           --
- -----------------------------------------------------------------------------------------------------
Total current assets                                                             172,384      129,895
Property, plant and equipment, net                                                82,402       84,043
Deferred financing costs and other, net                                            8,809       12,555
Intangible assets, net                                                           229,408      233,760
Net assets of discontinued operations                                                 --      $26,848
- -----------------------------------------------------------------------------------------------------
Total assets                                                                    $493,003     $487,101
- -----------------------------------------------------------------------------------------------------
LIABILITIES:
Accounts payable                                                                 $19,601      $22,250
Accrued payroll and employee benefits                                             19,281       16,932
Other current liabilities                                                         32,381       27,337
Current maturities of long-term debt and capital lease                             9,039        3,520
- -----------------------------------------------------------------------------------------------------
Total current liabilities                                                         80,302       70,039
Long-term debt and capital lease, less current maturities                         49,186       91,603
Senior subordinated notes                                                        182,338      182,691
Deferred income tax liabilities                                                   34,571       36,373
Other long-term liabilities                                                       35,889       35,375
- -----------------------------------------------------------------------------------------------------
Total liabilities                                                                382,286      416,081
- -----------------------------------------------------------------------------------------------------
SHAREHOLDERS' EQUITY:
Preferred stock, par $.01, 20,000 shares authorized, none outstanding                 --           --
Common stock, par $.01, 201,000 shares authorized, 9,900 and 9,768
     Issued and outstanding as of December 31, 1998 and 1997, respectively            99           98
     Paid-in capital                                                              56,892       55,066
     Retained earnings                                                            53,741       15,886
     Employee receivables for stock purchase                                         (15)         (30)
- -----------------------------------------------------------------------------------------------------
     Total shareholders' equity                                                  110,717       71,020
- -----------------------------------------------------------------------------------------------------
     Total liabilities and shareholders' equity                                 $493,003     $487,101
- -----------------------------------------------------------------------------------------------------
</TABLE>

The accompanying notes to consolidated financial statements are an integral part
of the balance sheets.


                                        6

<PAGE>


          TRANSPORTATION TECHNOLOGIES INDUSTRIES, INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS


<TABLE>

(IN THOUSANDS)
- -----------------------------------------------------------------------------------------------------
YEARS ENDED DECEMBER 31,                                          1998            1997           1996
OPERATING ACTIVITIES:
<S>                                                            <C>              <C>           <C>
Net income (loss)                                              $37,855          $7,466        $(5,371)
(Income) loss from discontinued operations                     (30,808)          6,069          3,994
- -----------------------------------------------------------------------------------------------------
Income (loss) from continuing operations                         7,047          13,535         (1,377)
Adjustments to reconcile net income (loss) to net cash
  provided by operating activities -
Depreciation                                                    10,579          10,318         10,309
Amortization                                                     9,032           9,810         10,816
Deferred income tax expense (benefit)                            3,023           5,451           (180)
Provision for postretirement benefits                            1,558           1,266            918
Pension termination gain                                        (1,688)             --             --
Reduction of environmental reserves                                 --         (14,300)            --
Extraordinary item, net of income tax                            1,146           2,008             --
Change in continuing operating assets and liabilities:
     Accounts receivable                                          (828)         (9,128)         4,470
     Inventories                                                 1,425          (2,046)         2,982
     Prepaid expenses and other current assets                     507            (359)         9,460
     Accounts payable                                           (2,649)          2,664          5,676
     Accrued payroll and employee benefits                         558             408         (2,429)
     Other assets and liabilities                                2,893           7,991         (5,938)
- -----------------------------------------------------------------------------------------------------
     Cash provided by continuing operations                     32,603          27,618         34,707
     INVESTING ACTIVITIES:
     Capital expenditures                                       (8,941)         (6,636)       (11,730)
     Change in restricted cash and other                           141              53            128
- -----------------------------------------------------------------------------------------------------
     Cash used in continuing operations                         (8,800)         (6,583)       (11,602)










    The accompanying notes to consolidated  financial statements are integral to
these statements.

                                        7

<PAGE>


          TRANSPORTATION TECHNOLOGIES INDUSTRIES, INC. AND SUBSIDIARIES

                CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)

(IN THOUSANDS)
- -----------------------------------------------------------------------------------------------------
YEARS ENDED DECEMBER 31,                                          1998            1997           1996
FINANCING ACTIVITIES:
Payments of term loans and capital lease                       (36,899)        (90,170)       (16,812)
Issuance of long-term debt                                          --          82,823             --
Payment of deferred financing costs and other                      521          (3,102)          (747)
- -----------------------------------------------------------------------------------------------------
Cash used in continuing operations                             (36,378)        (10,449)       (17,559)
- -----------------------------------------------------------------------------------------------------
Net change in cash and cash equivalents from                                    10,586
   continuing operations                                       (12,575)                         5,546
   Net cash (provided to) received from discontinued                                             (584)
   operation                                                    18,073          (1,007)
   Cash and cash equivalents, beginning of year                 27,884          18,305         13,343
- -----------------------------------------------------------------------------------------------------
   Cash and cash equivalents, end of year                      $33,382         $27,884        $18,305
- -----------------------------------------------------------------------------------------------------























</TABLE>


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

                                        8

<PAGE>


          TRANSPORTATION TECHNOLOGIES INDUSTRIES, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 1.  ORGANIZATION

Effective  June 14,  1999,  the name of the Company was changed  from  Johnstown
America  Industries,  Inc. to Transportation  Technologies  Industries,  Inc., a
Delaware company (the Company).

The  Company  has   historically   had  two   operating   segments   within  the
transportation  industry:  truck components, a leading manufacturer of wheel end
components, seating, steerable drive axles, gearboxes and other castings for the
heavy-duty truck industry;  and freight cars, a leading  manufacturer and lessor
of new and rebuilt  freight cars used for hauling coal,  intermodal  containers,
highway trailers, automobiles, agricultural and mining products.

On October 28, 1991, the Company through its wholly owned  subsidiary  Johnstown
America Corporation,  (JAC),  consummated the purchase of the former Freight Car
Division of Bethlehem Steel Corporation . In 1994, the Company began leasing new
and  used  freight  cars  through  its  JAIX  Leasing   Company  (JAIX  Leasing)
subsidiary. The Company completed the acquisition of Truck Components Inc. (TCI)
and its subsidiaries  (Gunite  Corporation,  Brillion Iron Works, Inc. and Fabco
Automotive  Corporation) on August 23, 1995, and Bostrom Seating, Inc. (Bostrom)
on January 13, 1995. Operations commenced on October 2, 1995, at the Freight Car
Services,  Inc. (FCS)  facility.  In April and May of 1999, the Company made two
additional truck component  acquisitions,  Imperial Group and EMI,  respectively
(see Note 17).

On June 3, 1999,  the Company  completed the sale of its freight car  operations
comprised  of three wholly owned  subsidiaries  - JAC,  FCS, and JAIX Leasing to
Rabbit Hill  Holdings,  Inc.  (the Buyer).  The Company  received  consideration
consisting  of  approximately  $103.9  million  in cash,  contingent  additional
consideration  of $20 million and a 20 percent equity  interest in the Buyer. In
addition,  the Buyer assumed substantially all of the liabilities of the freight
car operations,  including $14.4 million of debt. The 20 percent equity interest
in the  Buyer is  comprised  of common  and  preferred  stock,  some of which is
non-voting.   Further,   the  Company's   rights  with  respect  to  voting  and
transferability  of its equity  interest  are limited  and, in  particular,  the
Company  granted a proxy to vote its equity  interest to another  shareholder of
Buyer under certain circumstances. The sale resulted in an estimated pretax gain
of $46.8  million after  consideration  of estimated  transaction  costs of $4.2
million and a related pension  curtailment  loss of $0.3 million.  The after-tax
gain on the disposition of the railcar business of $29.8 million was recorded in
the Company's results for the second quarter of 1999. Approximately $2.5 million
of additional gain was deferred due to the Company's  continuing interest in the
Railcar  Business.   Proceeds  from  the  $20.0  million  contingent  additional
consideration  will be  recorded  as a gain,  if and when  collected.  Also as a
result of the sale,  approximately  $80.0  million of senior  bank debt was paid
subsequent to the acquisition  which resulted in the after-tax write off of $2.2
million of unamortized deferred financing costs.

Revenues of the Railcar  Business  in 1998,  1997 and 1996 were $532.2  million,
$234.3  million and $198.1  million,  respectively.  Net assets of  discontinued
operations as of December 31, 1997 included

                                        9

<PAGE>


          TRANSPORTATION TECHNOLOGIES INDUSTRIES, INC. AND SUBSIDIARIES

$12.1 million net current  liabilities  and 38.9 million net  long-term  assets.
Included within the income (loss) from discontinued  operations is an allocation
of consolidated  interest which is not  attributable to other  operations of the
Company.  The interest included was $2.1 million,  $3.3 million and $1.4 million
in 1998, 1997 and 1996, respectively.

The accompanying  consolidated  financial statements have been recast to reflect
the Railcar  Business  as a  discontinued  operation.  For  historical  business
segment reporting purposes,  the Company's financial data related to its Railcar
Business was previously reported as the segment, "Freight Car."


NOTE 2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

The accompanying  consolidated  financial  statements reflect the application of
the following significant accounting policies:

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

CASH EQUIVALENTS
The Company  considers all short-term  investments  with original  maturities of
three months or less when acquired to be cash equivalents.

INVENTORIES
Inventories are stated at the lower of cost or market.  The cost of 26% and 25 %
of the Company's inventories as of December 31, 1998 and 1997, respectively, was
determined  on the  first-in,  first-out  (FIFO)  method,  with  the cost of the
remaining inventories,  representing certain inventories in the truck components
segment, determined on the last-in, first-out method (LIFO). Had all inventories
been  determined on the FIFO method at December 31, 1998 and 1997,  the reported
value of such  inventories  would have been  increased  by $1.1 million and $0.7
million, respectively.

PROPERTY, PLANT AND EQUIPMENT
Property,  plant and equipment is stated at cost less accumulated  depreciation.
Depreciation  is  provided  using the  straight-line  method by making  periodic
charges to income over the  estimated  useful lives of the assets,  which are as
follows:

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

Buildings and improvements                                10-40 years
Machinery and equipment                                    3-12 years
- ---------------------------------------------------------------------


Property,  plant and  equipment  under  capital  leases are  amortized  over the
shorter of the estimated useful life of the asset or the term of the lease.

Maintenance  and  repairs  are  charged  to  expense as  incurred,  while  major
replacements and

                                       10

<PAGE>


          TRANSPORTATION TECHNOLOGIES INDUSTRIES, INC. AND SUBSIDIARIES

improvements  are  capitalized.  The cost and accumulated  depreciation of items
sold or retired are removed from the  property  accounts and any gain or loss is
recorded currently in the consolidated statements of income.

RESEARCH AND DEVELOPMENT
Costs associated with research and development are expensed as incurred.

INTANGIBLE ASSETS
The excess of purchase costs over amounts  allocated to identifiable  assets and
liabilities of businesses  acquired (goodwill) is amortized on the straight-line
method over 40 years.  Should events or  circumstances  occur  subsequent to the
acquisition  of a business  which bring into  question the  realizable  value or
impairment  of the related  goodwill,  the Company will  evaluate the  remaining
useful life and balance of goodwill,  and should an impairment be identified,  a
loss would be recognized to the extent that the carrying  value exceeds the fair
value. The Company's principle  considerations in determining impairment include
the strategic  benefit to the Company of the particular  business as measured by
undiscounted current and expected future operating cash flows of that particular
business.

Other  intangible   assets,   except  pension  assets,   are  amortized  on  the
straight-line method over their estimated useful lives, which are as follows:

                   Trademarks                         40 years
                   Technologies                       13-40 years
                   Patents                            8 years

ENVIRONMENTAL RESERVES
The Company is subject to comprehensive and frequently  changing federal,  state
and local environmental laws and regulations,  and will incur additional capital
and  operating  costs in the future to comply with  currently  existing laws and
regulations,  new regulatory requirements arising from recently enacted statutes
and possible new statutory  enactments.  In addition to environmental  laws that
regulate  the  Company's  ongoing  operations,  the  Company is also  subject to
environmental  remediation liability.  It is the Company's policy to provide and
accrue for the  estimated  cost of  environmental  matters,  on a  nondiscounted
basis,  when it is probable that a liability has been incurred and the amount of
the liability can be reasonably estimated.  Such provisions and accruals exclude
claims for recoveries from insurance carriers or other third parties.

Statement of Position (SOP) 96-1,  "Environmental  Remediation  Liabilities" was
issued in October 1996 and adopted by the Company  with minimal  impact in 1997.
This SOP provides  authoritative guidance on specific accounting issues that are
present  in  the  recognition,   measurement  and  disclosure  of  environmental
remediation liabilities.

INCOME TAXES
The Company  provides for deferred  income taxes on differences  that arise when
items are reported for  financial  statement  purposes in years  different  from
those for income  tax  reporting  purposes  in  conformance  with  Statement  of
Financial Accounting Standards (SFAS) No. 109, "Accounting for

                                       11

<PAGE>


          TRANSPORTATION TECHNOLOGIES INDUSTRIES, INC. AND SUBSIDIARIES

Income Taxes."

REVENUE RECOGNITION
Revenue  from the  continuing  operations  is  recognized  when the products are
shipped.

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

NEW ACCOUNTING PRONOUNCEMENTS
SFAS No. 130, "Reporting Comprehensive Income" was issued in July 1997. This new
pronouncement  establishes  standards for reporting and display of comprehensive
income and its  components.  There were no other  comprehensive  income items to
report other than net income for 1998, 1997 and 1996.

SFAS  No.  131,  "Disclosures  about  Segments  of  an  Enterprise  and  Related
Information"   introduces  a  new  model  for  segment  reporting,   called  the
"management  approach."  The  management  approach  is based on the way that the
chief operating  decision maker organizes segments within the company for making
operating  decisions  and  assessing   performance.   The  Company's  continuing
operations comprise a single reporting segment

SFAS No. 132,  "Employers'  Disclosure  about Pensions and other  Postretirement
Benefits"  was issued in February  1998 and was  adopted by the  Company  during
1998. This new pronouncement  requires the Company to standardize disclosure for
pension and other postretirement benefits. See Note 7.

SFAS No. 133, "Accounting for Derivative Instruments and Hedging Activities" was
issued in June 1998 and must be  adopted by the  Company by the year 2000.  This
new pronouncement  will require the Company to record derivatives on the balance
sheet as  assets  or  liabilities,  measured  at fair  value and gains or losses
resulting  from the changes in the values of those  derivatives  to be accounted
for  depending on the use of the  derivative  and whether it qualifies for hedge
accounting.  The Company is  evaluating  the  standard and does not expect it to
have a material  impact on the  financial  results or  condition  of the Company
because the use of derivatives at the Company is not significant.

SOP 98-5,  "Reporting on Costs of Start-Up  Activities" was issued in April 1998
and was adopted by the Company in late 1998. The new pronouncement requires that
companies expense the costs of start-up  activities as those costs are incurred.
Previously,  such costs could have been  capitalized  and amortized and any such
unamortized  capitalized  costs  must  be  expensed  upon  adoption  of the  new
standard.  The adoption of this  standard did not have a material  impact on the
Company's financial position or results of operations.

RECLASSIFICATIONS
Certain  reclassifications  have been made to prior  year  amounts to conform to
current year presentation.

                                       12

<PAGE>


          TRANSPORTATION TECHNOLOGIES INDUSTRIES, INC. AND SUBSIDIARIES


NOTE 3.  DETAIL OF CERTAIN ASSETS AND LIABILITIES

ALLOWANCE FOR DOUBTFUL ACCOUNTS
(IN THOUSANDS)
- ------------------------------------------------------------------------------
YEARS ENDED DECEMBER 31,                 1998             1997            1996
Balance at beginning of year           $2,244           $1,883          $1,690
Provision for doubtful accounts           673            1,854             331
Net write-offs                         (1,188)          (1,493)           (138)
- ------------------------------------------------------------------------------
Balance at end of year                 $1,729           $2,244          $1,883
- ------------------------------------------------------------------------------

INVENTORIES
(IN THOUSANDS)
- ------------------------------------------------------------------------------
AS OF DECEMBER 31,                                       1998             1997
Raw materials and purchased components                 $8,575           $9,723
Work in progress and finished goods                    20,991           21,269
- ------------------------------------------------------------------------------
Inventories                                           $29,566          $30,992
- ------------------------------------------------------------------------------

PROPERTY, PLANT AND EQUIPMENT
(IN THOUSANDS)

- ------------------------------------------------------------------------------
AS OF DECEMBER 31,                                       1998             1997
Land                                                   $3,254           $2,962
Buildings and improvements                             19,831           18,872
Machinery and equipment                                88,728           82,142
Construction in progress                                4,841            3,941
- ------------------------------------------------------------------------------
                                                      116,654          107,917
Accumulated depreciation                               34,252           23,874
- ------------------------------------------------------------------------------
Property, plant and equipment, net                    $82,402          $84,043
- ------------------------------------------------------------------------------
<TABLE>

INTANGIBLE ASSETS
(IN THOUSANDS)
- -----------------------------------------------------------------------------------------------------
                                            ORIGINAL       ACCUMULATED          NET BALANCE
                                                                        -----------------------------
AS OF DECEMBER 31,                              COST      AMORTIZATION           1998          1997
                                       ---------------   ---------------
<S>                                         <C>                <C>           <C>           <C>
Excess cost over net assets acquired        $196,813           $16,848       $179,965      $184,885
Trademarks                                    26,988             2,326         24,662        25,360
Technologies                                  20,722             2,735         17,987        18,807
Patents                                        5,878             1,505          4,373         4,708
Pension asset                                  2,421                --          2,421            --
- -----------------------------------------------------------------------------------------------------
Intangible assets                           $252,822           $23,414       $229,408      $233,760


</TABLE>

                                       13

<PAGE>


          TRANSPORTATION TECHNOLOGIES INDUSTRIES, INC. AND SUBSIDIARIES


OTHER CURRENT LIABILITIES
(IN THOUSANDS)
- -----------------------------------------------------------------------------
AS OF DECEMBER 31,                                 1998               1997
Accrued interest                                 $8,489             $9,011
Accrued workers' compensation                     2,626               2074
Current portion of postretirement
  and pension benefit reserves                    3,000               3655
  Accrued warranty                                  818                667
  Other                                          17,448             11,930
- -----------------------------------------------------------------------------
  Other current liabilities                     $32,381            $27,337
- -----------------------------------------------------------------------------

OTHER LONG-TERM LIABILITIES
(IN THOUSANDS)
- -----------------------------------------------------------------------------
AS OF DECEMBER 31,                                 1998               1997
Postretirement and pension benefit reserves     $20,985            $19,962
Environmental reserves                            9,904             10,402
Other                                             5,000              5,011
- -----------------------------------------------------------------------------
Other long-term liabilities                     $35,889            $35,375
- -----------------------------------------------------------------------------

<TABLE>

NOTE 4.  SHAREHOLDERS' EQUITY

(IN THOUSANDS)
- -----------------------------------------------------------------------------------------------------
                                       COMMON      PAID-IN     RETAINED       EMPLOYEE
                                        STOCK      CAPITAL     EARNINGS    RECEIVABLES        TOTAL
                                    -----------  -----------  ----------- --------------  -----------
<S>                                       <C>      <C>          <C>               <C>       <C>
Balance-December 31, 1995                 $98      $55,015      $13,791           $(30)     $68,874
Options exercised                          --           34           --             --           34
Net loss for year                          --           --       (5,371)            --       (5,371)
- -----------------------------------------------------------------------------------------------------
Balance-December 31, 1996                  98       55,049        8,420            (30)      63,537
Options exercised                          --           17           --             --           17
Net income for year                        --           --        7,466             --        7,466
- -----------------------------------------------------------------------------------------------------
Balance-December 31, 1997                  98       55,066       15,886            (30)      71,020
Collection of employee receivables         --           --           --             15           15
Options exercised                           1        1,512           --             --        1,513
Common stock issued                        --          314           --             --          314
Net income for year                        --           --       37,855             --       37,855
- -----------------------------------------------------------------------------------------------------
Balance-December 31, 1998                 $99      $56,892      $53,741           $(15)    $110,717
- -----------------------------------------------------------------------------------------------------
</TABLE>

COMMON AND PREFERRED STOCK
The Company authorized  200,000,000  shares of Common Stock (voting),  1,000,000
shares of Class B Common Stock  (non-voting) and 20,000,000  shares of preferred
stock. No Class B Common Stock or preferred stock has been issued.

