FAIRCHILD CORP
424B4, 1999-08-10
BOLTS, NUTS, SCREWS, RIVETS & WASHERS
Previous: BALDWIN & LYONS INC, SC 13G, 1999-08-10
Next: BARD C R INC /NJ/, 10-Q, 1999-08-10



<PAGE>

                                                     RULE NO. 424(b)(4)
                                                     REGISTRATION NO. 333-80311


PROSPECTUS

                           The Fairchild Corporation

                                Exchange Offer
                                      for
                    $225,000,000 Aggregate Principal Amount
                                      of
                  10 3/4% Senior Subordinated Notes Due 2009

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

                            Terms of Exchange Offer

 .  The exchange offer expires 5:00        .  The exchange of the outstanding
   p.m., New York City time, on              notes will not be a taxable
   September 10, 1999, unless                exchange for U.S. federal income
   extended.                                 tax purposes.

 .  The exchange is subject to             .  We will not receive any cash
   certain customary conditions,             proceeds from the exchange offer.
   which may be waived by us.
                                          .  The terms of the notes to be
 .  All outstanding 10 3/4% Senior            issued in exchange for the
   Subordinated Notes due 2009 that          outstanding notes are
   are validly tendered and not              substantially identical to the
   withdrawn will be exchanged.              outstanding notes, except for
                                             certain transfer restrictions and
 .  At any time prior to the                  registration rights relating to
   expiration of this exchange               the outstanding notes.
   offer, you may withdraw any
   outstanding notes you have             .  Any outstanding notes not validly
   tendered.                                 tendered will remain subject to
                                             existing transfer restrictions.

   Each broker-dealer that receives exchange notes for its own account
pursuant to this offer must acknowledge that it will deliver a prospectus in
connection with any resale of such exchange notes. The letter of transmittal
states that by acknowledging and by delivering a prospectus, the broker-dealer
will not be deemed to admit that it is an "underwriter" within the meaning of
the Securities Act.

   This prospectus, as it may be amended or supplemented, may be used by a
broker-dealer in connection with resales of exchange notes received pursuant
to this offer where such exchange notes were acquired by the broker-dealer as
a result of market-making activities or other trading activities. We have
agreed to make this prospectus available to any broker-dealer for use in
connection with any such resale for either 180 days after the consummation of
the exchange offer or, if shorter, for the period during which broker-dealers
are required by law to deliver this prospectus. See "Plan of Distribution."

   See "Risk Factors" beginning on page 13 for a discussion of certain factors
that should be considered by holders who tender their outstanding notes in the
exchange offer.

   There has not previously been any public market for the exchange notes that
will be issued in the exchange offer. We do not intend to list the exchange
notes on any national stock exchange or on the Nasdaq Stock Market. There can
be no assurance that an active market for such exchange notes will develop.

   Neither the Securities and Exchange Commission nor any state securities
commission has approved or disapproved the notes to be distributed in the
exchange offer, nor have any of these organizations passed upon the adequacy
or accuracy of this prospectus. Any representation to the contrary is a
criminal offense.

                                August 9, 1999
<PAGE>

   You should rely only on information contained in this document or to which
we have referred you. We have not authorized anyone to provide you with
information that is different. This document may only be used where it is
legal to sell these securities. The information in this document may only be
accurate on the date of this document.

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

                               TABLE OF CONTENTS

<TABLE>
<S>                                   <C>
                                      Page
                                      ----
Forward-Looking Statements..........    ii
Prospectus Summary..................     1
The Fairchild Corporation...........     1
Recent Transactions.................     3
Risk Factors........................    13
Where You Can Find More
 Information........................    21
Use of Proceeds.....................    22
Capitalization......................    23
The Fairchild Corporation Unaudited
 Pro Forma Consolidated
 Financial Statements ..............    24
Selected Consolidated Financial Data
 of the Company.....................    39
Selected Consolidated Financial Data
 of KTI.............................    41
</TABLE>
<TABLE>
<S>                                   <C>
                                      Page
                                      ----
Management's Discussion and
 Analysis of Results of Operations
 and Financial Condition............    42
Industry............................    57
Business............................    60
Management..........................    70
Description of New Credit Facility..    74
The Exchange Offer..................    75
Description of the Notes............    84
Material Federal Tax
 Considerations.....................   120
Plan of Distribution................   123
Legal Matters.......................   123
Experts.............................   123
Index to Financial Statements.......   F-1
</TABLE>

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

Incorporation of Certain Information by Reference

   The Commission allows Fairchild to incorporate by reference information
into this prospectus, which means that Fairchild can disclose important
information by referring you to another document filed separately with the
Commission. Information incorporated by reference is considered part of this
prospectus, except to the extent that this prospectus supersedes the
information.

   This prospectus incorporates by reference the information contained in the
following documents previously filed by Fairchild with the Commission
(Commission file number 1-6560):

     (a) Fairchild's Annual Report on Form 10-K for the fiscal year ended
  June 30, 1998;

     (b) Fairchild's Quarterly Reports on Form 10-Q for the periods ended
  September 27, 1998, December 27, 1998, as amended by Form 10-Q/A filed
  March 25, 1999, and March 28, 1999; and

     (c) Fairchild's Current Reports on Form 8-K dated March 12, 1998, April
  23, 1998, June 26, 1998, December 26, 1998, April 9, 1999, May 5, 1999 and
  June 25, 1999.

   Fairchild also incorporates by reference the information contained in all
other documents Fairchild files with the Commission after the date of this
prospectus. The information contained in any such document will be considered
part of this prospectus from the date the document is filed and will
supplement or amend the information contained in this prospectus.

   We will provide you, without charge, a copy of any or all of the
information that is incorporated by reference in this prospectus. To obtain
timely delivery, requests for copies should be made not later than September
2, 1999 (five business days before the expiration of the exchange offer) to
The Fairchild Corporation, 45025 Aviation Drive, Suite 400, Dulles, Virginia
20166, telephone: 703-478-5800.

                                       i
<PAGE>

                          FORWARD-LOOKING STATEMENTS

   This prospectus includes and incorporates by reference forward-looking
statements within the meaning of the Private Securities Litigation Reform Act
of 1995. These statements relate to analyses and other information which are
based on forecasts of future results and estimates of amounts not yet
determinable. These statements also relate to our future prospects,
developments and business strategies.