In October  1995,  the Board of Directors of the Company  adopted a  Shareholder
Rights Plan and

                                       14

<PAGE>


          TRANSPORTATION TECHNOLOGIES INDUSTRIES, INC. AND SUBSIDIARIES

declared a dividend of one right  ("Right")  for each  outstanding  share of the
Company's  common stock held by shareholders of record on October 16, 1995. When
exercisable,  each Right  entitles  shareholders  of record to purchase from the
Company one one-thousandth of a share of Series A Junior Participating Preferred
Stock at an  exercise  price of  $32.00,  subject to  certain  adjustments.  The
Company authorized 20,000 shares of such stock pursuant to this plan. The Rights
will become  exercisable,  and will trade separately from the common stock, only
if a person or group  acquires 15% or more of the Company's  outstanding  common
stock or  commences a tender or exchange  offer that would result in that person
or  group  owning  15%  or  more  of the  Company's  outstanding  common  stock.
Subsequently,  upon the occurrence of certain events,  holders of Rights will be
entitled to purchase common stock of the Company or a third-party acquiror at an
amount  equal to twice the  Right's  exercise  price.  Until the  Rights  become
exercisable, they may be redeemed at the Company's option at a price of one cent
per Right. The Rights expire on October 4, 2005.


NOTE 5. LONG-TERM DEBT Long-term debt consisted of the following:

(IN THOUSANDS)
- ------------------------------------------------------------------------------
AS OF DECEMBER 31,                                       1998          1997
Revolving credit line                                $   --        $    --
Tranche B term loan                                    56,632        93,340
Capital lease                                           1,593         1,783
- ------------------------------------------------------------------------------
Total debt                                             58,225        95,123
Current maturities                                     (9,039)       (3,520)
- ------------------------------------------------------------------------------
Long-term debt                                        $49,186       $91,603
- ------------------------------------------------------------------------------

Maturities of long-term debt,  before the bank refinancing  described below, was
as follows:

(IN THOUSANDS)
- ------------------------------------------------------------
AS OF DECEMBER 31, 1998
1999                                                $9,039
2000                                                 8,274
2001                                                11,632
2002                                                14,888
2003                                                13,734
Thereafter                                             658
- ------------------------------------------------------------

SENIOR BANK FACILITIES
The Company  entered into a credit facility  (Senior Bank  Facilities) on August
23,  1995.  The  revolving  credit line  portion of the Senior  Bank  Facilities
provided for up to $75 million of outstanding

                                       15

<PAGE>


          TRANSPORTATION TECHNOLOGIES INDUSTRIES, INC. AND SUBSIDIARIES

borrowings  and  letters of credit,  limited by the level of  eligible  accounts
receivable  and  inventories.  As of December 31, 1998,  availability  under the
revolving credit line, after  consideration of outstanding  letters of credit of
$14.1 million, was $60.9 million.

At the Company's  election,  interest  rates per annum for the revolving  credit
line were fluctuating  rates of interest  measured by reference to either (a) an
adjusted London  inter-bank  offered rate (LIBOR) plus a borrowing margin or (b)
an alternate base rate (ABR) plus a borrowing  margin.  Such  borrowing  margins
ranged  between  1.50% and 2.50% for LIBOR loans and between 0.50% and 1.50% for
ABR  loans,  fluctuating  within  each  range in 0.25%  increments  based on the
Company achieving certain financial results. Interest rates per annum applicable
to  Tranche B term loan were  either (a) LIBOR plus a margin of 3.00% or (b) ABR
plus 2.00%. Additionally, various fees related to unused commitments, letters of
credit and  administration  of the facility were incurred by the Company.  As of
December  31,  1998  and  1997,  the  weighted  average  interest  rate  of  all
outstanding  loans  under the  Senior  Bank  Facilities  was  8.84%  and  9.01%,
respectively.  Borrowings  under the Senior Bank  Facilities  were guaranteed by
each of the  Company's  subsidiaries  other  than JAIX  Leasing  (the  Guarantor
Subsidiaries)  and were  secured by the assets and stock of the  Company and its
Guarantor  Subsidiaries.  During  1998,  the Company  prepaid $35 million of the
Tranche B loan and  during  1997,  the  Company  retired  the  Tranche A loan in
conjunction  with the issuance of debt described in Note 6. As a result of these
prepayments, the Company recorded extraordinary charges, net of income taxes, of
$1.1 million and $2.0 million in 1998 and 1997,  respectively,  representing the
non-cash writeoff of related unamortized deferred financing costs. The revolving
credit  line was  scheduled  to mature on March 31,  2002 and the Tranche B Term
Loan was scheduled to mature on March 31, 2003.

The Senior Bank  Facilities  contained  various  financial  covenants  including
capital  expenditure  limitations,  maximum  leverage ratio,  interest  coverage
ratio,  and  minimum  net worth.  It also  restricted  the  Company  from paying
dividends,  repurchasing  common stock and making other distributions in certain
circumstances.

On April 29, 1999, the then  outstanding  balance of the Tranche B term loan was
repaid and the facility was  terminated in  connection  with the new Senior Bank
Credit Facility entered into in conjunction  with a subsequent  acquisition (see
Note 17).

OTHER
During 1997, the Company  entered into various  interest rate contracts to fix a
portion of the cost of its variable rate Senior Bank Facilities. These contracts
limit the effect of market  fluctuations  on the interest  cost of floating rate
debt. The notional principal amounts outstanding  covering the current period on
the interest rate  contracts were $25 million and $75 million as of December 31,
1998 and 1997, respectively. The fixed rates of interest on these contracts were
6.14% as of December  31, 1998 and ranged from 5.98% to 6.32% as of December 31,
1997. The remaining  contract matures in August 2000. The impact of fixed versus
variable  interest  rates is recorded as  incurred,  as a component  of interest
expense. Costs associated with obtaining the Senior Bank Facilities,  the Senior
Subordinated Notes described in Note 6 and other indebtedness aggregated to $8.7
million as of December 31, 1998.

                                       16

<PAGE>


          TRANSPORTATION TECHNOLOGIES INDUSTRIES, INC. AND SUBSIDIARIES

Such costs are  amortized  over the term of the related  debt.  Amortization  of
deferred financing costs amounted to $1.9 million, $2.2 million and $3.2 million
for the years ended  December  31, 1998,  1997,  and 1996,  respectively.  As of
December  31,  1998 and 1997,  accumulated  amortization  of such costs was $4.3
million and $4.0 million, respectively. Additional deferred financing costs were
incurred  and some  were  written  off  when the  Senior  Bank  Facilities  were
refinanced (see Note 17).


NOTE 6.  SENIOR SUBORDINATED NOTES

In conjunction  with the  acquisition of TCI, the Company issued $100 million of
Senior  Subordinated  Notes which are due August 15, 2005. In 1997,  the Company
issued $80 million of additional  notes due August 15, 2005  (collectively,  the
Notes) with substantially  identical terms to the already outstanding notes at a
$3.6  million  premium,  for an  effective  rate of 10.8%.  These  Notes have an
interest  rate of 11.75% per annum and are  guaranteed  on a  unsecured,  senior
subordinated  joint and  several  basis by each of the  Guarantor  Subsidiaries.
Pursuant to the  settlement of separate  interest rate  contracts in effect when
each portion of the Notes was issued,  the Company  realized a $0.8 million loss
and a $2.6 million gain upon the 1997 and 1995 issuances, respectively. The gain
and the loss are being amortized as an offset to interest  expense over the term
of the Notes.  The Notes have  customary  covenants  including  restrictions  on
incurrence of additional  indebtedness,  payment of dividends and  redemption of
capital stock. The Notes are  subordinated to all indebtedness  under the Senior
Bank Facilities and cross-default provisions do exist. Except in certain limited
circumstances,  the Notes are not subject to optional  redemption by the Company
prior to August 15, 2000, and  thereafter are subject to optional  redemption by
the Company at declining redemption premiums. Upon the occurrence of a change in
control (as defined),  the Company is required to offer to repurchase  the Notes
at a price equal to 101% of the principal amount thereof plus accrued interest.

The Company's future  operating  performance and ability to service or refinance
the Notes and to extend or refinance its bank credit  facilities will be subject
to future economic conditions and to financial, business and other factors, many
of which are beyond the Company's control.


NOTE 7.  EMPLOYEE BENEFIT PLANS

PENSION BENEFITS
Certain of the Company's  subsidiaries  have  qualified,  defined  benefit plans
covering  substantially  all of their  employees.  Company  contributions to the
plans were made based  upon the  minimum  amounts  required  under the  Employee
Retirement  Income  Security  Act.  The plans'  assets  are held by  independent
trustees and consist primarily of equity and fixed income securities.

Following the acquisition of TCI, a certain TCI plan was frozen and was replaced
with a defined contribution plan. The Company, after consideration of previously
unrecognized amounts, recognized a $1.7 million non-cash gain on the termination
of the plan in 1998.

                                       17

<PAGE>


          TRANSPORTATION TECHNOLOGIES INDUSTRIES, INC. AND SUBSIDIARIES

POSTRETIREMENT BENEFITS
The Company  provides  health care  benefits  for  certain  salaried  and hourly
retired  employees.  Employees  may become  eligible for health care benefits if
they  retire  after  attaining  specified  age and service  requirements.  These
benefits  are  subject  to   deductibles,   co-payment   provisions   and  other
limitations.

The Company does not offer any other significant  postretirement  benefits.  The
following table sets forth the plans' funded status:
<TABLE>

(IN THOUSANDS)
- ---------------------------------------------------------------------------------------------------------
                                                      PENSION BENEFITS         POSTRETIREMENT BENEFITS
                                                  -------------------------------------------------------
AS OF DECEMBER 31,                                       1998          1997         1998          1997
CHANGE IN BENEFIT OBLIGATION
<S>                                                   <C>            <C>         <C>           <C>
Benefit obligation at beginning of year               $12,165       $ 9,997      $14,647       $14,275
Service cost                                              418           325          425           365
Interest cost                                             620           674        1,135         1,081
Plan amendment                                            878            --           --            --
Actuarial loss                                            217           587        1,873          (200)
Settlement gain                                        (1,688)           --           --            --
Benefits paid                                          (4,943)         (318)      (1,301)         (874)
- ---------------------------------------------------------------------------------------------------------
Benefit obligation at end of year                      $7,667       $11,265      $16,779       $14,647
- ---------------------------------------------------------------------------------------------------------
CHANGE IN PLAN ASSETS
Fair value of plan assets at beginning of year         $8,220       $ 6,571     $     --     $      --
Actual return on plan assets                              675         1,197           --            --
Employer contribution                                   1,938           768           --            --
Benefits paid                                          (4,943)         (318)          --            --
- ---------------------------------------------------------------------------------------------------------
Fair value of plan assets at end of year               $5,890       $ 8,218     $     --     $      --
- ---------------------------------------------------------------------------------------------------------

Benefit obligation in excess of plan assets           $(1,777)      $(3,047)    $(16,779)    $ (14,647)
Unrecognized net gain                                    (272)         (647)       1,279          (560)
Unrecognized prior service cost                           686            --           --            --
- ---------------------------------------------------------------------------------------------------------
Net amount recognized                                 $(1,363)      $(3,694)    $(15,482)    $ (15,207)
- ---------------------------------------------------------------------------------------------------------

RECOGNIZED IN BALANCE SHEET
Accrued benefit obligation                            $(1,777)      $(3,694)    $(15,482)     $(15,207)
Intangible asset                                          414            --           --            --
- ---------------------------------------------------------------------------------------------------------
Net amount recognized                                 $(1,363)      $(3,694)    $(15,482)     $(15,207)
- ---------------------------------------------------------------------------------------------------------
WEIGHTED-AVERAGE ASSUMPTIONS
Discount rate                                             6.75%         7.00%        6.85%         7.10%
Expected return on plan assets                            9.00%         9.00%         --            --
Rate of compensation increase                        3.00-4.00%    3.00-4.00%         --            --
- ---------------------------------------------------------------------------------------------------------

</TABLE>

                                               18

<PAGE>


          TRANSPORTATION TECHNOLOGIES INDUSTRIES, INC. AND SUBSIDIARIES

For measurement purposes, a 7.50% annual rate of increase in the per capita cost
of covered health care benefits was assumed for 1998 decreasing  gradually to an
ultimate rate of 4.25% by the year 2004.

The Company  recognized a minimum pension  liability for underfunded  plans. The
minimum liability is equal to the excess of the accumulated  benefit  obligation
over the fair market value of plan assets. A corresponding  amount is recognized
as an intangible  asset. In addition to the above,  the Company retained certain
pension  and  related   postretirement   obligations  of  the  Railcar  Business
aggregating  to $6.7 million  (with a $2.0 million  intangible  asset) as of the
Railcar Business sales date.
<TABLE>

COMPONENTS OF NET PERIODIC BENEFIT COST
(IN THOUSANDS)
- -----------------------------------------------------------------------------------------------------------
                                                    PENSION BENEFITS           POSTRETIREMENT BENEFITS
                                              ------------------------------- -----------------------------
YEARS ENDED DECEMBER 31,                         1998      1997       1996       1998      1997     1996
<S>                                              <C>       <C>        <C>        <C>       <C>      <C>
Service cost                                     $418      $325       $473       $425      $365     $854
Interest cost                                     620       674        623      1,135     1,081    1,340
Expected return on plan assets                   (605)   (2,433)      (483)        --        --       --
Amortization of unrecognized gains and
  losses                                           --     1,807        (27)        16        --     (183)
  Amortization of unrecognized prior service
  cost                                             31        14         --         --        --       --
- -----------------------------------------------------------------------------------------------------------
  Net periodic benefit cost                      $464      $387       $586     $1,576    $1,446   $2,011
- -----------------------------------------------------------------------------------------------------------

Assumed  health care cost trend rates have a  significant  effect on the amounts
reported  for the health care plans.  A  one-percentage-point  change in assumed
health care cost trend rates would have the following effects:

(IN THOUSANDS)
- --------------------------------------------------------------------------------------------------------
AS OF DECEMBER 31, 1998                                            1-PERCENTAGE-        1-PERCENTAGE-
                                                                  POINT INCREASE       POINT DECREASE
                                                                ----------------------------------------
Effect on total of service and interest cost                                $304                $(257)

Effect on postretirement benefit obligation                                2,705               (2,341)
- --------------------------------------------------------------------------------------------------------

DEFINED CONTRIBUTION PLANS
Certain  of  the  Company's   subsidiaries  also  maintain  qualified,   defined
contribution  plans which provide  benefits to their employees based on employee
contributions,  years  of  service,  employee  earnings  or  certain  subsidiary
earnings, with discretionary  contributions allowed.  Expenses relating to these
plans,  excluding the Railcar Business were $3.1 million,  $2.9 million and $2.8
million for the years 1998, 1997 and 1996, respectively.




                                       19

<PAGE>


          TRANSPORTATION TECHNOLOGIES INDUSTRIES, INC. AND SUBSIDIARIES

NOTE 8.  INCOME TAXES

The provision for income taxes from continuing  operations before  extraordinary
item includes current and deferred components as follows:

(IN THOUSANDS)
- --------------------------------------------------------------------------------------------------------
YEARS ENDED DECEMBER 31,                                              1998          1997         1996
Current taxes:
Federal                                                             $5,054        $6,172        2,120
State                                                                2,776         1,258          176
- --------------------------------------------------------------------------------------------------------
                                                                     7,830         7,430        2,296
- --------------------------------------------------------------------------------------------------------
Deferred taxes                                                       3,023         5,451         (180)
- --------------------------------------------------------------------------------------------------------
Provision for income taxes from continuing
  operations before extraordinary item                             $10,853       $12,881       $2,116
- --------------------------------------------------------------------------------------------------------

The provision (benefit) for income taxes before  extraordinary item differs from
the amounts computed by applying the federal statutory rate as follows:

(IN THOUSANDS)
- --------------------------------------------------------------------------------------------------------
YEARS ENDED DECEMBER 31,                                                1998          1997         1996
Income taxes at federal statutory rate                                   35.0%         35.0%        34.0%
State income taxes, net of federal benefit                               10.3           5.2         20.9
Nondeductible amortization expense                                        9.0           6.1        231.8
Other, net                                                                2.7          (1.0)         0.1
- --------------------------------------------------------------------------------------------------------
Effective income tax rate                                                57.0%         45.3%       286.4%
- --------------------------------------------------------------------------------------------------------

Components of deferred tax benefits  (obligations)  consist of the following and
include  components related to the Railcar Business because the Company retained
such balances upon the Railcar Business sale:

(IN THOUSANDS)
- ---------------------------------------------------------------------------------------------------------
AS OF DECEMBER 31,                                          1998                        1997
                                                  -------------------------------------------------------
                                                     BENEFITS     OBLIGATIONS   BENEFITS   OBLIGATIONS
                                                  -------------------------------------------------------
Postretirement and pension benefit reserves           $12,458        $     --    $12,042      $     --
Environmental reserve                                   4,155              --      4,388            --
Accrued workers' compensation reserve                   1,862              --      1,721            --
Warranty reserve                                        2,924              --      1,500            --
Alternative minimum tax credit carryforward                --              --      2,110            --
Property, plant and equipment                              --         (26,487)        --       (27,674)
Trademarks and technologies                                --         (18,339)        --       (19,061)
Inventories                                                --          (2,412)        --        (2,818)
Other                                                   8,375          (3,419)     7,487        (2,547)
- ---------------------------------------------------------------------------------------------------------
Deferred tax benefits (obligations)                   $29,774        $(50,657)   $29,248      $(52,100)
- ---------------------------------------------------------------------------------------------------------


                                       20

<PAGE>


          TRANSPORTATION TECHNOLOGIES INDUSTRIES, INC. AND SUBSIDIARIES



In the  consolidated  balance  sheets,  these  deferred  benefits  and  deferred
obligations  are classified as deferred income tax assets or deferred income tax
liabilities,  based on the  classification of the related liability or asset for
financial reporting. A deferred tax asset or liability that is not related to an
asset or  liability  for  financial  reporting,  including  deferred  tax assets
related to carry  forwards,  are classified  according to the expected  reversal
date of the  temporary  difference  as of the end of the year.  Tax credit carry
forwards  primarily consist of alternative  minimum taxes,  which can be carried
forward  indefinitely,  and certain  state tax net  operating  losses  which all
relate to the Railcar Business subject to various  limitations  which expire, if
unused,  in 1999 through 2007 under the current tax laws. A valuation  allowance
of $1.0  million  and $0.3  million as of December  31, 1998 and 1997,  has been
recorded to offset  these state tax credit  carry  forwards.  As of December 31,
1998 and 1997, no other valuation  allowances are deemed necessary as management
expects to realize all other deferred benefits as future tax deductions.


NOTE 9.  STOCK OPTION PLANS

The Company  maintains a Stock Option Plan (the Option Plan) for  management and
nonaffiliated directors of the Company and has reserved 989,000 shares of common
stock for issuance  under such plan.  Options are granted to  management  at the
discretion  of the  Company's  directors  and pursuant to an option  program for
nonaffiliated Company directors. Options granted under the Option Plan generally
have an exercise price equal to the closing market value of the Company's common
stock as of the date of grant,  and become  exercisable  under  various  vesting
periods of up to three years.

Certain information  regarding stock options issued by the Company is summarized
below:

(SHARES IN THOUSANDS)
- ---------------------------------------------------------------------------------------------------------
                                                        OUTSTANDING                    EXERCISABLE
                                                ---------------------------------------------------------
                                                                   WTD. AVG.                    WTD. AVG.
                                                     SHARES       EXER. PRICE      SHARES     EXER. PRICE
December 31, 1995                                       583            $11.79        277           $11.18
Issued                                                  178              4.82
Exercised                                               (14)             2.50
Canceled                                                (74)            12.17
- ---------------------------------------------------------------------------------------------------------
December 31, 1996                                       673             10.10        472            10.82
Issued                                                  209              6.54
Exercised                                               (10)             2.79
Canceled                                                (50)            15.40
- ---------------------------------------------------------------------------------------------------------
December 31, 1997                                       822              8.94        651             9.74
Issued                                                   72             15.35
Exercised                                              (102)             6.57
- ---------------------------------------------------------------------------------------------------------
December 31, 1998                                       792             $9.79        670            $9.62
- ---------------------------------------------------------------------------------------------------------




                                       21

<PAGE>


          TRANSPORTATION TECHNOLOGIES INDUSTRIES, INC. AND SUBSIDIARIES

(SHARES IN THOUSANDS)
- -------------------------------------------------------------------------------------------------------------
AS OF DECEMBER 31,                                  Outstanding                        Exercisable
1998
                                         --------------------------------------------------------------------
                                                      Wtd. Avg      Wtd. Avg.                      Wtd. Avg.
Range of Exercise Prices         Shares        Remaining Years    Exer. Price         Shares     Exer. Price
- ----------------------------  ---------- ----------------------  -------------  -------------  --------------
$2.50 - $11.13                      543                   7.42   $       6.41          469     $        6.25
12.13 - 25.63                       249                   6.71          17.18          201             17.47
- -------------------------------------------------------------------------------------------------------------

The Company measures  compensation  cost under the intrinsic value based method.
Had  compensation  expense been determined under the fair value based method pro
forma net income and diluted earnings per share would have been as follows:

(IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
- -----------------------------------------------------------------------------------------------------------
YEARS ENDED DECEMBER 31                                          1998              1997              1996
Pro forma net income (loss)                               $      37.7       $       6.9       $      (6.1)
Pro forma diluted earnings (loss) per share                      3.73              0.70             (0.62)



The fair value of each option  grant is estimated on the date of grant using the
Black-Scholes  pricing  model  assuming  an  expected  life of 10 years,  a zero
dividend yield and the following weighted average assumptions:

- --------------------------------------------------------------------------------------------------------------
YEARS ENDED DECEMBER 31,                                          1998               1997               1996
Risk free interest rate                                           5.3%               6.3%               7.1%
Volatility rate                                                  60.9%              64.9%              56.6%
- --------------------------------------------------------------------------------------------------------------


NOTE 10.  ENVIRONMENTAL MATTERS

The Company is subject to comprehensive and frequently  changing federal,  state
and local environmental laws and regulations,  and will incur additional capital
and  operating  costs in the future to comply with  currently  existing laws and
regulations,  new regulatory requirements arising from recently enacted statutes
and possible new statutory  enactments.  In addition to environmental  laws that
regulate the Company's  subsidiaries' ongoing operations,  the subsidiaries also
are  subject  to  environmental   remediation   liability.   Under  the  federal
Comprehensive  Environmental  Response,  Compensation and Liability Act (CERCLA)
and analogous state laws, the Company's  subsidiaries  may be liable as a result
of  the  release  or  threatened  release  of  hazardous   substances  into  the
environment.  The  Company's  subsidiaries  are  currently  involved  in several
matters relating to the investigation  and/or remediation of locations where the
subsidiaries have arranged for the disposal of foundry and other wastes.

Such matters  include five  situations in which the Company,  through certain of
its truck components segment businesses and their predecessors,  have been named
or  are  believed  to  be   Potentially   Responsible   Parties  (PRPs)  in  the
contamination of the sites. Additionally, environmental remediation

                                       22

<PAGE>


          TRANSPORTATION TECHNOLOGIES INDUSTRIES, INC. AND SUBSIDIARIES

may be required at two of the truck components  segment facilities at which soil
and groundwater contamination has been identified.

The Company  believes that it has valid claims for  contractual  indemnification
against prior owners for certain of the investigatory and remedial costs at each
of the above  mentioned  sites.  As a result of a private  party  settlement  of
certain pending litigation with a prior owner of Gunite, TCI and Gunite will not
be  responsible  (through a  contractual  undertaking  by the former  owner) for
certain  liabilities  and costs  resulting from Gunite's waste disposal prior to
the acquisition of Gunite by TCI in September 1987 at certain of such sites. The
Company has been notified,  however,  by certain other  contractual  indemnitors
that they will not honor future  claims for  indemnification.  Accordingly,  the
Company is litigating indemnification claims and there is no assurance that even
if successful in any such claims,  any judgments  against the  indemnitors  will
ultimately be recoverable.  In addition,  the Company believes it is likely that
it has incurred  some  liability at various  sites for  activities  and disposal
following acquisition which would not in any event be covered by indemnification
by prior owners.

As of December 31, 1998, the Company has a $10.7 million environmental  reserve.
This reserve is based on current cost  estimates  and does not reduce  estimated
expenditures to net present value. The Company  currently  anticipates  spending
approximately  $0.8  million per year in 1999 through  2003 for  monitoring  the
various environmental sites associated with the environmental reserve, including
attorney and  consultant  costs for  strategic  planning and  negotiations  with
regulators and other PRPs, and payment of remedial  investigation  costs.  These
sites are generally in the early investigatory stages of the

remediation  process and thus it is anticipated  that  significant cash payments
for  remediation  will not be incurred  for at least  several  years.  After the
evaluation and  investigation  period,  the  investigation and remediation costs
will likely increase because the actual remediation of the various environmental
sites  associated with the  environmental  reserve will likely be under way. Any
cash  expenditures  required by the Company or its  subsidiaries  to comply with
applicable environmental laws and/or to pay for any remediation efforts will not
be reduced or otherwise affected by the existence of the environmental  reserve.
Due to the early  stage of  investigation  of many of the  sites  and  potential
remediations referred to above, there are significant  uncertainties as to waste
quantities  involved,  the extent and  timing of the  remediation  which will be
required, the range of acceptable solutions, costs of remediation and the number
of PRPs  contributing to such costs.  Based on all of the information  presently
available to it, the Company  believes  that the  environmental  reserve will be
adequate  to cover its future  costs  related to the sites  associated  with the
environmental  reserve,  and that any additional  costs will not have a material
adverse  effect on the  financial  condition  or  results of  operations  of the
Company.  However,  the  discovery of  additional  sites,  the  modification  of
existing laws or  regulations,  the  imposition  of joint and several  liability
under  CERCLA or the  uncertainties  referred  to above  could  result in such a
material adverse effect.





                                       23

<PAGE>


          TRANSPORTATION TECHNOLOGIES INDUSTRIES, INC. AND SUBSIDIARIES

NOTE 11.  CONTINGENCIES

The Company is  involved in certain  threatened  and pending  legal  proceedings
including  workers'  compensation  claims  arising  out  of the  conduct  of its
businesses.  In the opinion of  management,  the ultimate  outcome of such legal
proceedings will not have a material adverse effect on the financial position or
results of operations of the Company.

Additionally, the Company is involved in various warranty and repair claims with
its  customers  as a normal  course of business.  In the opinion of  management,
accrued warranty costs relating to these obligations are adequate.


NOTE 12.  COMMITMENTS

The Company leases certain real property and equipment  under  long-term  leases
expiring at various dates through 2032. The leases  generally  contain  specific
renewal or purchase options at the then fair market value.

Future minimum lease payments  excluding  those payments  related to the Railcar
Business at December 31, 1998, are as follows:

(IN THOUSANDS)
- --------------------------------------------------------------------------------------------------------
                                                                  CAPITAL LEASE      OPERATING LEASES
                                                             --------------------- ---------------------
1999                                                                       $395                $4,888
2000                                                                        395                 2,579
2001                                                                        395                 1,742
2002                                                                        281                 1,192
2003                                                                        125                   819
Thereafter                                                                2,003                 2,215
- --------------------------------------------------------------------------------------------------------
Total minimum lease payments                                              3,594               $13,435
Less: Amount representing interest                                        2,001
- --------------------------------------------------------------------------------------------------------
Present value of minimum lease payments                                   1,593
Less: Current portion of obligation under capital lease                     212
- --------------------------------------------------------------------------------------------------------
Noncurrent obligation under capital lease                                $1,381
- --------------------------------------------------------------------------------------------------------

While the Company is liable for  maintenance,  insurance and similar costs under
most of its  leases,  such costs are not  included in the future  minimum  lease
payments.

The Company  assumed the capital  lease in its  acquisition  of TCI. The related
asset  balance of $1.9  million is  included  as a component  of  buildings  and
improvements.  Accumulated  depreciation of this asset was $0.4 million and $0.3
million as of December 31, 1998 and 1997, respectively.


                                       24

<PAGE>


          TRANSPORTATION TECHNOLOGIES INDUSTRIES, INC. AND SUBSIDIARIES

Total rental  expense,  of continuing  operations,  for the years 1998, 1997 and
1996 amounted to $3.6 million, $3.2 million and $0.7 million, respectively.


NOTE 13.  UNAUDITED QUARTERLY INFORMATION

(IN MILLIONS, EXCEPT PER SHARE DATA)
- ---------------------------------------------------------------------------------------------------------
1998                                                    FIRST         SECOND         THIRD        FOURTH
                                                      QUARTER        QUARTER       QUARTER       QUARTER
                                                ---------------------------------------------------------
Total revenue                                          $113.8         $109.0        $105.7        $105.0
Gross profit                                             22.9           21.9          22.7          22.2
Income from continuing operations                         1.0            1.9           2.3           2.4
  after extraordinary item
  Net income                                             14.0            6.2           8.0           9.7
  Diluted earnings per share                             1.40           0.61          0.78          0.96
- ---------------------------------------------------------------------------------------------------------


  1997                                                  FIRST         SECOND         THIRD        FOURTH
                                                      QUARTER        QUARTER       QUARTER       QUARTER
                                                ---------------------------------------------------------
  Total revenue                                        $101.4         $109.3        $102.7        $102.5
  Gross profit                                           20.5           21.7          21.3          22.7
  Income from continuing operations
  after extraordinary item                                1.5            1.5           8.2           1.8
  Net income (loss)                                      (1.9)          (0.5)          8.1           1.8
  Diluted earnings (loss) per share                     (0.19)         (0.05)         0.83          0.18
- ---------------------------------------------------------------------------------------------------------
</TABLE>


NOTE 14.  GUARANTOR SUBSIDIARIES

The Notes  are fully and  unconditionally  guaranteed  on an  unsecured,  senior
subordinated, joint and several basis by each of the Guarantor Subsidiaries. The
following condensed  consolidating  financial data illustrate the composition of
the Parent Company, Guarantor Subsidiaries,  and JAIX Leasing. Separate complete
financial statements of the respective Guarantors Subsidiaries would not provide
additional  information  which  would  be  useful  in  assessing  the  financial
composition of the Guarantor Subsidiaries and thus are not presented.

As described in Note 1, the Company sold its Railcar Business  effective June 3,
1999.  The non-  guarantor  subsidiary,  JAIX Leasing,  along with two guarantor
subsidiaries JAC and FCS, were part of the Railcar  Business.  The operations of
the Railcar  Business  have been  reflected as  discontinued  operations  in the
accompanying consolidated financial statements for all years presented: however,
the following data, for clarity, has not been restated.


                                       25

<PAGE>


          TRANSPORTATION TECHNOLOGIES INDUSTRIES, INC. AND SUBSIDIARIES

Investments  in  subsidiaries  are  accounted  for by the Parent  Company on the
equity  method for  purposes  of the  supplemental  consolidating  presentation.
Earnings of  subsidiaries  are,  therefore,  reflected  in the Parent  Company's
investment  accounts and earnings.  The principal  elimination entries eliminate
the Parent Company's  investment in subsidiaries  and intercompany  balances and
transactions.


                                       26

<PAGE>


          TRANSPORTATION TECHNOLOGIES INDUSTRIES, INC. AND SUBSIDIARIES


<TABLE>

                      CONDENSED CONSOLIDATING BALANCE SHEET

(IN MILLIONS)
- ------------------------------------------------------------------------------------------------------------
AS OF DECEMBER 31, 1998                           PARENT    GUARANTOR       JAIX
                                                 COMPANY   SUBSIDIARIES    LEASING  ELIMINATIONS CONSOLIDATED
<S>                                                <C>         <C>            <C>                     <C>
Cash and cash equivalents                          $47.4       $(13.5)        $5.2     $  --          $39.1
Accounts receivable, net                             --          81.3          0.4        --           81.7
Inventories                                          --          66.7          --         --           66.7
Prepaid expenses and other                           3.1         12.0          1.1        --           16.2
- ------------------------------------------------------------------------------------------------------------
Total current assets                                50.5        146.5          6.7        --          203.7
Property, plant and equipment, net                   2.4        114.4         18.2        (0.3)       134.7
Other assets                                       168.1        238.5          0.3      (160.9)       246.0
- ------------------------------------------------------------------------------------------------------------
Total assets                                      $221.0       $499.4        $25.2     $(161.2)      $584.4
- ------------------------------------------------------------------------------------------------------------
Accounts payable                                  $  --         $65.4         $0.2     $  --         $ 65.6
Other current liabilities                          (16.0)        93.9          2.4        --           80.3
- ------------------------------------------------------------------------------------------------------------
Total current liabilities                          (16.0)       159.3          2.6        --          145.9
Noncurrent liabilities                               --          78.8          3.5        --           82.3
Long-term debt, less
  current maturities and intercompany
  advances (receivables)                           126.3        110.5          8.7        --          245.5
Total shareholders' equity                         110.7        150.8         10.4      (161.2)       110.7
- ------------------------------------------------------------------------------------------------------------
Total liabilities and
  shareholders' equity                            $221.0       $499.4        $25.2     $(161.2)      $584.4
- ------------------------------------------------------------------------------------------------------------



                   CONDENSED CONSOLIDATING STATEMENT OF INCOME

(IN MILLIONS)
- ------------------------------------------------------------------------------------------------------------
YEAR ENDED DECEMBER 31, 1998                      PARENT    GUARANTOR        JAIX
                                                 COMPANY   SUBSIDIARIES    LEASING   ELIMINATIONS  CONSOLIDATED
Total revenue                                     $ --         $957.8         $8.3      $ --         $966.1
Cost of sales                                       --          821.0          4.9        --          825.9
- ------------------------------------------------------------------------------------------------------------
Gross profit                                        --          136.8          3.4        --          140.2
Selling, general, administrative
  and amortization expenses                          1.2         59.5          0.9        --           61.6
Gain on sale of leased freight cars                 --           --           (1.2)       --           (1.2)
Patent lawsuit settlement                           --           (1.7)        --          --           (1.7)
Pension termination gain                            --          (16.8)        --          --          (16.8)
- ------------------------------------------------------------------------------------------------------------
Operating income (loss)                             (1.2)        95.8          3.7        --           98.3
Interest expense, net                               12.6         16.9          0.9        --           30.4
Equity (earnings) of subsidiaries                  (47.4)        --           --          47.4         --
Provision (benefit) for income taxes                (5.4)        33.2          1.1        --           28.9
- ------------------------------------------------------------------------------------------------------------
Net income (loss) before
  extraordinary item                                39.0         45.7          1.7       (47.4)        39.0
Extraordinary item, net of tax                      (1.1)        --           --          --           (1.1)
- ------------------------------------------------------------------------------------------------------------
Net income (loss)                                 $ 37.9       $ 45.7         $1.7      $(47.4)       $37.9
- ------------------------------------------------------------------------------------------------------------