   These forward-looking statements are identified by their use of terms and
phrases such as "anticipate," "believe," "could," "estimate," "expect,"
"intend," "may," "plan," "predict," "project," "will" and similar terms and
phrases, including references to assumptions. These statements are contained
in sections entitled "Summary," "Risk Factors," "Management's Discussion and
Analysis of Results of Operations and Financial Condition," "Business" and
other sections of this prospectus and in the documents incorporated by
reference in this prospectus.

   These forward-looking statements involve risks and uncertainties, including
current trend information, projections for deliveries, backlog and other trend
projections, that may cause our actual future activities and results of
operations to be materially different from those suggested or described in
this prospectus. These risks include:

  .  product demand;

  .  our dependence on the aerospace industry;

  .  reliance on Boeing and the Airbus consortium of companies;

  .  customer satisfaction and qualification issues;

  .  labor disputes;

  .  competition, including recent intense price competition;

  .  our ability to integrate and realize anticipated synergies relating to
     the merger with Kaynar Technologies Inc.;

  .  our ability to achieve and execute internal business plans;

  .  worldwide political instability and economic growth;

  .  and the impact of any economic downturns and inflation, including the
     recent weaknesses in the currency, banking and equity markets of
     countries in South America and in the Asia/Pacific region.

   Our risks are more specifically described in "Risk Factors" and in our
Annual Report on Form 10-K and Quarterly Reports on Form 10-Q, which are
incorporated by reference in this prospectus. If one or more of these risks or
uncertainties materializes, or if underlying assumptions prove incorrect, our
actual results may vary materially from those expected, estimated or
projected. We will not update these forward-looking statements, even if new
information, future events or other circumstances have made them incorrect or
misleading.

                                      ii
<PAGE>

                               PROSPECTUS SUMMARY

   The following is a summary of the more detailed information and consolidated
financial statements including the notes thereto, appearing elsewhere in, or
incorporated by reference into, this prospectus. Except where otherwise
indicated and unless the context otherwise requires, all references in this
prospectus to (a) the terms "we," "our," "us," the "Company" and "Fairchild"
refer to The Fairchild Corporation and its subsidiaries, including KTI, (b) the
term "KTI" refers to Kaynar Technologies Inc. and its subsidiaries and (c)
references in this prospectus to the term "Note" or "Notes" mean the
outstanding notes and the exchange notes. All references to "fiscal" in
connection with a year shall mean the 12 months ended June 30.

                           THE FAIRCHILD CORPORATION

   We are a leading worldwide aerospace and industrial fastener manufacturer
and distribution logistics manager and, through our wholly-owned subsidiary,
Banner Aerospace, Inc., an international supplier to the aerospace industry,
distributing a wide range of aircraft parts and related support services.
Through internal growth and strategic acquisitions, we have become one of the
leading suppliers of fasteners to aircraft original equipment manufacturers,
such as Boeing, the Airbus consortium of companies, and separately Lockheed
Martin, British Aerospace, DaimlerChrysler Aerospace, Aerospatiale and CASA,
subcontractors to OEMs, independent distributors and the aerospace aftermarket.
Concurrently with the offering of the outstanding notes, we acquired KTI, a
leading manufacturer and designer of specialty fasteners, fastening systems and
related components primarily used by OEMs and their subcontractors in the
production of commercial aircraft and defense products. In addition, we
manufacture other specialty fasteners and related products for sale in the
automotive, electronic and other industrial markets, and their associated
aftermarkets. For the twelve months ended March 28, 1999, we had net sales of
$620.1 million and EBITDA of $35.8 million, and on a pro forma basis for the
acquisition of KTI and certain other transactions our net sales would have been
$760.0 million and our EBITDA would have been $95.4 million for the same
period.

   Our business strategy is as follows:

   Maintain Quality Leadership. The aerospace market is extremely demanding in
terms of precision manufacturing and all parts must be certified by OEMs
pursuant to the Federal Aviation Administration's ("FAA") regulations and those
of other equivalent foreign regulators. Substantially all of our plants are
ISO-9000 approved. We have won numerous industry and customer quality awards
and are preferred suppliers for major aerospace customers. In order to be named
a preferred supplier, a company must qualify its products through a customer
specific quality assurance program and adhere to it strictly. Approvals and
awards we have obtained include: Boeing D1 9000 Rev A; Boeing (St. Louis)
Silver Supplier; Boeing Source Approved; DaimlerChrysler Aerospace Source
Approved; General Electric Source Approved; Pratt & Whitney Source Approved;
Lockheed Martin Star Supplier; and DISC Large Business Supplier of the Year.

   Lower Manufacturing Costs. We have invested significantly over the past few
years in state-of-the-art machinery, employee training and manufacturing
techniques to produce products at the lowest cost while maintaining high
quality. This investment in process superiority has resulted in increased
capacity, lower break-even levels in the various plants of both companies and
faster cycle times, while reducing defect levels and improving turnaround times
for customers. For example, the customer rejection rate at our aerospace
fasteners segment has fallen from an average of 18.2% in Fiscal 1995 to an
average of 1.4% for the first nine months of Fiscal 1999. In addition, scrap
and rework costs as a percentage of net sales in our aerospace fasteners
segment have fallen from an average of 9.3% in Fiscal 1995 to an average of
4.0% for the first nine months of Fiscal 1999. Our on-time delivery rate in our
aerospace fasteners segment has improved significantly since Fiscal 1997, to
levels that are currently the best in our operating history. We view these
improvements as one of the keys to our business success that will allow us to
better manage industry cycles.

                                       1
<PAGE>


   Supply Logistics Services. Our aerospace industry customers are increasingly
requiring additional supply chain management services as they seek to manage
inventory and lower their manufacturing costs. In response, we are developing a
number of logistics and supply chain management services that we expect will
contribute to our growth and add value to our customers.

   Capitalize on Global Presence. The aerospace industry is global and
customers increasingly seek suppliers with the ability to provide reliable and
timely service worldwide. Our recent combination with KTI provides us with
increased manufacturing and distribution capabilities in the U.S. and Europe
and sales offices worldwide.

   Grow through Acquisitions. Despite a trend toward consolidation, the
aerospace components industry remains fragmented. Consolidation has been
driven, in part, by the combination of the OEMs as they seek to reduce their
procurement costs. We have successfully integrated a number of acquisitions,
achieving material synergies in the process, and anticipate further
opportunities to do so in the future.

   Our strategy is based on the following strengths:

   Complementary Market Share and Expanded Product Range. Historically, both
KTI and we have focused on different market segments where economies of scale
could be achieved through the ability to produce high quality parts at low
cost. As a result of the acquisition of KTI, we have expanded the range of
products we offer. This expansion will permit us to provide our customers with
more complete fastening solutions, by offering engineering and logistics across
the breadth of a customer's aerospace needs. For example, KTI's internally
threaded fasteners, such as engine nuts, may now be sold in combination with
our externally threaded fasteners, such as bolts and pins, to provide a single
fastening system. This will limit the inventory needs of the customer, minimize
handling costs and reduce waste.

   Long-Term Customer Relationships. We have historically worked closely with
our customers to provide high quality engineering solutions accompanied by
superior service levels. As a result, our customer relationships are generally
long-term. For example, in the fall of 1998 we were awarded a series of long-
term commitments from Boeing and certain other customers to provide a
significant quantity of aircraft fastening components over the next three to
five years. We have benefited from the trend of OEMs in reducing their number
of suppliers in recent years in an effort to lower costs and to ensure quality
and availability. We have become or been retained as a key supplier to the OEMs
and increased our overall share of OEM business. OEMs are becoming increasingly
demanding in terms of overall service level, including just-in-time delivery of
components to the production line. We believe that our focus on customer
service will solidify our relationships with our customers.

   Diverse End Markets. Although a significant proportion of our sales are to
OEMs in the commercial aerospace industry, we have significant sales to the
defense, aerospace aftermarket and industrial markets. In addition, Banner's
distribution business has a very low OEM component. We believe this
diversification will help mitigate the effects of the OEM cycle on our results.

   Experienced Management Teams. We have a management team with many years of
experience in the aerospace components industry and a history of improving
quality, lowering costs and raising the level of customer service, leading to
higher overall profitability. In addition, our management team has achieved
growth by successfully integrating a number of acquisitions.

                                       2
<PAGE>


                              RECENT TRANSACTIONS

The KTI Acquisition

   On April 20, 1999 we acquired KTI, through a cash merger of KTI with one of
our wholly-owned subsidiaries. We believe the KTI acquisition significantly
improves our ability to provide the widest range of products from multiple
facilities strategically located near key customers throughout the world. As a
result of the KTI acquisition, we now have seventeen manufacturing operations
located throughout the United States, Europe and Australia, in addition to a
worldwide sales and distribution organization. We believe our worldwide
operations have been enhanced and we are well positioned to respond to the
increasingly global demands of our industry. During May 1999, we have achieved
annual cost savings of approximately $10.0 million, and have announced the
consolidation of at least three facilities in the process of integrating KTI's
operations with our own.

   KTI has demonstrated the ability to satisfy its customers' needs with low
cost, high quality, on time products and services, which has enabled KTI to
expand market share. Additionally, KTI has successfully acquired and
assimilated several outstanding companies that fit its strategic growth goals.
The November 2, 1998 edition of Forbes Magazine placed KTI eighth on its list
of the 200 Best Small Companies in America.

   KTI supplies products to virtually all major airframe and aircraft engine
OEMs, including Boeing, General Electric, the Pratt & Whitney Aircraft business
of United Technologies Corporation, Airbus, Lockheed Martin and Rolls Royce
PLC, as well as to a global network of distributors. For the year ended
December 31, 1998, KTI had net sales and EBITDA of $185.5 million and $35.6
million, respectively, compared to net sales and EBITDA of $150.4 million and
$28.4 million, respectively, for the year ended December 31, 1997, representing
an increase of 23% and 25%, respectively. See "Business--KTI."

   We paid approximately $221.6 million for KTI. We also paid $28.0 million for
a covenant not to compete from KTI's majority shareholder and assumed
approximately $102.8 million of KTI's debt. KTI is now a wholly-owned
subsidiary of The Fairchild Corporation.

The Banner Merger

   On April 8, 1999, we acquired the remaining 15% of the outstanding common
and preferred stock of Banner not already owned by us, through the merger of
Banner with one of our subsidiaries. Under the terms of the Banner merger, each
share of Banner's preferred stock was converted into the right to receive one
share of Banner common stock and each share of Banner common stock (other than
those owned by Fairchild) was converted into the right to receive .7885 shares
of our Class A common stock. Banner is now one of our wholly-owned
subsidiaries.

Solair Divestiture

   On December 31, 1998, Banner consummated the sale of Solair, Inc., Banner's
largest subsidiary in its rotables group, to Kellstrom Industries, Inc. in
exchange for approximately $57.0 million in cash and a warrant to purchase
300,000 shares of common stock of Kellstrom.

Hardware Business Disposition

   On January 13, 1998, Banner completed the disposition of substantially all
of the assets and certain liabilities of its hardware companies and PacAero
unit to subsidiaries of AlliedSignal in exchange for AlliedSignal common stock
with an aggregate value equal to approximately $369.0 million.

                                       3
<PAGE>


New Credit Facility

   Simultaneously with the consummation of the KTI acquisition and the sale of
the outstanding notes, we entered into a new $325.0 million credit facility
which consists of a $225.0 million term loan, and a $100.0 million revolving
credit facility of which $30.0 million was drawn upon consummation of the KTI
acquisition (excluding approximately $19.0 million of outstanding letters of
credit).

Offering of outstanding Notes

   On April 20, 1999, we sold and issued the outstanding notes. The proceeds
from the offering, together with borrowings under our new credit facility and
certain other cash available to us, were utilized to consummate the KTI
acquisition, to repay all amounts outstanding under our existing credit
facilities and to repay substantially all indebtedness of KTI. The KTI
acquisition, the Banner merger, the sale of the outstanding notes, the sale of
Solair and Banner's hardware business, entering into our new credit facility
and refinancing of the existing credit facilities and certain KTI indebtedness,
together with the payment of related fees and expenses, are collectively
referred to in this prospectus as the "Transactions."