                                       27

<PAGE>


          TRANSPORTATION TECHNOLOGIES INDUSTRIES, INC. AND SUBSIDIARIES

                 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS


(IN MILLIONS)
- ------------------------------------------------------------------------------------------------------------
YEAR ENDED DECEMBER 31, 1998                   PARENT     GUARANTOR        JAIX
                                              COMPANY    SUBSIDIARIES     LEASING   ELIMINATIONS CONSOLIDATED
Cash flows from (used for)
  operating activities                         $(29.6)        $82.4         $3.9    $     --          $56.7
- ------------------------------------------------------------------------------------------------------------
Cash flows from (used for) investing activities:
Capital expenditures                             (0.1)        (11.4)        --            --          (11.5)
Leasing business asset additions                  --            --          (4.9)         --           (4.9)
Proceeds from sale of leased assets               --            --          24.3          --           24.3
Changes in restricted
  cash/other                                      0.2          (0.1)        --            --            0.1
- ------------------------------------------------------------------------------------------------------------
Cash flows from (used for)
  investing activities                            0.1         (11.5)        19.4          --            8.0
- ------------------------------------------------------------------------------------------------------------
Cash flows from (used for)
financing activities:
Payments of term loans and
  capital lease                                 (36.7)         (0.2)        --            --          (36.9)
Net payments of JAIX
  Leasing debt                                    --            --         (20.0)         --          (20.0)
Intercompany advances                            88.0         (88.0)        --            --           --
Payment of deferred financing
  costs and other                                 0.5           --          (0.1)         --            0.4
- ------------------------------------------------------------------------------------------------------------
Cash flows from (used for)
financing  activities                            51.8         (88.2)       (20.1)         --          (56.5)
Net increase (decrease) in cash
and cash equivalents                             22.3         (17.3)         3.2          --            8.2
- ------------------------------------------------------------------------------------------------------------
Cash and cash equivalents,
  beginning of year                              25.1           3.8          2.0          --           30.9
- ------------------------------------------------------------------------------------------------------------
Cash and cash equivalents,
  end of year                                   $47.4        $(13.5)        $5.2$   $     --          $39.1
- ------------------------------------------------------------------------------------------------------------





                                       28

<PAGE>


          TRANSPORTATION TECHNOLOGIES INDUSTRIES, INC. AND SUBSIDIARIES

                      CONDENSED CONSOLIDATING BALANCE SHEET

(In millions)
- ------------------------------------------------------------------------------------------------------------
AS OF DECEMBER 31, 1997                          PARENT    GUARANTOR        JAIX
                                                COMPANY   SUBSIDIARIES     LEASING  ELIMINATIONS  CONSOLIDATED
Cash and cash equivalents                         $25.1         $3.8         $2.0      $  --          $30.9
Accounts receivable, net                           --           60.5         --           --           60.5
Inventories                                        --           58.7         --           --           58.7
Prepaid expenses and other                          2.6         13.9          1.0         --           17.5
- ------------------------------------------------------------------------------------------------------------
Total current assets                               27.7        136.9          3.0         --          167.6
Property, plant and equipment, net                  2.6        117.3         36.9         (0.3)       156.5
Other assets                                      124.7        242.8          0.8       (113.6)       254.7
- ------------------------------------------------------------------------------------------------------------
Total assets                                     $155.0       $497.0        $40.7      $(113.9)      $578.8
- ------------------------------------------------------------------------------------------------------------
Accounts payable                                   $0.5        $54.7        $--        $  --          $55.2
Other current liabilities                           2.7         60.2          0.5         --           63.4
- ------------------------------------------------------------------------------------------------------------
Total current liabilities                           3.2        114.9          0.5         --          118.6
Noncurrent liabilities                             --           78.2          3.5         --           81.7
Long-term debt, less
  current maturities and intercompany
  advances (receivables)                           80.8        198.8         27.9         --          307.5
Total shareholders' equity                         71.0        105.1          8.8       (113.9)        71.0
- ------------------------------------------------------------------------------------------------------------
Total liabilities and
  shareholders' equity                           $155.0       $497.0        $40.7      $(113.9)      $578.8
- ------------------------------------------------------------------------------------------------------------



                   CONDENSED CONSOLIDATING STATEMENT OF INCOME

(In millions)
- ------------------------------------------------------------------------------------------------------------
YEAR ENDED DECEMBER 31, 1997                   PARENT     GUARANTOR        JAIX
                                              COMPANY    SUBSIDIARIES     LEASING  ELIMINATIONS  CONSOLIDATED
Total revenue                                 $  --          $642.8         $7.6        $ --         $650.4
Cost of sales                                    --           552.4          4.0          --          556.4
- ------------------------------------------------------------------------------------------------------------
Gross profit                                     --            90.4          3.6          --           94.0
Selling, general, administrative
  and amortization expenses                       1.1          53.5          0.1          --           54.7
Gain on sale of leased freight cars              --            --           (0.8)         --           (0.8)
Reduction of environmental reserves              --           (14.3)        --            --          (14.3)
- ------------------------------------------------------------------------------------------------------------
Operating income (loss)                          (1.1)         51.2          4.3          --           54.4
Interest expense, net                            12.3          20.9          2.2          --           35.4
Equity (earnings) of subsidiaries               (17.6)         --           --            17.6         --
Provision (benefit) for income taxes             (5.3)         14.2          0.6          --            9.5
- ------------------------------------------------------------------------------------------------------------
Net income (loss) before
  extraordinary item                              9.5          16.1          1.5         (17.6)         9.5
Extraordinary item, net of tax                   (2.0)         --           --            --           (2.0)
- ------------------------------------------------------------------------------------------------------------
Net income (loss)                                $7.5         $16.1         $1.5        $(17.6)        $7.5
- ------------------------------------------------------------------------------------------------------------


                                       29

<PAGE>


          TRANSPORTATION TECHNOLOGIES INDUSTRIES, INC. AND SUBSIDIARIES

                 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS

(IN MILLIONS)
- ------------------------------------------------------------------------------------------------------------
YEAR ENDED DECEMBER 31, 1997                   PARENT     GUARANTOR        JAIX
                                              COMPANY    SUBSIDIARIES     LEASING  ELIMINATIONS  CONSOLIDATED
Cash flows from (used for)
  operating activities                          $(5.2)        $29.5         $2.4    $     --          $26.7
- ------------------------------------------------------------------------------------------------------------
Cash flows from (used for) investing activities:
Capital expenditures                             (0.1)         (8.2)        --            --           (8.3)
Leasing business asset additions                 --            --          (27.6)         --          (27.6)
Proceeds from sale of leased assets               3.1          --            7.1          --           10.2
Changes in restricted
  cash/other                                     --             0.6         --            --            0.6
- ------------------------------------------------------------------------------------------------------------
Cash flows from (used for)
  investing activities                            3.0          (7.6)       (20.5)         --          (25.1)
- ------------------------------------------------------------------------------------------------------------
Cash flows from (used for) financing activities:
Issuance of long-term debt                       82.8          --           --            --           82.8
Payments of term loans and
  capital lease                                 (90.0)         (0.1)        --            --          (90.1)
Net proceeds from JAIX
  Leasing debt                                   --            --           15.6          --           15.6
Intercompany advances                            19.4         (19.4)        --            --           --
Payment of deferred financing
  costs and other                                (3.0)         --           (0.5)         --           (3.5)
- ------------------------------------------------------------------------------------------------------------
Cash flows from (used for)
  financing  activities                           9.2         (19.5)        15.1          --            4.8
Net increase (decrease) in cash
  and cash equivalents                            7.0           2.4         (3.0)         --            6.4
- ------------------------------------------------------------------------------------------------------------
Cash and cash equivalents,
  beginning of year                              18.1           1.4          5.0          --           24.5
- ------------------------------------------------------------------------------------------------------------
Cash and cash equivalents,
  end of year                                   $25.1          $3.8         $2.0    $     --          $30.9
- ------------------------------------------------------------------------------------------------------------


                                       30

<PAGE>


          TRANSPORTATION TECHNOLOGIES INDUSTRIES, INC. AND SUBSIDIARIES

                   CONDENSED CONSOLIDATING STATEMENT OF INCOME

(IN MILLIONS)
- ------------------------------------------------------------------------------------------------------------
YEAR ENDED DECEMBER 31, 1996                   PARENT     GUARANTOR        JAIX
                                              COMPANY    SUBSIDIARIES     LEASING  ELIMINATIONS  CONSOLIDATED
Total revenue                                  $ --          $555.6         $4.4       $  --         $560.0
Cost of sales                                    --           472.1          2.1          --          474.2
- ------------------------------------------------------------------------------------------------------------
Gross profit                                     --            83.5          2.3          --           85.8
Selling, general, administrative
  and amortization expenses                       1.2          55.6         --            --           56.8
Gain on sale of leased freight cars              --            --           (1.4)         --           (1.4)
- ------------------------------------------------------------------------------------------------------------
Operating income (loss)                          (1.2)         27.9          3.7          --           30.4
Interest expense, net                            11.4          21.7          2.7          --           35.8
Equity (earnings) of subsidiaries                (2.0)         --           --             2.0         --
Provision (benefit) for income taxes             (5.2)          4.8          0.4          --           --
- ------------------------------------------------------------------------------------------------------------
Net income (loss)                              $ (5.4)         $1.4         $0.6       $  (2.0)       $(5.4)
- ------------------------------------------------------------------------------------------------------------



                                       31

<PAGE>


          TRANSPORTATION TECHNOLOGIES INDUSTRIES, INC. AND SUBSIDIARIES

                 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS

(IN MILLIONS)
- ------------------------------------------------------------------------------------------------------------
YEAR ENDED DECEMBER 31, 1996                   PARENT     GUARANTOR       JAIX
                                              COMPANY    SUBSIDIARIES    LEASING   ELIMINATIONS  CONSOLIDATED
Cash flows from (used for)
  operating activities                          $(5.0)        $40.1         $1.3   $      --          $36.4
- ------------------------------------------------------------------------------------------------------------
Cash flows from (used for) investing activities:
Capital expenditures                             (0.2)         (9.7)        --            --           (9.9)
Leasing business asset additions                 (4.9)          0.3         (0.8)         --           (5.4)
Proceeds from sale of leased freight cars        --            --           18.1          --           18.1
Changes in restricted
  cash/other                                     --             0.8         --            --            0.8
- ------------------------------------------------------------------------------------------------------------
Cash flows from (used for)
  investing activities                           (5.1)         (8.6)        17.3          --            3.6
- ------------------------------------------------------------------------------------------------------------
Cash flows from (used for) financing activities:
Payments of term loans and
  capital lease                                 (16.6)         (0.2)        --            --          (16.8)
Net payments of JAIX
  Leasing debt                                   --            --           (8.8)         --           (8.8)
Intercompany advances                            27.1         (23.7)        (3.4)         --           --
Dividends received/ (paid)                        1.6          --           (1.6)         --           --
Payment of deferred financing
  costs                                          (0.8)         --           (0.7)         --           (1.5)
- ------------------------------------------------------------------------------------------------------------
Cash flows from (used for)
  financing  activities                          11.3         (23.9)       (14.5)         --          (27.1)
Net increase in cash
  and cash equivalents                            1.2           7.6          4.1          --           12.9
- ------------------------------------------------------------------------------------------------------------
Cash and cash equivalents,
  beginning of year                              16.9          (6.2)         0.9          --           11.6
- ------------------------------------------------------------------------------------------------------------
Cash and cash equivalents,
  end of year                                   $18.1          $1.4         $5.0    $     --          $24.5
- ------------------------------------------------------------------------------------------------------------

</TABLE>




                                       32

<PAGE>


          TRANSPORTATION TECHNOLOGIES INDUSTRIES, INC. AND SUBSIDIARIES

NOTE 15.  FAIR VALUE OF FINANCIAL INSTRUMENTS

Based on borrowing rates currently  available to the Company for borrowings with
similar terms and  maturities,  the fair value of the  Company's  total debt was
approximately  $248.5  million and $291.6  million as of  December  31, 1998 and
1997,  respectively.  No quoted  market value is available  except for the Notes
which had a market  value of  approximately  $190 million and $196 million as of
December 31, 1998, and 1997, respectively.  Outstanding interest rate contracts,
based on current market pricing models, have an estimated discounted fair market
value of negative $0.4 million and negative $0.2 million as of December 31, 1998
and  1997,  respectively.  All other  financial  instruments  of the  continuing
Company have fair market values which approximate  carrying value as of December
31, 1998 and 1997.

NOTE 16.  SUPPLEMENTAL CASH FLOWS

(IN THOUSANDS)
- ----------------------------------------------------------------------------
YEARS ENDED DECEMBER 31,                         1998       1997       1996
Cash paid for:
Interest                                   $   30,038  $  27,906  $  29,144
Income taxes                                   28,914        952      1,382
- ----------------------------------------------------------------------------


NOTE 17.  SUBSEQUENT EVENTS

Effective  April 29, 1999,  the Company  acquired the assets of Imperial  Group,
Inc.  (Imperial).  Imperial is a leading Tier I and Tier II supplier of body and
chassis  components for heavy-duty Class 8 truck  manufacturers  and transit bus
manufacturers.  The purchase price for Imperial was approximately  $60.1 million
consisting of $57.4 million in cash and 156,740  shares of the Company's  common
stock.   The  acquisition  was  accounted  for  under  the  purchase  method  of
accounting.  The acquisition is subject to a future working capital  adjustment.
The  purchase  price  is  also  subject  to a  contingent  ear out of up to $4.0
million,  based on the results of Imperial's  Washington plant for the 24 months
ended April 2000.  The Company also incurred  transaction  costs of $0.7 million
and issued 36,500 shares of restricted stock to two Imperial employees valued at
$0.6 million, which vest ratably over three years if employment continues.

In conjunction with the acquisition of Imperial,  the Company,  on April 29,1999
entered into a new Senior Bank Credit Facility. The new facility is comprised of
a $50 million  Term A Loan, a $50 million Term B Loan and an undrawn $75 million
Revolving  Credit   Facility.   Proceeds  were  used  to  finance  the  Imperial
acquisition,  to refinance the Company's  outstanding  senior bank debt of $36.6
million  (resulting  in an  extraordinary  non-cash  after  tax  charge  of $1.7
million),  and for working  capital and other general  corporate  purposes.  The
Company  incurred  and  deferred  $2.2  million  of costs in  obtaining  the new
financing which will be deferred and amortized over the term of the related debt
(5-6 years).


                                       33

<PAGE>


          TRANSPORTATION TECHNOLOGIES INDUSTRIES, INC. AND SUBSIDIARIES

At the Company's  election,  interest rates per annum on the new Term A loan and
the new Revolving Credit Facility are fluctuating  rates of interest measured by
reference to either (a) an adjusted London inter-bank  offered rate (LIBOR) plus
a borrowing margin or (b) an alternate base rate (ABR) plus a borrowing  margin.
Such borrowing margins range between 1.50% and 2.50% for LIBOR loans and between
0.50% and 1.50% for ABR loans, fluctuating within each range in 0.25% increments
based on the Company  achieving certain  financial  results.  Interest rates per
annum  applicable to the Term B loan are either (a) LIBOR plus a margin of 2.75%
or (b) ABR plus a margin of 1.75%. Additionally,  various fees related to unused
commitments,  letters of credit and  administration of the facility are incurred
by the  Company.  Borrowings  under the new  Senior  Bank  Credit  Facility  are
guaranteed  by each of the Company's  subsidiaries  other than JAIX Leasing (the
Guarantor  Subsidiaries)  and are secured by the assets and stock of the Company
and  its  Guarantor  Subsidiaries.  The  Term A Loan  and the  Revolving  Credit
Facility mature on April 29, 2004 and the Term B Loan matures on April 29, 2005.

The new  Senior  Bank  Credit  Facility  contains  various  financial  covenants
including  capital  expenditure  limitations,   minimum  leverage  and  interest
coverage ratios, and minimum net worth. The agreement also restricts the Company
from paying dividends and making other  distributions in certain  circumstances,
and  limits  the  ability  to  repurchase  common  stock and  prepay  the Senior
Subordinated Notes.

On April 1, 1999,  the  Company,  through its wholly owned  subsidiary,  Bostrom
Seating,  Inc.,  issued  Industrial  Revenue  Bonds for $3.1 million  which bear
interest  at a variable  rate (3.35% as of April 1, 1999) and can be redeemed by
the Company at any time.  The bonds are secured by a letter of credit  issued by
the Company.  The bonds have no  amortization  and mature in 2014. The bonds are
also  subject to a weekly "put"  provision  by the holders of the bonds.  In the
event that any or all of the bonds are put to the Company under this  provision,
the Company would either  refinance such bonds with additional  borrowings under
the new Revolving Credit Facility or use available cash on hand.

Effective May 17, 1999, the Company  acquired  certain assets and liabilities of
EMI Company  (EMI),  an iron  foundry  and  machining  company  located in Erie,
Pennsylvania.  The Company paid $16.5  million in cash for  property,  plant and
equipment and $2.2 million for working  capital.  The  acquisition was accounted
for under the purchase method of accounting.


                                       34

<PAGE>


          TRANSPORTATION TECHNOLOGIES INDUSTRIES, INC. AND SUBSIDIARIES

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

GENERAL
The Company conducts its continuing  business in the truck components segment of
the  transportation   industry  and  is  a  leading  manufacturer  of  wheel-end
components, seating, steerable drive axles, gearboxes and other castings for the
heavy-duty  truck industry.  The Company's  discontinued  operations were in the
freight car segment and  included a leading  manufacturer  and lessor of new and
rebuilt  freight  cars used for hauling  coal,  intermodal  containers,  highway
trailers, automobiles, agricultural and mining products.

The Company's  sales are affected to a  significant  degree by the Class 8 truck
markets  which  are  subject  to  significant   fluctuations   due  to  economic
conditions,  changes  in the  alternative  methods of  transportation  and other
factors.  There can be no assurance that  fluctuations  in such markets will not
have a  material  adverse  effect on the  results  of  operations  or  financial
condition of the Company.