Sale of Nacanco Paketleme

   On July 28, 1999, we sold our 31.9% interest in Nacanco Paketleme, a Turkish
beverage can producer, to American National Can Group, Inc. for $48.2 million
in cash.

                           PRINCIPAL EXECUTIVE OFFICE

   Our principal executive offices are located at 45025 Aviation Drive, Suite
400, Dulles, VA 20166, and our telephone number is (703) 478-5800.

                                       4
<PAGE>

                               The Exchange Offer

Registration Rights.........  You are entitled to exchange your outstanding
                              notes for freely tradeable exchange notes with
                              substantially identical terms. The exchange offer
                              is intended to satisfy your exchange rights.
                              After the exchange offer is complete, you will no
                              longer be entitled to any exchange or
                              registration rights with respect to your
                              outstanding notes. Accordingly, if you do not
                              exchange your outstanding notes, you will not be
                              able to reoffer, resell or otherwise dispose of
                              your outstanding notes unless you comply with the
                              registration and prospectus delivery requirements
                              of the Securities Act, or there is an exemption
                              available.

The Exchange Offer..........  We are offering to exchange $1,000 principal
                              amount of our 10 3/4% Senior Subordinated Notes
                              due 2009, which have been registered under the
                              Securities Act, for $1,000 principal amount of
                              our outstanding 10 3/4 Senior Subordinated Notes
                              due 2009, which were issued in a private offering
                              on April 20, 1999. As of the date of this
                              prospectus, there are $225.0 million of
                              outstanding notes. We will issue exchange notes
                              promptly after the expiration of the exchange
                              offer.

Resales.....................  We believe that the exchange notes issued in the
                              exchange offer may be offered for resale, resold
                              or otherwise transferred by you without
                              compliance with the registration and prospectus
                              delivery requirements of the Securities Act
                              provided that:

                                 .  you are acquiring the exchange notes in
                                    the ordinary course of your business;

                                 .  you are not participating, do not intend
                                    to participate and have no arrangement or
                                    understanding with any person to
                                    participate, in a distribution of the
                                    exchange notes; and

                                 .  you are not an "affiliate" of ours.

                              If you do not meet the above criteria you will
                              have to comply with the registration and
                              prospectus delivery requirements of the
                              Securities Act in connection with any reoffer,
                              resale or other disposition of your exchange
                              notes.

                              Each broker or dealer that receives exchange
                              notes for its own account in exchange for
                              outstanding notes that were acquired as a result
                              of market-making or other trading activities must
                              acknowledge that it will deliver this prospectus
                              in connection with any sale of exchange notes.

Expiration Date.............  5:00 p.m., New York City time, on September 10,
                              1999, unless we extend the expiration date.


                                       5
<PAGE>


Accrued interest on the
 Exchange Notes and           The exchange notes and the outstanding notes will
 Outstanding Notes..........  pay interest at the rate of 10 3/4% per year,
                              payable semi-annually on each April 15 and
                              October 15, beginning October 15, 1999. Interest
                              on the exchange notes will accrue from the date
                              of the original issuance of the outstanding notes
                              or from the date of the last periodic payment of
                              interest on the outstanding notes, whichever is
                              later. No additional interest will be paid on
                              outstanding notes tendered and accepted for
                              exchange.

Conditions to the Exchange    The exchange offer is subject to certain
 Offer......................  customary conditions, which may be waived by us.
                              The exchange offer is not conditioned upon any
                              minimum principal amount of outstanding notes
                              being tendered.

Procedures for tendering
 Outstanding Notes..........  If you wish to tender outstanding notes, you must
                              complete, sign and date the letter of
                              transmittal, or a facsimile of it, in accordance
                              with its instructions and transmit the letter of
                              transmittal, together with your notes to be
                              exchanged and other required documentation to The
                              Bank of New York, who is the exchange agent, at
                              the address set forth in the letter of
                              transmittal to arrive by 5:00 p.m. New York City
                              time, on the expiration date. See "The Exchange
                              Offer--Procedures for Tendering." By executing
                              the letter of transmittal, you will represent to
                              us that you are acquiring the exchange notes in
                              the ordinary course of your business, that you
                              are not participating, do not intend to
                              participate and have no arrangement or
                              understanding with any person to participate in
                              the distribution of exchange notes, and that you
                              are not an "affiliate" of ours. See "The Exchange
                              Offer--Procedures for Tendering Outstanding
                              Notes."

Special procedures for
 beneficial holders.........  If you are the beneficial holder of outstanding
                              notes that are registered in the name of your
                              broker, dealer, commercial bank, trust company or
                              other nominee, and you wish to tender in the
                              exchange offer you should contact the person in
                              whose name your outstanding notes are registered
                              promptly and instruct such person to
                              tender on your behalf. See "The Exchange Offer--
                              Procedures for Tendering Outstanding Notes."

Guaranteed delivery           If you wish to tender your outstanding notes and
 procedures.................  you cannot deliver them, the letter of
                              transmittal or other required documents to the
                              exchange agent before the expiration date, you
                              may tender your outstanding notes according to
                              the guaranteed delivery procedures set forth in
                              "The Exchange Offer--Guaranteed Delivery
                              Procedures."

Withdrawal rights...........  Tenders may be withdrawn at any time before 5:00
                              p.m., New York City time, on the expiration date.

                                       6
<PAGE>


Acceptance of Outstanding
 Notes and delivery of        Subject to certain conditions, we will accept for
 Exchange Notes.............  exchange any outstanding notes which are properly
                              tendered in the exchange offer before 5:00 p.m.,
                              New York City time, on the expiration date. The
                              exchange notes will be delivered promptly after
                              the expiration date. See "The Exchange Offer--
                              Terms of the Exchange Offer."

Material Federal Income Tax
 Considerations.............  The exchange of outstanding notes for exchange
                              notes will not be a taxable event for federal
                              income tax purposes. You will not recognize any
                              taxable gain or loss as a result of exchanging
                              outstanding notes for exchange notes, and you
                              will have the same tax basis and holding period
                              in the exchange notes as you had in the
                              outstanding notes immediately before the
                              exchange. See "Material Federal Income Tax
                              Considerations."

Exchange Agent..............
                              The Bank of New York Trust Company of Florida is
                              serving as exchange agent in connection with the
                              exchange offer. The mailing address of the
                              exchange agent is The Bank of New York Trust
                              Company of Florida, Highwoods Plaza, 3rd Floor,
                              10161 Centurion Plaza, Jacksonville FL 32256,
                              Attention: John H. Speichert. Deliveries by hand
                              or overnight courier should be addressed to The
                              Bank of New York Trust Company of Florida,
                              Highwoods Plaza, 3rd Floor, 10161 Centurion
                              Plaza, Jacksonville FL 32256, Attention: John H.
                              Speichert. For information about the exchange
                              offer, call the exchange agent at telephone
                              number: (904) 645-1955 or facsimile number: (904)
                              645-1930.

                                       7
<PAGE>

                         Summary of the Exchange Notes

Issuer......................  The Fairchild Corporation.

Securities Offered..........  Up to $225,000,000 principal amount of 10 3/4%
                              Senior Subordinated Notes due 2009.

Maturity Date...............  April 15, 2009.

Interest Payment Dates......
                              We will pay interest on the exchange notes semi-
                              annually on April 15 and October 15 of each year,
                              beginning on the later of October 15, 1999 and
                              the last periodic payment of interest on the
                              outstanding notes.

Optional Redemption After
Five Years..................
                              Except in the case of certain equity offerings by
                              us, we cannot choose to redeem the exchange notes
                              until five years have passed from the issue date
                              of the exchange notes. At any one or more times
                              after that date, we may choose to redeem some or
                              all of the exchange notes at certain specified
                              prices, plus accrued and unpaid interest.

Optional Redemption After
Equity Offerings............
                              At any one or more times before the third
                              anniversary of the issue date of the exchange
                              notes, we may choose to buy back up to 35% of the
                              original aggregate principal amount of exchange
                              notes with money that we raise in one or more
                              equity offerings, as long as we pay 110.750% of
                              the principal amount of the exchange notes, plus
                              interest, and at least 65% of the original
                              aggregate principal amount of exchange notes
                              remain outstanding afterwards. See "Description
                              of the Notes--Optional Redemption."

Change of Control...........  Upon the occurrence of certain change of control
                              events, holder may require us to repurchase all
                              or a portion of the exchange notes at 101% of
                              their principal amount, plus accrued and unpaid
                              interest. See "Description of the Notes--Change
                              of Control."

Ranking.....................  The exchange notes will be our senior
                              subordinated unsecured obligations. They will
                              rank senior to or equal in right of payment with
                              any of our future subordinated indebtedness and
                              subordinated in right of payment to any of our
                              existing and future senior indebtedness. The
                              exchange notes will be effectively subordinated
                              to indebtedness and other liabilities of our
                              subsidiaries which are not guarantors. As of
                              March 28, 1999, on a pro forma basis after giving
                              effect to the Transactions, we, excluding our
                              subsidiaries, would have had approximately $225.0
                              million of senior indebtedness, and our
                              subsidiaries which are guarantors, including KTI,
                              would have had $244.0 million of senior
                              indebtedness, including $225.0 million of
                              outstanding liabilities as guarantors under the
                              new credit facility, and our subsidiaries which
                              are not guarantors would have had $267.5 million
                              of indebtedness and other liabilities, including
                              $225.0 million of outstanding liabilities as
                              guarantors under our new credit facility.

                                       8
<PAGE>


Guarantees..................  Substantially all of our domestic subsidiaries
                              guarantee the exchange notes with unconditional
                              guarantees of payment that effectively rank below
                              their senior debt, but rank equal to their other
                              subordinated debt, in right of payment.

Covenants...................  The indenture contains covenants that limit what
                              we, and most or all of our subsidiaries, may do.
                              The indenture has covenants that limit our
                              ability to:

                                 .  incur additional indebtedness;

                                 .  pay dividends on, redeem or repurchase our
                                    capital stock;

                                 .  make investments;

                                 .  permit payment or dividend restrictions on
                                    certain of our subsidiaries;

                                 .  sell assets;

                                 .  create certain liens;

                                 .  engage in certain transactions with
                                    affiliates; and

                                 .  consolidate or merge or sell all or
                                    substantially all of our assets and the
                                    assets of our Restricted Subsidiaries.

                              In addition, we are obligated to offer to
                              repurchase the exchange notes at 100% of their
                              principal amount, plus accrued and unpaid
                              interest, if any, to the date of repurchase, in
                              the event of certain asset sales.

                              These restrictions and prohibitions are subject
                              to a number of important qualifications and
                              exceptions. See "Description of the Notes--
                              Certain Covenants."

   For more complete information about the exchange notes, see the "Description
of the Notes" section of this Prospectus.

                                  Risk Factors

   Your investment in the exchange notes will involve certain risks. You should
carefully consider the discussion of risks beginning on page 13 and the other
information included in this prospectus prior to tendering your outstanding
notes in the exchange offer.

                                       9
<PAGE>

           Summary Unaudited Pro Forma Financial Data of the Company
                             (Dollars in thousands)

   The following summary unaudited pro forma financial data are based on our
historical financial statements and the historical financial statements of KTI.
The following table sets forth unaudited pro forma statement of earnings data
for Fiscal 1998, the nine months ended March 28, 1999 and the twelve months
ended March 28, 1999. The unaudited pro forma statement of earnings data gives
effect to each of the Transactions as if they occurred on July 1, 1997, July 1,
1998 and March 30, 1998. The unaudited pro forma balance sheet data as of March
28, 1999 give effect to each of the Transactions as if they had occurred on
that date. The pro forma financial data are presented for informational
purposes only and are not intended to be indicative of either future results of
operations or results that might have been achieved had the Transactions
actually occurred on the dates specified. The summary unaudited consolidated
pro forma financial data are qualified by and should be read in conjunction
with, the "Unaudited Pro Forma Consolidated Financial Statements," the
consolidated financial statements of each of KTI and ourselves, including the
related notes thereto, in each case included elsewhere in this prospectus.