RESULTS OF OPERATIONS YEARS ENDED DECEMBER 31, 1998 AND 1997
TOTAL REVENUE
Total revenue in 1998  increased  4.3% to $433.6  million from $415.9 million in
1997 due to stronger product demand in the Class 8 truck market.

COST OF SALES-MANUFACTURING AND GROSS PROFIT
Cost of  sales-manufacturing  for 1998 as a percent of  manufacturing  sales was
79.3% in 1998 compared to 79.3% in 1997.  Related gross profit was 20.7% in both
years.

SELLING, GENERAL, ADMINISTRATIVE AND AMORTIZATION EXPENSES
Selling, general and administrative expenses as a percentage of net revenue were
8.9%  and  8.6% in 1998  and  1997,  respectively,  primarily  due to  increased
incentive plan expenses in 1998.  Amortization  expense was $6.8 million in both
1998 and 1997.

OPERATING INCOME
Operating income was $46.2 million in 1998, compared to $58.0 million in 1997, a
decrease  of $11.8  million.  The  decrease  was  primarily  a result of a $14.3
million reduction in environmental reserves in 1997, higher selling, general and
administrative expenses of $2.7 million in 1998, increased gross profits of $3.5
million during 1998 and a pension termination gain of $1.7 million also in 1998.

OTHER
Interest  expense was $28.7  million in 1998  compared to $30.0 million in 1997.
Interest  expense in 1998 was lower than 1997 due primarily to the prepayment of
$35.0 million of Tranche B term debt.  Interest  income in 1998 was $1.6 million
in 1998  compared to $0.4 million in 1997.  The increase in interest  income was
due to increased levels of cash.

                                       35

<PAGE>


          TRANSPORTATION TECHNOLOGIES INDUSTRIES, INC. AND SUBSIDIARIES


In  conjunction  with the $35 million of senior debt  prepayments  in 1998,  the
Company recorded an extraordinary  charge of $1.1 million net of tax, related to
the write-off of unamortized deferred financing costs.

In  conjunction  with the 1997 issuance of $80.0 million of Senior  Subordinated
Notes to refinance $80.0 million of Tranche A term debt, the Company recorded an
extraordinary  charge  of $2.0  million  after  tax,  primarily  related  to the
write-off of $3.4 million of unamortized deferred financing costs.

Net income and diluted earnings per share for 1998 were $37.9 million and $3.74,
respectively,  compared  to net income and  diluted  earnings  per share of $7.5
million and $0.76, respectively, for 1997.

RESULTS OF OPERATIONS YEARS ENDED DECEMBER 31, 1997 AND 1996

NET REVENUE
Net revenue in 1997  increased  14.9% to $415.9  million from $361.8  million in
1996. The revenue  increase of $54.1 million was due to strong product demand in
the Class 8 truck market.

COST OF SALES AND GROSS PROFIT
Cost of sales for 1997 as a percent of manufacturing  sales was 79.3%,  compared
to 79.8% in 1996. Related gross profits were 20.7% and 20.2%, respectively.

SELLING, GENERAL, ADMINISTRATIVE AND AMORTIZATION EXPENSES
Selling, general and administrative expenses as a percentage of net revenue were
8.6%  and  9.4%  in  1997  and  1996,  respectively,  primarily  due to  reduced
discretionary  spending in 1997.  Amortization  expenses as a percentage  of net
revenue  was 1.6% and 1.9% in 1997 and 1996  respectively.  Actual  amortization
expense was relatively unchanged from 1997 to 1996.

OPERATING INCOME
Operating income was $58.0 million in 1997, compared with $32.2 million in 1996,
an increase of $25.8  million.  The Company  increased its  operating  income by
improving gross profits by $13.1 million over 1996 levels. Selling,  general and
administrative  expenses  increased by $1.9 million,  and  amortization  expense
declined by $0.2 million. Additionally, a reduction of environmental reserves in
1997 of $14.3 million accounted for the remaining change in operating income.

OTHER
Interest  expense was $30.0 million in 1997 compared to $32.0 in 1996.  Interest
expense  in 1997 and  1996  resulted  from  borrowings  under  the  Senior  Bank
Facilities  and the Senior  Subordinated  Notes and  decreased  primarily due to
scheduled term loan payments.

In  conjunction  with the 1997 issuance of $80.0 million of Senior  Subordinated
Notes to refinance $80.0 million of Tranche A term debt, the Company recorded an
extraordinary  charge  of $2.0  million  after  tax,  primarily  related  to the
write-off of $3.4 million of unamortized deferred financing costs.

                                       36

<PAGE>


          TRANSPORTATION TECHNOLOGIES INDUSTRIES, INC. AND SUBSIDIARIES


Net income and diluted  earnings per share for 1997 were $7.5 million and $0.76,
respectively,  compared to a net loss and diluted loss per share of $5.4 million
and $0.55, respectively, for 1996.

LIQUIDITY AND CAPITAL RESOURCES
For the year ended December 31, 1998, the continuing  Company provided cash from
operations of $32.6 million  compared with $27.6 million for 1997.  The increase
is primarily due to higher 1998 earnings  after  non-cash  impacts.  The Company
used $8.8 million and $6.6 million of net cash from investing  activities during
1998 and 1997, respectively,  primarily for capital expenditures.  Cash used for
financing  activities  was $36.4  million for 1998,  primarily  for  payments of
Tranche B term debt,  partially  offset by proceeds  from the  exercise of stock
options. In 1997, cash flows from financing  activities were an outflow of $10.4
million due to debt payouts of $90.2 million offset by new debt  issuances,  net
of related deferred financing costs, of $79.8 million.

On  August  23,  1995,  in  conjunction  with  the  acquisition  of TCI  and the
refinancing  of the existing debt of the Company,  the Company and the Guarantor
Subsidiaries  entered into the $300 million  Senior Bank  Facilities  and issued
$100  million  of  Notes.  See  Notes  5 and  6 of  the  Consolidated  Financial
Statements  for a description of the Senior Bank  Facilities  and the Notes.  On
August 12,  1997 the  Company  issued  $80  million of  additional  Notes,  with
substantially  the same terms as the  original  Notes.  As of December 31, 1998,
there was $56.6 million of Tranche B term loan outstanding under the Senior Bank
Facilities,  $182.3 million of Notes outstanding and no borrowings under the $75
million  revolving  credit line under the Senior Bank  Facilities.  Availability
under the revolving credit line after  consideration  of outstanding  letters of
credit of $14.1 million,  was $60.9  million.  The Senior Bank  Facilities  were
refinanced on April 29, 1999 in conjunction with the acquisition of Imperial.

Interest  payments  on the Notes and  under  the new bank  facilities  represent
significant  near-term  cash  requirements  for the Company.  The Notes  require
semiannual  interest payments of approximately  $10.6 million.  Borrowings under
the new bank  facilities  bear interest at floating  rates and require  interest
payments on varying dates  depending  upon the interest rate option  selected by
the  Company.  The  $56.6  million  of  outstanding  Tranche B term  loans  were
completely  paid  off by  April,  1999  and  $80.0  million  of  the  originally
outstanding  debt ($100.0  million) under the new bank facilities were repaid in
June and July of 1999 with proceeds from the sale of the Railcar Business.

The  Company   believes  that  the  cash  flow  generated  from  its  continuing
operations, together with amounts available under its new revolving credit line,
should be  sufficient  to fund its debt service  requirements,  working  capital
needs,  anticipated capital expenditures and other operating expenses (including
expenditures  required by applicable  environmental  laws and regulations).  The
Company's future  operating  performance and ability to service or refinance the
Notes and to extend or  refinance  the new bank  facilities  will be  subject to
future economic conditions and to financial, business and other factors, many of
which are beyond the Company's control.

As of December 31, 1998, the continuing Company had cash of $33.4 million.


                                       37

<PAGE>


          TRANSPORTATION TECHNOLOGIES INDUSTRIES, INC. AND SUBSIDIARIES

Effective  April 29, 1999,  the Company  acquired the assets of Imperial  Group,
Inc.  (Imperial).  Imperial is a leading Tier I and Tier II supplier of body and
chassis  components for heavy-duty Class 8 truck  manufacturers  and transit bus
manufacturers.  The purchase price for Imperial was approximately  $60.1 million
consisting of $57.4 million in cash and 156,740  shares of the Company's  common
stock.   The  acquisition  was  accounted  for  under  the  purchase  method  of
accounting.  The acquisition is subject to a future working capital  adjustment.
The  purchase  price  is also  subject  to a  contingent  earn out of up to $4.0
million,  based on the results of Imperial's  Washington plant for the 24 months
ended April 2000.  The Company also incurred  transaction  costs of $0.7 million
and issued 36,500 shares of restricted stock to two Imperial employees valued at
$0.6 million, which vest ratably over three years if employment continues.

In conjunction with the acquisition of Imperial,  the Company,  on April 29,1999
entered into a new Senior Bank Credit Facility. The new facility is comprised of
a $50 million  Term A Loan, a $50 million Term B Loan and an undrawn $75 million
Revolving  Credit   Facility.   Proceeds  were  used  to  finance  the  Imperial
acquisition,  to refinance the Company's  outstanding  senior bank debt of $36.6
million  (resulting  in an  extraordinary  non-cash  after  tax  charge  of $1.7
million),  and for working  capital and other general  corporate  purposes.  The
Company  incurred  and  deferred  $2.2  million  of costs in  obtaining  the new
financing which will be deferred and amortized over the term of the related debt
(5-6 years).

Effective May 17, 1999, the Company  acquired  certain assets and liabilities of
EMI Company  (EMI),  an iron  foundry  and  machining  company  located in Erie,
Pennsylvania.  The Company paid $16.5  million in cash for  property,  plant and
equipment and $2.2 million for working  capital.  The  acquisition was accounted
for under the purchase method of accounting.

On June 3, 1999,  the Company  completed the sale of its freight car  operations
comprised  of three wholly owned  subsidiaries  - JAC,  FCS, and JAIX Leasing to
Rabbit Hill  Holdings,  Inc.  (the Buyer).  The Company  received  consideration
consisting  of  approximately  $101.3  million  in cash,  contingent  additional
consideration of $20.0 million and a 20 percent equity interest in the Buyer. In
addition,  the Buyer assumed substantially all of the liabilities of the freight
car operations,  including $14.4 million of debt. The 20 percent equity interest
in the  Buyer is  comprised  of common  and  preferred  stock,  some of which is
non-voting.   Further,   the  Company's   rights  with  respect  to  voting  and
transferability  of its equity  interest  are limited  and, in  particular,  the
Company  granted a proxy to vote its equity  interest to another  shareholder of
Buyer under certain circumstances. The sale resulted in an estimated pretax gain
of $46.8  million after  consideration  of estimated  transaction  costs of $4.2
million and a related pension  curtailment  loss of $0.3 million.  The after-tax
gain on the disposition of the railcar business of $29.8 million was recorded in
the Company's results for the second quarter of 1999. Approximately $2.5 million
of additional gain was deferred due to the Company's  continuing interest in the
Railcar  Business.   Proceeds  from  the  $20.0  million  contingent  additional
consideration  will be  recorded  as a gain,  if and when  collected.  Also as a
result of the sale,  approximately  $80.0  million of senior  bank debt was paid
subsequent to the acquisition  which resulted in the after-tax write off of $2.2
million of unamortized  deferred financing costs. When the final working capital
adjustment is determined, the

                                       38

<PAGE>


          TRANSPORTATION TECHNOLOGIES INDUSTRIES, INC. AND SUBSIDIARIES

Company will be required to use any  additional  after-tax  proceeds to pay down
additional senior bank debt.

YEAR 2000
The Year  2000  issue is the  result  of  date-sensitive  devices,  systems  and
computer programs that were deployed using two digits rather than four to define
the applicable year. Any such technology may recognize a year containing "00" as
the year 1900  rather than the year 2000.  This issue  could  result in a system
failure or miscalculations  causing disruptions of operations  including,  among
other things, a temporary inability to process transactions or engage in similar
normal business activities.

In 1996,  the  Company  initiated  a  comprehensive  program to ensure  that its
various business systems continue to function  properly in the year 2000. By the
end of 1998,  all  critical  business  systems at each  operating  unit had been
reviewed,  modified if necessary, and tested. Many non-critical business systems
had also been reviewed, modified and tested. All non-critical systems were fully
tested and  modified by mid 1999.  Assessment  of  manufacturing  processes  and
facility management systems was completed by mid 1999.

Additionally,  the Company is currently assessing readiness for the year 2000 by
key  suppliers  and other third  parties with whom it has  significant  business
relationships.  Information requests have been distributed and replies have been
received.  If the risk is deemed  material,  the  Company is  performing  onsite
visits to verify the adequacy of the information received.

Based upon the  accomplishments to date, no contingency plans are expected to be
needed  and  therefore  none  have  been  developed.  However,  because  of  the
substantial  progress to date,  we believe  adequate  time will be  available to
insure  alternatives  can be developed,  assessed and  implemented if necessary,
prior  to the  Year  2000  issue  having  a  material  impact  on the  Company's
operations.  If however,  systems of the Company or its key  suppliers  or other
third parties with whom it has significant  business  relationships are not Year
2000  compliant on a timely basis and a  contingency  plan is not developed on a
timely basis,  the Year 2000 issue could have a material  adverse  effect on the
Company's operations and financial condition.

Beginning  in  1996,  as  part  of  the  Company's  ongoing  information  system
improvement  process,  its  enterprise  systems were upgraded,  which  partially
mitigated the impact of the Year 2000  problem.  Excluding the cost of upgrading
the enterprise systems, the pretax cost incurred to date of becoming "Year 2000"
compliant  has been  approximately  $0.6  million and is not expected to be more
than $0.7 million for the total  project.  Such costs are being  funded  through
operating cash flows.

The cost of the project and  expected  outcomes are based on  management's  best
estimates,  which were derived  using  numerous  assumptions  of future  events,
including the continued  availability  of certain  resources and other  factors.
However,  there can be no guarantee  that these  estimates  will be achieved and
actual results could differ materially from those anticipated.  Specific factors
that might cause such material  differences include, but are not limited to, the
availability and cost of personnel trained in this

                                       39

<PAGE>


          TRANSPORTATION TECHNOLOGIES INDUSTRIES, INC. AND SUBSIDIARIES

area, the ability to locate and correct all relevant  computer code, and similar
uncertainties. Additionally, there can be no guarantee that the systems of other
companies on which the Company's systems rely will be timely converted,  or that
a failure to convert by another  company,  or a conversion  that is incompatible
with the  Company's  systems,  would not have a material  adverse  effect on the
Company.

ENVIRONMENTAL MATTERS
The Company is subject to comprehensive and frequently  changing federal,  state
and local environmental laws and regulations,  and will incur additional capital
and  operating  costs in the future to comply with  currently  existing laws and
regulations,  new regulatory requirements arising from recently enacted statutes
and possible new statutory  enactments.  In addition to environmental  laws that
regulate the Company's  subsidiaries' ongoing operations,  the subsidiaries also
are  subject  to  environmental   remediation   liability.   Under  the  federal
Comprehensive  Environmental  Response,  Compensation and Liability Act (CERCLA)
and analogous state laws, the Company's  subsidiaries  may be liable as a result
of  the  release  or  threatened  release  of  hazardous   substances  into  the
environment.  The  Company's  subsidiaries  are  currently  involved  in several
matters relating to the investigation  and/or remediation of locations where the
subsidiaries have arranged for the disposal of foundry and other wastes.

Such matters include five situations in which the Company, through certain truck
components  segment  businesses and their  predecessors,  have been named or are
believed to be Potentially  Responsible  Parties (PRPs) in the  contamination of
the sites. Additionally, environmental remediation may be required at two of the
truck components segment facilities at which soil and groundwater  contamination
has been identified.

The Company  believes that it has valid claims for  contractual  indemnification
against prior owners for certain of the investigatory and remedial costs at each
of the above  mentioned  sites.  As a result of a private  party  settlement  of
certain pending litigation with a prior owner of Gunite, TCI and Gunite will not
be  responsible  (through a  contractual  undertaking  by the former  owner) for
certain  liabilities  and costs  resulting from Gunite's waste disposal prior to
the acquisition of Gunite by TCI in September 1987 at certain of such sites. The
Company has been notified,  however,  by certain other  contractual  indemnitors
that they will not honor future  claims for  indemnification.  Accordingly,  the
Company is litigating indemnification claims and there is no assurance that even
if successful in any such claims,  any judgments  against the  indemnitors  will
ultimately be recoverable.  In addition,  the Company believes it is likely that
it has incurred  some  liability at various  sites for  activities  and disposal
following acquisition which would not in any event be covered by indemnification
by prior owners.

As of December 31, 1998, the Company has a $10.7 million environmental  reserve.
This reserve is based on current cost  estimates  and does not reduce  estimated
expenditures to net present value. The Company  currently  anticipates  spending
approximately  $0.8  million per year in 1999 through  2003 for  monitoring  the
various environmental sites associated with the environmental reserve, including
attorney and  consultant  costs for  strategic  planning and  negotiations  with
regulators and other PRPs, and payment of remedial  investigation  costs.  These
sites are generally in the early investigatory stages of the remediation process
and thus it is anticipated  that  significant cash payments for remediation will
not be

                                       40

<PAGE>


          TRANSPORTATION TECHNOLOGIES INDUSTRIES, INC. AND SUBSIDIARIES

incurred for at least several  years.  After the  evaluation  and  investigation
period, the investigation and remediation costs will likely increase because the
actual  remediation  of the  various  environmental  sites  associated  with the
environmental reserve will likely be underway. Any cash expenditures required by
the Company or its  subsidiaries  to comply with applicable  environmental  laws
and/or to pay for any  remediation  efforts  will not be  reduced  or  otherwise
affected by the existence of the environmental  reserve.  Due to the early stage
of  investigation  of many of the sites and potential  remediations  referred to
above, there are significant  uncertainties as to waste quantities involved, the
extent  and  timing of the  remediation  which  will be  required,  the range of
acceptable  solutions,  costs of remediation and the number of PRPs contributing
to such costs.  Based on all of the information  presently  available to it, the
Company  believes that the  environmental  reserve will be adequate to cover its
future costs related to the sites associated with the environmental reserve, and
that any  additional  costs  will  not have a  material  adverse  effect  on the
financial  condition  or results of  operations  of the  Company.  However,  the
discovery of additional sites, the modification of existing laws or regulations,
the imposition of joint and several  liability under CERCLA or the uncertainties
referred to above could result in such a material adverse effect.