<TABLE>
<CAPTION>
                            Year Ended   Nine Months Ended Twelve Months Ended
                           June 30, 1998  March 28, 1999     March 28, 1999
                           ------------- ----------------- -------------------
<S>                        <C>           <C>               <C>
Statement of Earnings
 Data:
Net sales.................   $784,637        $572,874          $  759,972
Gross profit..............    207,411         148,689             203,926
Operating income..........     64,980          38,303              56,643
Net interest expense......     47,846          36,512              49,445
Earnings from continuing
 operations...............     10,110           3,248              10,034
Other Data:
EBITDA (1)................   $ 99,960        $ 68,682          $   95,357
Depreciation and
 amortization.............     34,980          30,379              38,714
<CAPTION>
                                                            At March 28, 1999
                                                           -------------------
<S>                        <C>           <C>               <C>
Balance Sheet Data:
Total assets..............                                     $1,243,740
Long-term debt, less
 current maturities.......                                        465,162
Stockholders' equity......                                        445,716
Cash and short-term
 investments..............                                          8,666
</TABLE>
- --------
(1) Earnings before interest, taxes, depreciation and amortization ("EBITDA")
    represents the sum of income before income taxes plus interest expense
    (including amortization of debt issue costs), depreciation and
    amortization. We consider EBITDA to be an indicative measure of our
    operating performance due to the significance of our long-lived assets and
    because such data are considered useful by the investment community to
    better understand our results, and can be used to measure our ability to
    service debt, fund capital expenditures and expand our business. EBITDA is
    not a measure of financial performance under GAAP, may not be comparable to
    other similarly titled measures of other companies and should not be
    considered as an alternative either to net income as an indicator of our
    operating performance, or to cash flows as a measure of our liquidity. Cash
    expenditures for various long-term assets, interest expense and income
    taxes have been, and will be, incurred which are not reflected in the
    EBITDA presentation. Our investment in Nacanco Paketleme is accounted for
    as an investment in an affiliate under the equity method.


                                       10
<PAGE>

               Summary Consolidated Financial Data of the Company
                             (Dollars in thousands)

   The following table sets forth our summary financial data and should be read
in conjunction with our consolidated financial statements and related notes
appearing elsewhere in this prospectus. The summary consolidated historical
financial data as of and for the three years ended June 30, 1998 have been
derived from the consolidated financial statements of Banner, Special-T
Fasteners and us, which were audited by Arthur Andersen LLP, our independent
accountants and Nacanco Paketleme, which were audited by Basaran (a member of
PricewaterhouseCoopers LLP). The summary consolidated historical financial data
for the nine months ended March 29, 1998 and March 28, 1999, and for the twelve
months ended March 28, 1999 have been derived from our unaudited consolidated
financial statements and related notes appearing elsewhere in this prospectus.
In our opinion, the summary consolidated historical financial data for the nine
months ended March 29, 1998 and March 28, 1999, and for the twelve months ended
March 28, 1999 include all adjustments (consisting only of normal recurring
adjustments) necessary for a fair presentation of this information.

   Since the information presented below is only a summary and does not provide
all of the information contained in our financial statements, including the
related notes, you should read "Management's Discussion and Analysis of Results
of Operations and Financial Condition" and our consolidated financial
statements.

<TABLE>
<CAPTION>
                                                                                   Twelve
                               Year Ended June 30,          Nine Months Ended   Months Ended
                          ------------------------------- --------------------- ------------
                                                          March 29,  March 28,   March 28,
                            1996       1997       1998       1998     1999(2)     1999(2)
                          --------  ---------- ---------- ---------- ---------- ------------
<S>                       <C>       <C>        <C>        <C>        <C>        <C>
Statement of Earnings
 Data(1):
Net sales...............  $349,236  $  680,763 $  741,176 $  567,142 $  446,072   $620,106
Gross profit............    74,101     181,344    186,506    140,941     89,624    135,189
Operating income
 (loss).................   (11,286)     33,499     45,443     35,026      3,600     14,017
Net interest expense....    56,459      47,681     42,715     36,526     20,955     27,144
Earnings (loss) from
 continuing operations..   (32,186)      1,816     52,399     47,042     12,746     18,103
Other Data:
EBITDA (3)..............  $  5,931  $   54,314 $   66,316 $   51,506 $   20,971   $ 35,824
Capital expenditures....     5,680      15,014     36,029     23,706     18,694     31,017
Depreciation and
 amortization...........    17,217      20,815     20,873     16,480     17,371     21,807
Balance Sheet Data (at
 period end):
Cash and short-term
 investments............  $ 50,147  $   45,067 $   53,563 $   68,255 $  171,123
Total assets............   993,398   1,052,666  1,157,259  1,137,642  1,014,831
Long-term debt, less
 current maturities.....   368,589     416,922    295,402    278,140    227,475
Stockholders' equity....   230,861     232,424    473,559    433,138    421,695
</TABLE>
- --------
(1) The results of Banner Aerospace, Inc. are included in the periods since
    February 25, 1996, when Banner became our majority-owned subsidiary. Prior
    to February 25, 1996, our investment in Banner was accounted for using the
    equity method. Fiscal 1998 includes the gain from the disposition of the
    hardware group of Banner. The results of the hardware group are included in
    our financial statements from March 1996 through December 1997, until
    disposition. See note 22 to our consolidated financial statements. These
    transactions materially affect the comparability of the information
    reflected in our summary consolidated financial data.
(2) Gross profit and operating income (loss) for the nine and twelve months
    ended March 28, 1999 include a charge of $19.3 million recognized on the
    sale of Solair. The charge was attributable primarily to the bulk sale of
    inventory at prices below the carrying amount of the inventory.
(3) Earnings before interest, taxes, depreciation and amortization ("EBITDA")
    represents the sum of income before income taxes plus interest expense
    (including amortization of debt issue costs), depreciation and
    amortization. Included in EBITDA are restructuring and unusual charges of
    $2,319 in Fiscal 1996. EBITDA for the nine months and the twelve months
    ended March 28, 1999 includes the charge of $19.3 million recognized on the
    sale of Solair. We consider EBITDA to be an indicative measure of our
    operating performance due to the significance of our long-lived assets and
    because such data are considered useful by the investment community to
    better understand our results, and can be used to measure our ability to
    service debt, fund capital expenditures and expand our business. EBITDA is
    not a measure of financial performance under GAAP, may not be comparable to
    other similarly titled measures of other companies and should not be
    considered as an alternative either to net income as an indicator of our
    operating performance, or to cash flows as a measure of our liquidity. Cash
    expenditures for various long-term assets, interest expense and income
    taxes have been, and will be, incurred which are not reflected in the
    EBITDA presentation. See our consolidated financial statements and the
    related notes thereto appearing elsewhere in this prospectus. Our
    investment in Nacanco Paketleme is accounted for as an investment in an
    affiliate under the equity method.