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISKS
The Company's  market risk  sensitive  instruments do not subject the Company to
material  market risk  exposures  except as such risks  relate to interest  rate
fluctuations.   As  of  December  31,  1998,  the  Company  has  long-term  debt
outstanding with a carrying value of $240.6 million. The estimated fair value of
this debt is $248.5 million. Fixed interest rate debt outstanding as of December
31, 1998,  represents  77% of total debt,  carries an average  interest  rate of
11.7% and matures as  follows:  $0.5  million in fiscal  1999,  $0.5  million in
fiscal  2000,  $0.6 million in fiscal  2001,  $0.6 million in fiscal 2002,  $0.7
million in fiscal 2003 and $181.2  million  thereafter.  Variable  interest rate
debt  outstanding  as of December 31, 1998 had an average  interest rate at that
date of 8.2% and matures as follows:  $8.8 million in fiscal 1999,  $8.0 million
in fiscal  2000,  $11.4  million in fiscal 2001,  $14.7  million in fiscal 2002,
$13.7 million in fiscal 2003 and $0.7 million thereafter.

The Company has an interest  rate  protection  agreement to fix a portion of its
variable  rate Senior Bank debt.  At December 31, 1998,  the notional  principal
amount of this  contract was $25 million at a 6.14% fixed rate of interest  plus
the applicable  borrowing margins. The contract matures in August 2000 and has a
market value of $(0.4) million.

EFFECTS OF INFLATION
General price inflation has not had a material  impact on the Company's  results
of operations.

FORWARD LOOKING STATEMENTS
The foregoing  outlook  contains  forward-looking  statements  that are based on
current  expectations  and are  subject to a number of risks and  uncertainties.
Actual results could differ materially from current expectations due to a number
of factors,  including  general  economic  conditions;  competitive  factors and
pricing  pressures;  shifts  in  market  demand,  the  performance  and needs of
industries served by the Company's businesses; and the risks described from time
to time in the Company's Securities and Exchange Commission reports.

                                       41

<PAGE>


          TRANSPORTATION TECHNOLOGIES INDUSTRIES, INC. AND SUBSIDIARIES




<TABLE>

                   CONDENSED CONSOLIDATED STATEMENTS OF INCOME
                                   (Unaudited)

(IN THOUSANDS, EXCEPT PER SHARE DATA)
- ----------------------------------------------------------------------------------------------------------
THREE MONTHS ENDED MARCH 31,                                                      1999              1998
<S>                                                                        <C>                     <C>
Net sales                                                                  $     117,300   $       113,817
Cost of sales                                                                     92,648            90,886
- ----------------------------------------------------------------------------------------------------------
  Gross profit                                                                    24,652            22,931
  Selling, general and administrative expenses                                    10,117             9,881
  Amortization expense                                                             1,693             1,693
- ----------------------------------------------------------------------------------------------------------
  Operating income                                                                12,842            11,357
  Interest income                                                                   (130)             (124)
  Interest expense                                                                 6,961             7,414
- ----------------------------------------------------------------------------------------------------------
  Income from continuing operations before income taxes and
  extraordinary item                                                               6,011             4,067
Provision for income taxes                                                         2,858             3,107
- ----------------------------------------------------------------------------------------------------------
Income from continuing operations before extraordinary item                        3,153               960
Income from discontinued operations , net of income taxes
  of $7,727 and $7,445, respectively                                              11,763            13,083
  Extraordinary item, net of income taxes                                           (299)               --
- ----------------------------------------------------------------------------------------------------------
  Net income and comprehensive income                                      $      14,617   $        14,043
- ----------------------------------------------------------------------------------------------------------

  Basic earnings per share:
  Income from continuing operations before extraordinary item              $        0.32   $          0.10
  Income from operations of discontinued operations                                 1.18              1.34
  Extraordinary item                                                               (0.03)               --
- ----------------------------------------------------------------------------------------------------------
  Net income per share                                                     $        1.47   $          1.44
- ----------------------------------------------------------------------------------------------------------
  Basic weighted average shares outstanding                                        9,913             9,767
- ----------------------------------------------------------------------------------------------------------

  Diluted earnings per share:
  Income from continuing operations before extraordinary item              $        0.31   $          0.10
  Income from operations of discontinued operations                                 1.16              1.30
  Extraordinary item                                                               (0.03)               --
- ----------------------------------------------------------------------------------------------------------
  Net income per share                                                     $        1.44   $          1.40
- ----------------------------------------------------------------------------------------------------------
  Diluted weighted average equivalents and shares outstanding                     10,148            10,072
- ----------------------------------------------------------------------------------------------------------


     See accompanying notes to condensed consolidated financial statements.

                                       42

<PAGE>


          TRANSPORTATION TECHNOLOGIES INDUSTRIES, INC. AND SUBSIDIARIES

                      CONDENSED CONSOLIDATED BALANCE SHEETS
                                   (Unaudited)

(IN THOUSANDS)
- -----------------------------------------------------------------------------------------------------
                                                                      MARCH 31, 1999    DEC. 31, 1998
  ASSETS
 Cash and cash equivalents                                               $    29,075  $        33,382
 Accounts receivable, net                                                     64,948           55,550
 Inventories                                                                  26,922           29,566
 Prepaid expenses and other current assets                                    16,594           16,331
Net assets of discontinued operations                                         35,261           37,555
- -----------------------------------------------------------------------------------------------------
    Total current assets                                                     172,800          172,384

     Property, plant and equipment, net                                       80,672           82,402
     Deferred financing costs and other                                        7,928            8,809
     Intangible assets, net                                                  227,298          229,408
- -----------------------------------------------------------------------------------------------------
    Total assets                                                         $   488,698  $       493,003
- -----------------------------------------------------------------------------------------------------
    LIABILITIES AND SHAREHOLDERS' EQUITY:
     Accounts payable                                                    $    20,741  $        19,601
     Accrued expenses and other payables                                      52,120           51,662
     Current maturities of long-term debt and capital lease                      218            9,039
- -----------------------------------------------------------------------------------------------------
    Total current liabilities                                                 73,079           80,302

    Long-term debt and capital lease, less current maturities                 37,954           49,186
    Senior subordinated notes                                                182,250          182,338
    Deferred income tax liabilities                                           34,259           34,571
    Other long-term liabilities                                               35,586           35,889
- -----------------------------------------------------------------------------------------------------
    Total liabilities                                                        363,128          382,286
    Shareholders' Equity:
  Preferred stock, par $.01, 20,000 shares
   authorized, none outstanding                                                   --               --
  Common stock, par $.01, 201,000 shares
   authorized, 10,023 and 9,900 issued and outstanding
   as of March 31, 1999 and December 31, 1998,
   respectively                                                                  100               99
  Paid-in capital                                                             58,655           56,892
  Unearned compensation                                                       (1,522)              --
  Retained earnings                                                           68,347           53,741
  Employee receivables for stock purchases                                       (10)             (15)
- -----------------------------------------------------------------------------------------------------
    Total shareholders' equity                                               125,570          110,717
- -----------------------------------------------------------------------------------------------------
    Total liabilities and shareholders' equity                           $   488,698     $    493,003
- -----------------------------------------------------------------------------------------------------

     See accompanying notes to condensed consolidated financial statements.

                                       43

<PAGE>


          TRANSPORTATION TECHNOLOGIES INDUSTRIES, INC. AND SUBSIDIARIES


                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Unaudited)

(IN THOUSANDS)
THREE MONTHS ENDED MARCH 31,                                                      1999              1998
OPERATING ACTIVITIES:
Net income                                                               $        14,617   $        14,043
Income from discontinued operations                                              (11,763)          (13,083)
- ----------------------------------------------------------------------------------------------------------
Income from continuing operations                                                  2,854               960
  Adjustments to reconcile net income to net cash
    provided by operating activities-
    Depreciation                                                                   2,942             2,752
    Amortization                                                                   2,108             2,286
    Provision for postretirement benefits                                            408               396
    Deferred income tax benefit                                                     (312)             (273)
  Changes in operating assets and liabilities                                     (5,347)          (19,814)
- ----------------------------------------------------------------------------------------------------------
  Net cash provided by (used for) operating activities                             2,654           (13,693)
- ----------------------------------------------------------------------------------------------------------
  INVESTING ACTIVITIES:
  Capital expenditures                                                            (1,212)           (1,001)
- ----------------------------------------------------------------------------------------------------------
  Net cash used in investing activities                                           (1,212)           (1,001)
- ----------------------------------------------------------------------------------------------------------
  FINANCING ACTIVITIES:
  Payments of term loans and capital lease                                       (20,053)             (880)
   Payment of deferred financing costs                                               246                19
- ----------------------------------------------------------------------------------------------------------
   Net cash used for financing activities                                        (19,807)             (861)
- ----------------------------------------------------------------------------------------------------------
  Net decrease in cash and cash equivalents for continuing operations            (18,366)          (15,555)
  Net cash received from discontinued operations                                  14,059             2,101
  Cash and cash equivalents, beginning of period                                  33,382            27,884
- ----------------------------------------------------------------------------------------------------------
  Cash and cash equivalents, end of period                                 $      29,075     $      14,430
- ----------------------------------------------------------------------------------------------------------



                                 SUPPLEMENTAL CASH FLOWS DISCLOSURE


Cash paid for interest                                                    $       12,056  $         13,081
Cash paid for income taxes                                                $          738  $          1,075

</TABLE>


      See accompanying notes to condensed consolidated financial statements

                                       44

<PAGE>


          TRANSPORTATION TECHNOLOGIES INDUSTRIES, INC. AND SUBSIDIARIES

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

1. BASIS OF PRESENTATION

The financial statements presented herein and these notes are unaudited. Certain
information  and  footnote   disclosures  normally  included  in  the  financial
statements prepared in accordance with generally accepted accounting  principles
have been  condensed  or omitted  pursuant to the rules and  regulations  of the
Securities and Exchange  Commission.  Although the registrant  believes that all
adjustments  (which include only normal recurring  adjustments)  necessary for a
fair presentation have been made, interim periods are not necessarily indicative
of the  results  of  operations  for a  full  year.  As  such,  these  financial
statements should be read in conjunction with the audited consolidated financial
statements  and notes  thereto for the years ended  December 31, 1998,  1997 and
1996 included herein.

The  condensed   consolidated  financial  statements  include  the  accounts  of
Transportation   Technologies  Industries,   Inc.  (formerly  Johnstown  America
Industries,  Inc.)  and its  wholly  owned  subsidiaries  (the  "Company").  All
significant intercompany transactions and accounts have been eliminated.


2.  SUBSEQUENT EVENTS

SALE OF FREIGHT CAR OPERATIONS
On June 3, 1999,  the Company  completed the sale of its freight car  operations
comprised  of three wholly owned  subsidiaries  - JAC,  FCS, and JAIX Leasing to
Rabbit Hill  Holdings,  Inc.  (the Buyer).  The Company  received  consideration
consisting  of  approximately  $101.3  million  in cash,  contingent  additional
consideration  of $20 million and a 20 percent equity  interest in the Buyer. In
addition,  the Buyer assumed substantially all of the liabilities of the freight
car operations,  including $14.4 million of debt. The 20 percent equity interest
in the  Buyer is  comprised  of common  and  preferred  stock,  some of which is
non-voting.   Further,   the  Company's   rights  with  respect  to  voting  and
transferability  of its equity  interest  are limited  and, in  particular,  the
Company  granted a proxy to vote its equity  interest to another  shareholder of
Buyer under certain circumstances. The sale resulted in an estimated pretax gain
of $46.8  million after  consideration  of estimated  transaction  costs of $4.2
million and a related pension  curtailment  loss of $0.3 million.  The after-tax
gain on the disposition of the Railcar Business of $29.8 million was recorded in
the Company's results for the second quarter of 1999. Approximately $2.5 million
of additional gain was deferred due to the Company's  continuing interest in the
Railcar  Business.   Proceeds  from  the  $20.0  million  contingent  additional
consideration  will be  recorded  as a gain,  if and when  collected.  Also as a
result of the sale,  approximately  $80.0  million of senior  bank debt was paid
subsequent to the acquisition  which resulted in the after-tax write off of $2.2
million of unamortized deferred financing costs.




                                       45

<PAGE>


          TRANSPORTATION TECHNOLOGIES INDUSTRIES, INC. AND SUBSIDIARIES

In  connection  with the sale of the freight car  operations,  net proceeds were
used to pay down $40.0  million of the Term A Loan and $40.0 million of the Term
B Loan, resulting in an extraordinary non-cash after tax charge of $0.5 million.
As of June 30,  1999,  availability  under  the  revolving  credit  line,  after
consideration  of  outstanding  letters  of credit of $11.2  million,  was $63.8
million and the weighted  average  interest rate of all outstanding  loans under
the Senior Bank Credit Facility was 8.6%.

The accompanying  consolidated  financial statements have been recast to reflect
the Railcar  Business  as a  discontinued  operation.  For  historical  business
reporting segment purposes,  the Company's financial data related to its Railcar
Business was previously reported as the segment, "Freight Car."

IMPERIAL GROUP ACQUISITION
Effective  April 29, 1999,  the Company  acquired the assets of Imperial  Group,
Inc.  (Imperial).  Imperial is a leading Tier I and Tier II supplier of body and
chassis  components for heavy-duty Class 8 truck  manufacturers  and transit bus
manufacturers.  The purchase price for Imperial was approximately  $60.1 million
consisting of $57.4 million in cash and 156,740  shares of the Company's  common
stock.   The  acquisition  was  accounted  for  under  the  purchase  method  of
accounting.  The acquisition is subject to a future working capital  adjustment.
The  purchase  price is also  subject  to a  contingent  earn-out  of up to $4.0
million,  based on the results of Imperial's  Washington plant for the 24 months
ended April 2000.  The Company also incurred  transaction  costs of $0.7 million
and issued 36,500 shares of restricted stock to two Imperial employees valued at
$0.6 million, which vest ratably over three years if employment continues.

NEW SENIOR BANK CREDIT FACILITY
The Company  entered into a credit facility  (Senior Bank  Facilities) on August
23, 1995, in conjunction with the acquisition of Truck Components Inc. (TCI) and
the related  transactions.  The revolving credit line portion of the Senior Bank
Facilities provided for up to $75 million of outstanding  borrowings and letters
of credit, limited by the level of eligible accounts receivable and inventories.

The Company used $20.0 million of cash from operations  during the first quarter
of 1999 to prepay  obligations  under the Tranche B term loan. An  extraordinary
non-cash  after tax charge of $0.3  million was  incurred  from the write off of
unamortized deferred costs associated with this debt repayment

In conjunction with the acquisition of Imperial,  the Company,  on April 29,1999
entered into a new Senior Bank Credit Facility. The new facility is comprised of
a $50 million  Term A Loan, a $50 million Term B Loan and an undrawn $75 million
Revolving  Credit   Facility.   Proceeds  were  used  to  finance  the  Imperial
acquisition,  to refinance the Company's  outstanding  senior bank debt of $36.6
million  (resulting  in an  extraordinary  non-cash  after  tax  charge  of $1.7
million),  and for working  capital and other general  corporate  purposes.  The
Company  incurred  and  deferred  $2.2  million  of costs in  obtaining  the new
financing which will be deferred and amortized over the term of the related debt
(5-6 years).

At the Company's  election,  interest rates per annum on the new Term A loan and
the new Revolving Credit Facility are fluctuating  rates of interest measured by
reference to either (a) an adjusted London

                                       46

<PAGE>


          TRANSPORTATION TECHNOLOGIES INDUSTRIES, INC. AND SUBSIDIARIES

inter-bank offered rate (LIBOR) plus a borrowing margin or (b) an alternate base
rate (ABR) plus a borrowing  margin.  Such borrowing margins range between 1.50%
and 2.50% for LIBOR loans and between 0.50% and 1.50% for ABR loans, fluctuating
within each range in 0.25%  increments  based on the Company  achieving  certain
financial  results.  Interest rates per annum  applicable to the Term B loan are
either  (a)  LIBOR  plus a margin  of 2.75% or (b) ABR plus a margin  of  1.75%.
Additionally,  various fees related to unused commitments, letters of credit and
administration of the facility are incurred by the Company. Borrowings under the
new  Senior  Bank  Credit  Facility  are  guaranteed  by each  of the  Company's
continuing  subsidiaries  (the  Guarantor  Subsidiaries)  and are secured by the
assets and stock of the Company and its Guarantor Subsidiaries.  The Term A Loan
and the Revolving  Credit  Facility mature on April 29, 2004 and the Term B Loan
matures on April 29, 2005.

The new  Senior  Bank  Credit  Facility  contains  various  financial  covenants
including  capital  expenditure  limitations,   minimum  leverage  and  interest
coverage ratios, and minimum net worth. The agreement also restricts the Company
from paying dividends and making other  distributions in certain  circumstances,
and  limits  the  ability  to  repurchase  common  stock and  prepay  the Senior
Subordinated Notes.

EMI COMPANY ACQUISITION
Effective May 17, 1999, the Company  acquired  certain assets and liabilities of
EMI Company  (EMI),  an iron  foundry  and  machining  company  located in Erie,
Pennsylvania.  The Company paid $16.5  million in cash for  property,  plant and
equipment and $2.2 million for working  capital.  The  acquisition was accounted
for under the purchase method of accounting.

INDUSTRIAL REVENUE BOND
On April 1, 1999,  the  Company,  through its wholly owned  subsidiary,  Bostrom
Seating,  Inc.,  issued  Industrial  Revenue  Bonds for $3.1 million  which bear
interest  at a variable  rate (3.35% as of April 1, 1999) and can be redeemed by
the Company at any time.  The bonds are secured by a letter of credit  issued by
the Company.  The bonds have no  amortization  and mature in 2014. The bonds are
also

subject to a weekly "put"  provision  by the holders of the bonds.  In the event
that any or all of the bonds are put to the Company  under this  provision,  the
Company would either  refinance such bonds with additional  borrowings under the
new Revolving Credit Facility or use available cash on hand.




                                       47

<PAGE>


          TRANSPORTATION TECHNOLOGIES INDUSTRIES, INC. AND SUBSIDIARIES

3.  INVENTORIES

Inventories of the Company consist of the following (in thousands):


                                               March 31,           December 31,

                                                  1999                1998
                                              ------------        ------------
Raw materials and purchased
  components                                 $       6,360       $       8,575
Work-in-progress and finished goods                 20,562              20,991
                                              ------------        ------------
                                             $      26,922       $      29,566
                                              ============        ============


4.  DEBT

Long-term debt of the Company consists of the following (in thousands):


                                               March 31,          December 31,

                                                   1999               1998
                                               -------------      ------------
Revolving loan                                            --                --
Tranche B term loan                                   36,632            56,632
Capital lease                                          1,540             1,593
                                               -------------      ------------
   Total debt                                         38,172            58,225
   Less -
   Current maturities                                   (218)          (9,039)
                                                -------------     -------------
   Long-term debt                             $       37,954     $      49,186
                                               =============      ============


SENIOR BANK FACILITIES

The Company  entered into a credit facility  (Senior Bank  Facilities) on August
23, 1995, in conjunction with the acquisition of Truck Components Inc. (TCI) and
the related  transactions.  The revolving credit line portion of the Senior Bank
Facilities provided for up to $75 million of outstanding  borrowings and letters
of credit, limited by the level of eligible accounts receivable and inventories.
As of March 31,  1999,  availability  under the  revolving  credit  line,  after
consideration  of  outstanding  letters of credit of $13.5  million,  was $ 61.5
million and the weighted  average  interest rate of all outstanding  loans under
the Senior Bank Facilities was 8.76%.

The Company used $20.0 million of cash from operations  during the first quarter
of 1999 to prepay  obligations  under the Tranche B term loan. An  extraordinary
non-cash  after tax charge of $0.3  million was  incurred  from the write off of
unamortized deferred costs associated with this debt repayment. On

                                       48

<PAGE>


          TRANSPORTATION TECHNOLOGIES INDUSTRIES, INC. AND SUBSIDIARIES

April 29, 1999,  the  remaining  balance of $36.6 million in Tranche B loans was
repaid and the facility was terminated in connection with the establishment of a
new Senior Bank Credit Facility (see Note 2).


5.  SENIOR SUBORDINATED NOTES

In  conjunction  with the  acquisition  of TCI in 1995,  the Company issued $100
million of Senior Subordinated Notes which are due August 15, 2005. In 1997, the
Company   issued  $80   million  of   additional   notes  due  August  15,  2005
(collectively,  the Notes)  with  substantially  identical  terms to the already
outstanding  notes at a $3.6 million  premium,  for an effective  rate of 10.8%.
These Notes have an interest  rate of 11.75% per annum and are  guaranteed on an
unsecured,  senior subordinated joint and several basis by each of the Guarantor
Subsidiaries.  Pursuant to the settlement of separate interest rate contracts in
effect when each  portion of the Notes was issued,  the Company  realized a $0.8
million  loss  and a $2.6  million  gain  upon  the  1997  and  1995  issuances,
respectively. The gain and the loss are being amortized as an offset to interest
expense  over  the term of the  Notes.  The  Notes  have  customary  restrictive
covenants  including  restrictions  on incurrence  of  additional  indebtedness,
payment of dividends and redemption of capital stock. The Notes are subordinated
to all  indebtedness  under the Senior Bank Credit  Facility  and  cross-default
provisions do exist. Except in certain limited circumstances,  the Notes are not
subject to optional  redemption  by the Company  prior to August 15,  2000,  and
thereafter  are  subject to  optional  redemption  by the  Company at  declining
redemption  premiums.  Upon the  occurrence of a change in control (as defined),
the  Company is required  to offer to  repurchase  the Notes at a price equal to
101% of the principal amount thereof plus accrued interest.

The Company's future  operating  performance and ability to service or refinance
the Notes and to extend or  refinance  the  senior  bank debt will be subject to
future economic conditions and to financial, business and other factors, many of
which are beyond the Company's control.


6.  ENVIRONMENTAL MATTERS

The Company's subsidiaries are currently involved in several matters relating to
the  investigation  and/or  remediation of locations where the subsidiaries have
arranged for the disposal of foundry and other wastes. Such matters include five
situations  in  which  the  Company,  through  its TCI  subsidiaries  and  their
predecessors,  have been named or are  believed  to be  potentially  responsible
parties  ("PRP")  in the  contamination  of the  sites.  With  respect to claims
involving  Gunite  Corporation  ("Gunite"),  TCI and  Gunite in  September  1997
entered into a private-party  settlement (the  "Settlement")  of certain pending
litigation  with a prior  owner of  Gunite,  pursuant  to which  each of TCI and
Gunite and the prior owner withdrew their claims against the other.  As a result
of the  Settlement,  TCI and Gunite will not be responsible  for liabilities and
costs related to certain  alleged  contamination  of Gunite's  facilities and at
certain  off-site  properties to the extent  arising out of operations of Gunite
prior to the acquisition of Gunite by TCI in September 1987.


                                       49

<PAGE>


          TRANSPORTATION TECHNOLOGIES INDUSTRIES, INC. AND SUBSIDIARIES

As of March 31, 1999, based on all of the information currently available to the
Company,  the  Company  has an  environmental  reserve  of $10.7  million  which
management  believes is adequate to cover future  expenditures.  This reserve is
based on current cost estimates and does not reduce  estimated  expenditures  to
net present value,  although the Company's  subsidiaries are not likely to incur
costs for most of the reserved  matters until  several years in the future.  Any
cash  expenditures  required by the Company or its  subsidiaries  to comply with
applicable environmental laws and/or to pay for any remediation efforts will not
be reduced or otherwise affected by the existence of the environmental  reserve.
Due to the early  stage of  investigation  of many of the  sites  and  potential
remediations referred to above, there are

significant uncertainties as to waste quantities involved, the extent and timing
of the remediation  which will be required,  the range of acceptable  solutions,
costs  of  remediation  and  the  number  of  potentially   responsible  parties
contributing to such costs. Based on all of the information presently available,
the Company  believes that the  environmental  reserve will be adequate to cover
its future costs related to the sites associated with the environmental reserve,
and that any  additional  costs will not have a material  adverse  effect on the
financial  condition  or results of  operations  of the  Company.  However,  the
discovery of additional sites, the modification of existing laws or regulations,
the imposition of joint and several liability or the  uncertainties  referred to
above could result in such a material adverse effect.


7.  GUARANTOR SUBSIDIARIES

The  Notes  and the  obligations  under  the  senior  bank  debt are  fully  and
unconditionally  guaranteed  on an  unsecured,  senior  subordinated,  joint and
several basis by each of the  Guarantor  Subsidiaries.  The following  condensed
consolidating  financial data illustrates the composition of the Parent Company,
the  Guarantor  Subsidiaries,  and JAIX Leasing as of and for certain  dates and
periods.  Separate  complete  financial  statements of the respective  Guarantor
Subsidiaries would not provide  additional  information which would be useful in
assessing the financial composition of the Guarantor  Subsidiaries and thus, are
not presented.

As described in Note 2, the Company sold its Railcar Business  effective June 3,
1999.  The non-  guarantor  subsidiary,  JAIX Leasing,  along with two guarantor
subsidiaries,  JAC and FCS, were part of the Railcar Business. The operations of
the Railcar  Business  have been  reflected as  discontinued  operations  on the
statements of income for all periods presented: however, the following data, for
clarity, has not been restated.

Investments  in  subsidiaries  are  accounted  for by the Parent  Company on the
equity  method for  purposes  of the  supplemental  consolidating  presentation.
Earnings  of  subsidiaries  are  therefore  reflected  in the  Parent  Company's
investment  accounts and earnings.  The principal  elimination entries eliminate
the Parent Company's  investment in subsidiaries  and intercompany  balances and
transactions.



                                       50

<PAGE>

<TABLE>

          TRANSPORTATION TECHNOLOGIES INDUSTRIES, INC. AND SUBSIDIARIES

                                    Condensed Consolidating Balance Sheet
                                            as of March 31, 1999
                                                (In millions)
                                                 (Unaudited)


                                                 Parent         Guarantor
                                                 COMPANY      SUBSIDIARIES    JAIX LEASING   ELIMINATIONS    CONSOLIDATED


<S>                                          <C>            <C>             <C>            <C>            <C>
Cash and cash equivalents...................  $        40.9  $       (10.9)  $         6.5  $        --    $        36.5
Accounts receivable, net....................           --             96.9             0.4           --             97.3
Inventories.................................           --             63.5            --             --             63.5
Prepaid expenses and other..................            1.6           15.1            (0.4)          --             16.3
                                              -------------   ------------   -------------  -------------   ------------
     Total current assets...................           42.5          164.6             6.5           --            213.6

Property, plant and equipment, net..........            2.4          112.3            19.3           (0.3)         133.7
Other assets................................          159.7          236.6             0.4         (153.6)         243.1
                                              -------------   ------------   -------------  -------------   ------------

     Total assets...........................  $       204.6  $       513.5   $        26.2  $      (153.9) $       590.4
                                              =============   ============   =============  =============   ============


Accounts payable............................  $        --    $        72.6   $        --    $        --    $        72.6
Other current liabilities...................          (33.8)         105.7             3.2           --             75.1
                                              -------------   ------------   -------------  -------------   ------------
     Total current liabilities..............          (33.8)         178.3             3.2           --            147.7

Noncurrent liabilities......................           --             79.5             3.5           --             83.0
Long-term debt, less current
  maturities and intercompany
  advances .................................          112.8          112.7             8.6           --            234.1

Total shareholders' equity..................          125.6          143.0            10.9         (153.9)         125.6
                                              -------------   ------------   -------------  -------------   ------------

     Total liabilities and shareholders'
         equity.............................  $       204.6  $       513.5   $        26.2  $      (153.9) $       590.4
                                              =============   ============   =============  =============   ============



                                       51

<PAGE>


          TRANSPORTATION TECHNOLOGIES INDUSTRIES, INC. AND SUBSIDIARIES

                   Condensed Consolidating Statement of Income
                    For the Three Months Ended March 31, 1999
                                  (In millions)
                                   (Unaudited)

                                                Parent         Guarantor
                                                COMPANY      SUBSIDIARIES    JAIX LEASING   ELIMINATIONS    CONSOLIDATED


Total revenue............................... $         --   $        295.9  $          2.5 $         --   $        298.4
Cost of sales...............................           --            248.1             1.4           --            249.5
                                              -------------   ------------   -------------  -------------   ------------
  Gross profit..............................           --             47.8             1.1           --             48.9
Selling, general, administrative
 and amortization expenses..................            0.5           15.8             0.2           --             16.5
                                              -------------   ------------   -------------  -------------   ------------
   Operating income ........................           (0.5)          32.0             0.9           --             32.4
Interest expense, net.......................            3.8            2.9             0.2           --              6.9
Equity (earnings) of subsidiaries...........          (17.5)          --              --            (17.5)          --
Provision (benefit) for income taxes........           (1.7)          12.0             0.3           --             10.6
                                              -------------   ------------   -------------  -------------   ------------
Net income (loss) before
   extraordinary item.......................           14.9           17.1             0.4          (17.5)          14.9
Extraordinary item net of
   income tax...............................           (0.3)          --              --             --             (0.3)
                                              -------------   ------------   -------------  -------------   ------------
Net income (loss)........................... $         14.6 $         17.1  $          0.4 $        (17.5)$         14.6
                                              =============   ============   =============  =============   ============









                                       52

<PAGE>


          TRANSPORTATION TECHNOLOGIES INDUSTRIES, INC. AND SUBSIDIARIES

                 Condensed Consolidating Statement of Cash Flows
                    For the Three Months Ended March 31, 1999
                                  (In millions)
                                   (Unaudited)

                                                 Parent        Guarantor
                                                 COMPANY      SUBSIDIARIES    JAIX LEASING   ELIMINATIONS   CONSOLIDATED


CASH FLOWS FROM
 OPERATING ACTIVITIES....................... $         (9.5)$         27.3  $          2.8 $         --   $         20.6

CASH FLOWS FROM
 INVESTING ACTIVITIES:
  Capital expenditures......................           --             (1.8)           --             --             (1.8)
  Leasing business asset additions..........           --             --              (1.2)          --             (1.2)
                                              -------------   ------------   -------------  -------------   ------------
Cash provided by (used for)
   investing activities.....................           --             (1.8)           (1.2)          --             (3.0)

CASH FLOWS FROM
 FINANCING ACTIVITIES:
  Payments of term loans
   and capital lease........................          (20.0)          (0.1)           --             --            (20.1)
  Payments of JAIX Leasing debt.............           --             --              (0.1)          --             (0.1)
  Intercompany advances.....................           (2.2)           2.2            --             --             --
  Payment of deferred financing
    costs and other.........................            0.2           --              (0.2)          --             --
  Dividends received (paid).................           25.0          (25.0)           --             --             --
                                              -------------   ------------   -------------  -------------   ------------
Cash provided by (used for)
   financing  activities....................            3.0          (22.9)           (0.3)          --            (20.2)

Net increase (decrease) in cash
 and cash equivalents.......................           (6.5)           2.6             1.3           --             (2.6)
CASH AND CASH
 EQUIVALENTS,
  beginning of period.......................           47.4          (13.5)            5.2           --             39.1
                                              -------------   ------------   -------------  -------------   ------------

CASH AND CASH
 EQUIVALENTS,
  end of period............................. $         40.9 $        (10.9) $          6.5 $         --   $         36.5
                                              =============   ============   =============  =============   ============




                                       53

<PAGE>


          TRANSPORTATION TECHNOLOGIES INDUSTRIES, INC. AND SUBSIDIARIES

                      Condensed Consolidating Balance Sheet
                             as of December 31, 1998
                                  (In millions)


                                                 Parent         Guarantor
                                                 COMPANY      SUBSIDIARIES   JAIX LEASING   ELIMINATIONS    CONSOLIDATED


Cash and cash equivalents................... $         47.4 $        (13.5) $          5.2 $         --   $         39.1
Accounts receivable, net....................           --             81.3             0.4           --             81.7
Inventories.................................           --             66.7            --             --             66.7
Prepaid expenses and other..................            3.1           12.0             1.1           --             16.2
                                              -------------   ------------   -------------  -------------   ------------
     Total current assets...................           50.5          146.5             6.7           --            203.7

Property, plant and equipment, net..........            2.4          114.4            18.2           (0.3)         134.7
Other assets................................          168.1          238.5             0.3         (160.9)         246.0
                                              -------------   ------------   -------------  -------------   ------------

     Total assets........................... $        221.0 $        499.4  $         25.2 $       (161.2)$        584.4
                                              =============   ============   =============  =============   ============

Accounts payable............................ $         --   $         65.4  $          0.2 $         --   $         65.6
Other current liabilities...................          (16.0)          93.9             2.4           --             80.3
                                              -------------   ------------   -------------  -------------   ------------
     Total current liabilities..............          (16.0)         159.3             2.6           --            145.9

Noncurrent liabilities......................           --             78.8             3.5           --             82.3
Long-term debt, less current
  maturities and intercompany
  advances (receivables)....................          126.3          110.5             8.7           --            245.5

Total shareholders' equity..................          110.7          150.8            10.4         (161.2)         110.7
                                              -------------   ------------   -------------  -------------   ------------

     Total liabilities and shareholders'
          equity............................ $        221.0 $        499.4  $         25.2 $       (161.2)$        584.4
                                              =============   ============   =============  =============   ============



                                       54

<PAGE>


          TRANSPORTATION TECHNOLOGIES INDUSTRIES, INC. AND SUBSIDIARIES

                   Condensed Consolidating Statement of Income
                    For the Three Months Ended March 31, 1998
                                  (In millions)
                                   (Unaudited)

                                                  Parent       Guarantor
                                                  COMPANY     SUBSIDIARIES    JAIX LEASING   ELIMINATIONS    CONSOLIDATED


Total revenue............................... $         --   $        228.8  $          2.4 $         --   $        231.2
Cost of sales...............................           --            199.2             1.5           --            200.7
                                              -------------   ------------   -------------  -------------   ------------
  Gross profit .............................           --             29.6             0.9           --             30.5
Selling, general, administrative
 and amortization expenses..................            0.4           14.9            --             --             15.3
                                              -------------   ------------   -------------  -------------   ------------
Gain on sale of leased freight cars.........           --             --              (1.2)          --             (1.2)
Patent litigation settlement................           --            (16.8)           --             --            (16.8)
                                              -------------   ------------   -------------  -------------   ------------
  Operating income .........................           (0.4)          31.5             2.1           --             33.2
Interest expense, net.......................            3.4            4.7             0.5           --              8.6
Equity (earnings) of subsidiaries...........          (16.3)          --              --             16.3           --
Provision (benefit) for income
  taxes.....................................           (1.5)          11.5             0.6           --             10.6
                                              -------------   ------------   -------------  -------------   ------------
  Net income (loss)......................... $         14.0 $         15.3  $          1.0 $        (16.3)$         14.0
                                              =============   ============   =============  =============   ============





                                       55

<PAGE>


          TRANSPORTATION TECHNOLOGIES INDUSTRIES, INC. AND SUBSIDIARIES

                 Condensed Consolidating Statement of Cash Flows
                    For the Three Months Ended March 31, 1998
                                   (millions)
                                   (Unaudited)

                                                  Parent         Guarantor
                                                  COMPANY      SUBSIDIARIES    JAIX LEASING  ELIMINATIONS    CONSOLIDATED


CASH FLOWS FROM
 OPERATING ACTIVITIES....................... $         (8.9)$         (1.9) $         (0.1)$         --   $        (10.9)

CASH FLOWS FROM
 INVESTING ACTIVITIES:
  Capital expenditures .....................           --             (1.8)           --             --             (1.8)
  Leasing business asset additions..........           --             --              (2.2)          --             (2.2)
Proceeds from sale of leased
  freight cars..............................           --             --              24.3           --             24.3
                                              -------------   ------------   -------------  -------------   ------------
Cash provided by (used for)
  investing activities......................           --             (1.8)           22.1           --             20.3

CASH FLOWS FROM
 FINANCING ACTIVITIES:
 Payments of term loans and
   capital leases...........................           (0.8)          (0.1)           --             --             (0.9)
  Net Borrowings under
   JAIX Leasing debt........................           --             --             (19.7)          --            (19.7)
  Intercompany advances.....................           (2.0)           2.0            --             --             --
                                              -------------   ------------   -------------  -------------   ------------
Cash provided by (used for)
   financing activities.....................           (2.8)           1.9           (19.7)          --            (20.6)

Net increase (decrease) in cash
 and cash equivalents.......................          (11.7)          (1.8)            2.3           --            (11.2)
CASH AND CASH
 EQUIVALENTS,
  beginning of period.......................           25.1            3.8             2.0           --             30.9
                                              -------------   ------------   -------------  -------------   ------------

CASH AND CASH
 EQUIVALENTS,
  end of period............................. $         13.4 $          2.0  $          4.3 $         --   $         19.7
                                              =============   ============   =============  =============   ============


</TABLE>


                                       56

<PAGE>


          TRANSPORTATION TECHNOLOGIES INDUSTRIES, INC. AND SUBSIDIARIES

ITEM 2.