                                       11
<PAGE>

                   Summary Consolidated Financial Data of KTI
                             (Dollars in thousands)

   The table below sets forth summary consolidated financial data for KTI and
should be read in conjunction with the consolidated financial statements of KTI
and notes thereto, and other financial information appearing elsewhere in this
prospectus relating to KTI. The summary consolidated financial data for the
three years ended December 31, 1998 are derived from the consolidated financial
statements of KTI that have been audited by Arthur Andersen LLP, independent
public accountants.

<TABLE>
<CAPTION>
                                                      Year Ended December 31,
                                                    ---------------------------
                                                    1996(1)   1997   1998(2)(3)
                                                    ------- -------- ----------
<S>                                                 <C>     <C>      <C>
Statement of Operations Data:
Net sales.......................................... $99,023 $150,429  $185,512
Gross profit.......................................  26,099   46,039    56,289
Operating income...................................  12,836   24,585    28,851
Interest expense, net..............................   4,011    3,602     4,067
Net earnings.......................................   5,295   12,590    14,870
Other Data:
EBITDA (4)......................................... $15,449 $ 28,403  $ 35,623
Capital expenditures............................... $ 6,850 $ 17,909  $ 18,322
Depreciation and amortization......................   2,613    3,818     6,772
Balance Sheet Data (at period end):
Total assets....................................... $73,689 $101,656  $199,359
Total long-term debt, less current maturities......  45,508   26,856    80,818
Stockholders' equity...............................  10,626   49,433    72,724
</TABLE>
- --------
(1) In August 1996, KTI purchased its Recoil business unit, which has been
    accounted for under the purchase method of accounting and, accordingly, the
    operating results of Recoil have been included in KTI's results of
    operations since mid-August 1996.
(2) In July 1998, KTI purchased its M & M business unit, which has been
    accounted for under the purchase method of accounting and, accordingly, the
    operating results of M & M have been included in KTI's results of
    operations since late-July 1998.
(3) In October 1998, KTI purchased its Marson business unit, which has been
    accounted for under the purchase method of accounting and, accordingly, the
    operating results of Marson have been included in KTI's results of
    operations since late-October 1998.
(4) Earnings before interest, taxes, depreciation and amortization ("EBITDA")
    represents the sum of income before income taxes plus interest expense
    (including amortization of debt issue costs), depreciation and
    amortization. EBITDA is considered to be an indicative measure of operating
    performance due to the significance of KTI's long-lived assets and because
    such data are considered useful by the investment community to better
    understand results, and can be used to measure KTI's ability to service
    debt, fund capital expenditures and expand its business. EBITDA is not a
    measure of financial performance under GAAP, may not be comparable to other
    similarly titled measures of other companies and should not be considered
    as an alternative either to net income as an indicator of KTI's operating
    performance or to cash flows as a measure of KTI's liquidity. Cash
    expenditures for various long-term assets, interest expense and income
    taxes have been, and will be, incurred which are not reflected in the
    EBITDA presentation. See consolidated financial statements of KTI and the
    related notes thereto and other financial information relating to KTI
    appearing elsewhere in this Prospectus.

                                       12
<PAGE>

                                 RISK FACTORS

   An investment in the exchange notes to be issued under or in conjunction
with this Prospectus is subject to a number of risks. You should carefully
consider each of the following factors and all of the other information set
forth in this prospectus. The risks and uncertainties described below are not
the only ones we face. Additional risks and uncertainties not presently known
to us or that we currently believe to be immaterial may also adversely affect
our business.

   If any of the following risks and uncertainties develop into actual events,
our business, financial condition or results of operations could be materially
adversely affected. In such case, we may not be able to make principal and
interest payments on the Notes, and you may lose all or part of your
investment.

Risks Relating to our Company

   Our significant amounts of debt could limit our operational flexibility or
otherwise affect our future.

   As of April 20, 1999, we had:

    .  total consolidated long-term debt of approximately $520 million.

   See "Capitalization" and "Use of Proceeds."

   Our business may not generate sufficient cash flow from operations in the
future to service our debt and make necessary capital expenditures. If that is
the case, we may seek additional financing, dispose of certain assets or try
to refinance some or all of our debt. We may not be able to effect these
alternatives on satisfactory terms or on a timely basis or at all.

   Our ability to pay principal of, and interest on, the Notes and our other
debt obligations depend on our future performance, assessments of future
performance by prospective financing sources and the performance of our
business segments. To a certain extent, our performance is subject to general
economic, financial, competitive, legislative, regulatory and other factors
beyond our control. If we have difficulty servicing our debt, we may be forced
to reduce or delay capital expenditures, sell assets, restructure or refinance
our debt or seek equity capital. We might not be able to implement any of
these strategies on satisfactory terms or on a timely basis, if at all. See
"Management's Discussion and Analysis of Financial Condition and Results of
Operations-- Liquidity and Capital Resources."

   The indenture governing the Notes limits our ability to undertake certain
transactions. The indenture restricts our and certain of our subsidiaries'
ability to:

    .  incur additional indebtedness;

    .  pay dividends on, redeem or repurchase our capital stock;

    .  make investments;

    .  permit payment or dividend restrictions on certain of our
       subsidiaries;

    .  sell assets;

    .  create certain liens;

    .  engage in certain transactions with affiliates; and

    .  consolidate or merge or sell all or substantially all our assets and
       the assets of our Restricted Subsidiaries.

   These covenants are subject to a number of important exceptions. See
"Description of the Notes--Certain Covenants."