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

GENERAL

The Company conducts its continuing  business in the truck components segment of
the  transportation   industry  and  is  a  leading  manufacturer  of  wheel-end
components, seating, steerable drive axles, gearboxes and other castings for the
heavy-duty  truck industry.  The Company's  discontinued  operations were in the
freight car segment and  included a leading  manufacturer  and lessor of new and
rebuilt  freight  cars used for hauling  coal,  intermodal  containers,  highway
trailers, automobiles, agricultural and mining products.

The Company's  sales are affected to a  significant  degree by the Class 8 truck
markets  which  are  subject  to  significant   fluctuations   due  to  economic
conditions,  changes  in the  alternative  methods of  transportation  and other
factors.  There can be no assurance that  fluctuations  in such markets will not
have a  material  adverse  effect on the  results  of  operations  or  financial
condition of the Company.

RESULTS OF CONTINUING OPERATIONS
THREE MONTHS ENDED MARCH 31, 1999 AND 1998
NET SALES

Net sales for the three  months  ended March 31, 1999  increased  3.1% to $117.3
million from $113.8 million in the first quarter of 1998.

COST OF SALES AND GROSS PROFITS

Cost of sales for the first  quarter as a percent of net sales was 79.0% in 1999
compared  to 79.9%  in  1998.  Related  gross  profits  were  21.0%  and  20.1%,
respectively.  The  increase  in  gross  profit  margins  was due  primarily  to
increased manufacturing efficiency.

SELLING, GENERAL, ADMINISTRATIVE AND AMORTIZATION

Selling,  general and administrative  expenses as a percentage of net sales were
8.6% and 8.7% in the first quarter of 1999 and 1998, respectively.  Amortization
expense was $1.7 million in both the first quarter of 1999 and 1998.

OPERATING INCOME

Operating  income was $12.8  million in the first  quarter of 1999,  compared to
$11.3  million in the first  quarter of 1998.  During the first quarter of 1999,
increased sales and margins accounted for $1.7 million

                                       57

<PAGE>


          TRANSPORTATION TECHNOLOGIES INDUSTRIES, INC. AND SUBSIDIARIES

of the increase,  while selling, general and administrative expense increased in
the first quarter of 1999 by $0.2 million over first quarter 1998 levels.

OTHER
Interest expense,  net, was $6.8 million in the first quarter of 1999,  compared
to $7.3 million in the first quarter of 1998. The reduced  interest  expense was
due to lower levels of the Company's term debt.

The Company recorded an  extraordinary  item, net of income tax, of $0.3 million
in the first  quarter of 1999 due to the early  repayment  of $20.0 of Tranche B
Term debt.

Net income and  diluted  earnings  per share for the first  quarter of 1999 were
$14.6  million  and $1.44,  respectively,  compared  to net  income and  diluted
earnings  per share of $14.0  million  and  $1.40,  respectively,  for the first
quarter of 1998.

LIQUIDITY AND CAPITAL RESOURCES

For the three  months  ended  March 31,  1999,  the Company  provided  cash from
operations of $2.7 million  compared with a use of cash of $13.7 million for the
first three  months of 1998.  The Company  used $1.2 million and $1.0 million of
cash in the first three  months of 1999 and 1998,  respectively,  for  investing
activities for capital expenditures. Cash used by financing activities was $19.8
million for the first three months of 1999,  due mainly to the pay down of $20.1
million of term loan principal  payments and capital lease.  For the first three
months of 1998, cash used in financing  activities was $0.9 million representing
the scheduled pay down of debt.

As of March 31, 1999,  there was $36.6 million of term loans  outstanding  under
the  Senior  Bank  Facilities,  $182.3  million  of  Notes  outstanding,  and no
borrowings  under the $75  million  revolving  credit line under the Senior Bank
Facilities. Availability under the revolving credit line, after consideration of
outstanding  letters of credit of $13.5 million,  was $61.5 million.  The Senior
Bank  Facilities  were  refinanced  on April 29,  1999 in  conjunction  with the
acquisition  of  Imperial.  Interest  payments  on the  Notes and  interest  and
principal  payments  under  the  Senior  Bank  Facility  represent   significant
liquidity  requirements for the Company.  The Notes require semiannual  interest
payments  of  approximately  $10.6  million.   Borrowings  under  the  new  bank
facilities  bear  interest at floating  rates and require  interest  payments on
varying dates  depending upon the interest rate option  selected by the Company.
The $56.6 million of outstanding  Tranche B term loans were  completely paid off
by April,  1999 and $80.0  million  of the  originally  outstanding  debt  ($100
million) under the new bank facilities were repaid in June and July of 1999 with
proceeds from the sale of the Railcar Business.

The  Company   believes  that  the  cash  flow  generated  from  its  continuing
operations,  together with amounts  available  under its revolving  credit line,
should be  sufficient  to fund its debt service  requirements,  working  capital
needs,  anticipated capital expenditures and other operating expenses (including
expenditures  required by applicable  environmental  laws and regulations).  The
Company's future  operating  performance and ability to service or refinance the
Notes and to extend or refinance the

                                       58

<PAGE>


          TRANSPORTATION TECHNOLOGIES INDUSTRIES, INC. AND SUBSIDIARIES

new Senior Bank Credit Facilities will be subject to future economic  conditions
and to  financial,  business  and other  factors,  many of which are  beyond the
Company's control.

As of March  31,  1999,  the  Company's  balance  sheet  included  cash of $29.1
million.

IMPERIAL GROUP ACQUISITION
Effective  April 29, 1999,  the Company  acquired the assets of Imperial  Group,
Inc.  (Imperial).  Imperial is a leading Tier I and Tier II supplier of body and
chassis  components for heavy-duty Class 8 truck  manufacturers  and transit bus
manufacturers.  The purchase price for Imperial was approximately  $60.1 million
consisting of $57.4 million in cash and 156,740  shares of the Company's  common
stock.   The  acquisition  was  accounted  for  under  the  purchase  method  of
accounting. The acquisition is subject to a

future  working  capital  adjustment.  The  purchase  price is also subject to a
contingent  earn out of up to $4.0  million,  based on the results of Imperial's
Washington  plant for the 24 months ended April 2000.  The Company also incurred
transaction  costs of $0.7 million and issued 36,500 shares of restricted  stock
to two Imperial employees valued at $0.6 million,  which vest ratably over three
years if employment continues.

NEW SENIOR BANK CREDIT FACILITY
In conjunction with the acquisition of Imperial,  the Company,  on April 29,1999
entered into a new Senior Bank Credit Facility. The new facility is comprised of
a $50 million  Term A Loan, a $50 million Term B Loan and an undrawn $75 million
Revolving  Credit   Facility.   Proceeds  were  used  to  finance  the  Imperial
acquisition,  to refinance the Company's  outstanding  senior bank debt of $36.6
million  (resulting  in an  extraordinary  non-cash  after  tax  charge  of $1.7
million),  and for working  capital and other general  corporate  purposes.  The
Company  incurred  and  deferred  $2.2  million  of costs in  obtaining  the new
financing which will be deferred and amortized over the term of the related debt
(5-6 years).

At the Company's  election,  interest rates per annum on the new Term A loan and
the new Revolving Credit Facility are fluctuating  rates of interest measured by
reference to either (a) an adjusted London inter-bank  offered rate (LIBOR) plus
a borrowing margin or (b) an alternate base rate (ABR) plus a borrowing  margin.
Such borrowing margins range between 1.50% and 2.50% for LIBOR loans and between
0.50% and 1.50% for ABR loans, fluctuating within each range in 0.25% increments
based on the Company  achieving certain  financial  results.  Interest rates per
annum  applicable to the Term B loan are either (a) LIBOR plus a margin of 2.75%
or (b) ABR plus a margin of 1.75%. Additionally,  various fees related to unused
commitments,  letters of credit and  administration of the facility are incurred
by the  Company.  Borrowings  under the new  Senior  Bank  Credit  Facility  are
guaranteed by each of the Company's  subsidiaries  and are secured by the assets
and stock of the Company and its subsidiaries. The Term A Loan and the Revolving
Credit  Facility  mature on April 29, 2004 and the Term B Loan  matures on April
29, 2005.

The new  Senior  Bank  Credit  Facility  contains  various  financial  covenants
including  capital  expenditure  limitations,   minimum  leverage  and  interest
coverage ratios, and minimum net worth. The agreement

                                       59

<PAGE>


          TRANSPORTATION TECHNOLOGIES INDUSTRIES, INC. AND SUBSIDIARIES

also restricts the Company from paying dividends and making other  distributions
in certain circumstances,  and limits the ability to repurchase common stock and
prepay the Senior Subordinated Notes.

On April 1, 1999,  the  Company,  through its wholly owned  subsidiary,  Bostrom
Seating,  Inc.,  issued  Industrial  Revenue  Bonds for $3.1 million  which bear
interest  at a variable  rate (3.35% as of April 1, 1999) and can be redeemed by
the Company at any time.  The bonds are secured by a letter of credit  issued by
the Company.  The bonds have no  amortization  and mature in 2014. The bonds are
also  subject to a weekly "put"  provision  by the holders of the bonds.  In the
event that any or all of the bonds are put to the Company under this  provision,
the Company would either  refinance such bonds with additional  borrowings under
the new Revolving Credit Facility or use available cash on hand.

RAILCAR BUSINESS DISPOSITION

On June 3, 1999,  the Company  completed the sale of its freight car  operations
comprised  of three wholly owned  subsidiaries  - JAC,  FCS, and JAIX Leasing to
Rabbit Hill  Holdings,  Inc.  (the Buyer).  The Company  received  consideration
consisting  of  approximately  $101.3  million  in cash,  contingent  additional
consideration  of $20 million and a 20 percent equity  interest in the Buyer. In
addition,  the Buyer assumed substantially all of the liabilities of the freight
car operations,  including $14.4 million of debt. The 20 percent equity interest
in the  Buyer is  comprised  of common  and  preferred  stock,  some of which is
non-voting.   Further,   the  Company's   rights  with  respect  to  voting  and
transferability  of its equity  interest  are limited  and, in  particular,  the
Company  granted a proxy to vote its equity  interest to another  shareholder of
Buyer under certain circumstances. The sale resulted in an estimated pretax gain
of $46.8  million after  consideration  of estimated  transaction  costs of $4.2
million and a related pension  curtailment  loss of $0.3 million.  The after-tax
gain on the disposition of the railcar  business of 29.8 million was recorded in
the Company's results for the second quarter of 1999. Approximately $2.5 million
of additional gain was deferred due to the Company's  continuing interest in the
Railcar  Business.   Proceeds  from  the  $20.0  million  contingent  additional
consideration  will be  recorded  as a gain,  if and when  collected.  Also as a
result of the sale,  approximately  $80.0  million of senior  bank debt was paid
subsequent to the acquisition  which resulted in the after-tax write off of $2.2
million of unamortized deferred financing costs.

Effective May 17, 1999, the Company  acquired  certain assets and liabilities of
EMI Company  (EMI),  an iron  foundry  and  machining  company  located in Erie,
Pennsylvania.  The Company paid $16.5  million in cash for  property,  plant and
equipment and a working capital  adjustment of approximately  $2.2 million.  The
acquisition was accounted for under the purchase method of accounting.



                                       60

<PAGE>


          TRANSPORTATION TECHNOLOGIES INDUSTRIES, INC. AND SUBSIDIARIES

YEAR 2000

The Year  2000  issue is the  result  of  date-sensitive  devices,  systems  and
computer programs that were deployed using two digits rather than four to define
the applicable year. Any such technology may recognize a year containing "00" as
the year 1900  rather than the year 2000.  This issue  could  result in a system
failure or miscalculations  causing disruptions of operations  including,  among
other things, a temporary inability to process transactions or engage in similar
normal business activities.

In 1996,  the  Company  initiated  a  comprehensive  program to ensure  that its
various business systems continue to function  properly in the year 2000. By the
end of 1998,  all  critical  business  systems at each  operating  unit had been
reviewed,  modified if necessary, and tested. Many non-critical business systems
had also been reviewed, modified and tested. All non-critical systems were fully
tested and  modified by mid 1999.  Assessment  of  manufacturing  processes  and
facility management systems was completed by mid 1999.

Additionally, the Company has assessed readiness for the year 2000 key suppliers
and other third  parties with whom it has  significant  business  relationships.
Information  requests have been  distributed and replies have been received.  No
material risks have been identified at this time. An ongoing  monitoring process
is in place and will continue for the remainder of 1999.

Based upon the accomplishments to date, appropriate  contingency plans are being
developed.  If  however,  systems of the Company or its key  suppliers  or other
third parties with whom it has significant  business  relationships are not Year
2000  compliant on a timely basis and a  contingency  plan is not developed on a
timely basis,  the Year 2000 issue could have a material  adverse  effect on the
Company's operations and financial condition.

Beginning  in  1996,  as  part  of  the  Company's  ongoing  information  system
improvement  process,  its  enterprise  systems were upgraded,  which  partially
mitigated the impact of the Year 2000  problem.  Excluding the cost of upgrading
the enterprise systems, the pretax cost incurred to date of becoming "Year 2000"
compliant  has been  approximately  $0.6  million and is not expected to be more
than $0.7 million for the total  project.  Such costs are being  funded  through
operating cash flows.

The cost of the project and  expected  outcomes are based on  management's  best
estimates,  which were derived  using  numerous  assumptions  of future  events,
including the continued  availability  of certain  resources and other  factors.
However,  there can be no guarantee  that these  estimates  will be achieved and
actual results could differ materially from those anticipated.  Specific factors
that might cause such material  differences include, but are not limited to, the
availability  and cost of personnel  trained in this area, the ability to locate
and correct all relevant computer code, and similar uncertainties. Additionally,
there can be no  guarantee  that the  systems  of other  companies  on which the
Company's systems rely will be timely converted, or that a failure to convert by
another  company,  or a  conversion  that is  incompatible  with  the  Company's
systems, would not have a material adverse effect on the Company.


                                       61

<PAGE>


          TRANSPORTATION TECHNOLOGIES INDUSTRIES, INC. AND SUBSIDIARIES

ENVIRONMENTAL MATTERS

The Company's subsidiaries are currently involved in several matters relating to
the  investigation  and/or  remediation of locations where the subsidiaries have
arranged for the disposal of foundry and other wastes. Such matters include five
situations  in  which  the  Company,  through  its TCI  subsidiaries  and  their
predecessors,  have been named or are  believed  to be  potentially  responsible
parties  ("PRP")  in the  contamination  of the  sites.  With  respect to claims
involving  Gunite  Corporation  ("Gunite"),  TCI and  Gunite in  September  1997
entered into a private-party  settlement (the  "Settlement")  of certain pending
litigation  with a prior  owner of  Gunite,  pursuant  to which  each of TCI and
Gunite and the prior owner withdrew their claims against the other. As of result
of the  Settlement,  TCI and Gunite will not be responsible  for liabilities and
costs related to certain  alleged  contamination  of Gunite's  facilities and at
certain  off-site  properties to the extent  arising out of operations of Gunite
prior to the  acquisition  of Gunite by TCI in September  1987.  As of March 31,
1999, based on all of the information  currently  available to the Company,  the
Company has an environmental  reserve of $10.7 million which management believes
its adequate to cover future expenditures. This reserve is based on current cost
estimates  and does not reduce  estimated  expenditures  to net  present  value,
although the  Company's  subsidiaries  are not likely to incur costs for most of
the reserved  matters until several years in the future.  Any cash  expenditures
required  by  the  Company  or  its   subsidiaries  to  comply  with  applicable
environmental laws and/or to pay for any remediation efforts will not be reduced
or otherwise affected by the existence of the environmental  reserve. Due to the
early stage of  investigation  of many of the sites and  potential  remediations
referred to above,  there are significant  uncertainties  as to waste quantities
involved,  the extent and timing of the remediation which will be required,  the
range  of  acceptable  solutions,   costs  of  remediation  and  the  number  of
potentially  responsible parties contributing to such costs. Based on all of the
information  presently  available,  the Company believes that the  environmental
reserve  will be  adequate  to cover  its  future  costs  related  to the  sites
associated with the  environmental  reserve,  and that any additional costs will
not have a material  adverse  effect on the  financial  condition  or results of
operations  of the Company.  However,  the discovery of  additional  sites,  the
modification  of  existing  laws or  regulations,  the  imposition  of joint and
several liability or the uncertainties  referred to above could result in such a
material adverse effect.

NEW ACCOUNTING PRONOUNCEMENTS
SFAS No. 133, "Accounting for Derivative Instruments and Hedging Activities" was
issued in June 1998 and must be  adopted by the  Company by the year 2000.  This
new pronouncement  will require the Company to record derivatives on the balance
sheet as  assets  or  liabilities,  measured  at fair  value and gains or losses
resulting  from the changes in the values of those  derivatives  to be accounted
for  depending on the use of the  derivative  and whether it qualifies for hedge
accounting.  The Company is  evaluating  the  standard and does not expect it to
have a material  impact on the  financial  results or  condition  of the Company
because the use of derivatives at the Company is not significant.



                                       62

<PAGE>


          TRANSPORTATION TECHNOLOGIES INDUSTRIES, INC. AND SUBSIDIARIES

FORWARD-LOOKING STATEMENTS

The foregoing  outlook  contains  forward-looking  statements  that are based on
current  expectations  and are  subject to a number of risks and  uncertainties.
Actual results could differ materially from current expectations due to a number
of factors,  including  general  economic  conditions;  competitive  factors and
pricing  pressures;  shifts  in  market  demand,  the  performance  and needs of
industries served by the Company's businesses; and the risks described from time
to time in the Company's Securities and Exchange Commission reports.

EFFECTS OF INFLATION

General price inflation has not had a material  impact on the Company's  results
of operations.


                                       63





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