                                      13
<PAGE>

   In addition, we are and expect to remain a party to our new credit facility
and may in the future be party to certain additional bank credit facilities.
Our new credit facility contains, and any future credit agreements may
contain, financial and other restrictive covenants that limit our ability to,
among other things, borrow additional money, make payments on subordinated
indebtedness, including the Notes, pay dividends, sell or acquire assets or
engage in mergers. If we do not comply with these covenants, or covenants
under our other debt instruments, or do not repay our debt on time, we would
be in default under our debt agreements. Unless our lenders waived that
default, the debt could become immediately payable and this could have a
material adverse impact on us. See "Description of New Credit Facility." The
indenture governing the Notes allows us to enter into new credit agreements or
replace our existing credit agreements. Any new credit agreements may contain
more or less restrictive covenants than those currently in place.

   Our level of debt and the limitations imposed on us by our existing or
future debt agreements could have important consequences to you, including the
following:

    .  we will have to use a portion of our cash flow from operations for
       debt service, rather than for our operations;

    .  we may not be able to obtain additional debt financing for future
       working capital, capital expenditures, acquisitions or other
       corporate purposes;

    .  we could be more vulnerable to economic or industry downturns and
       less able to take advantage of significant business opportunities
       and react to changes in market or industry conditions;

    .  less leveraged competitors could have a competitive advantage; and

    .  we might not be able to repurchase all of the Notes tendered to us
       if we undergo a change of control. See "Description of the Notes--
       Change of Control."

   Industry cycles could impact our business.

   Our aerospace fasteners and aerospace distribution segments are in
historically cyclical industries. These segments are sensitive to general
economic conditions and have been adversely affected by past recessions.
Conditions generally affecting the aerospace industry also influence
performance of the aerospace fasteners and aerospace distribution segments, as
well as KTI's aerospace operations. For example, from 1990 to 1994 aerospace-
related industries experienced reduced demand for commercial aircraft, a more
rapid decline in military spending and the postponement of overhaul and
maintenance on existing aircraft. In past years, the aerospace industry has
been adversely affected by a number of factors, including increased fuel and
labor costs and intense price competition.

   Countries in the Asia/Pacific region have experienced a weakening in their
currency, banking and equity markets. This financial crisis has adversely
affected Asian commercial airlines and has led to reduced demand for
commercial aircraft by Asian carriers and some carriers serving Asia. On
December 1, 1998, Boeing announced that it would reduce production rates for
some of its commercial airline programs based on updated assessments of the
Asian economic crisis. Additional cancellations or delays in aircraft orders
from Boeing and Airbus customers serving Asia would reduce demand for our
products, and ultimately could adversely affect our consolidated results of
operations. On a pro forma basis, our bookings for fiscal 1999 through
February were slightly less than the comparable period for fiscal 1998.

   We have a few significant customers, the loss of which could have an
   adverse effect.

   The loss of any of our significant customers could result in a decrease in
our net sales and have a material adverse effect on our business. Although no
one customer accounted for more than 10% of our net sales in Fiscal 1998 or
for the nine months ended March 28, 1999, the majority of our net sales come
from customers providing parts or services to Boeing, including defense sales,
and the Airbus consortium, and their subcontractors. Accordingly, we are
dependent on the business of those manufacturers. In addition, KTI's direct
sales to Boeing accounted for 20% of KTI's net sales for the year ended
December 31, 1998.

                                      14
<PAGE>

   Our failure to successfully integrate KTI or integrate future acquisitions
into our operations could adversely affect us.

   We believe we will realize substantial benefits from the successful
integration of KTI. However, there can be no assurance that we will be able to
maintain or increase the profitability of KTI or that KTI will be successfully
integrated into our operations.

   We continually evaluate potential acquisitions and intend to actively
pursue acquisition opportunities, some of which could be material. We may
finance future acquisitions with internally generated funds, bank borrowings,
issuances of equity or debt securities, or a combination of the foregoing.
There can be no assurance that we will be able to make acquisitions on terms
favorable to us. If we complete acquisitions, we will encounter various
associated risks. These risks include the possible inability to integrate an
acquired business into our operations, increased goodwill amortization,
diversion of management's attention and unanticipated problems or liabilities,
some or all of which could have a material adverse effect on our operations
and financial performance.

   Our business is very competitive and increased competition could adversely
affect us.

   The markets for our products and services are extremely competitive, and we
face competition from a number of sources in most of our product lines. Some
of our competitors have financial and other resources greater than ours and
are also well established as suppliers to the markets that we serve. Quality,
performance, service and price are generally the prime competitive factors.
Our markets could attract additional competitors in the future.

   We have incurred operating losses in our technologies business.

   We own a technology products unit ("Technologies") which designs,
manufactures and markets high performance production equipment and systems
required for the manufacture of semiconductor chips and recordable compact
discs. For fiscal years 1996, 1997 and 1998 and the first nine months of
fiscal 1999, this unit had operating losses of approximately $1.5 million,
$3.6 million, $48.7 million and $25.0 million, respectively. With the downturn
in the Asian markets, we have experienced delivery deferrals, order
cancellations, reduction in backlog, lower margins, staff reductions and
increased price competition. Technologies also faces a continuing need for
product development.

   In February 1998, we responded to these problems by adopting a formal plan
to enhance the opportunities for disposing of this business, while improving
its ability to operate more efficiently. The plan for Technologies includes:

  .reduction in production capacity and headcount;

  .pursuit of potential vertical and horizontal integration with peers and
     competitors; and

  .discontinued operations accounting treatment; or

  .a partial or complete shutdown

   The after-tax operating loss from Technologies exceeded the June 1998
estimate recorded for expected losses by $9.2 million through March 1999. An
additional after-tax charge of $19.7 million was recorded in the nine months
ended March 28, 1999, based on a current estimate of the remaining losses in
connection with the disposition of Technologies. While the Company believes
that $19.7 million is a reasonable charge for the remaining losses to be
incurred from Technologies, there can be no assurance that this estimate is
adequate.

   During the third quarter of fiscal 1999, the Semiconductor Equipment Group
of Technologies ceased all manufacturing activities, began to dispose of its
production machinery and existing inventory, informed customers and business
partners that it has discontinued operations, significantly reduced its
workforce and stepped up the level of discussions and negotiations with other
companies regarding the sale of its remaining assets. Technologies is also
exploring several alternative transactions with potential successors to the
business of its Optical Disc Equipment Group, but has made no definitive
arrangement for its disposition.

                                      15
<PAGE>

   In May 1999, Technologies sold to Apex certain photoresist equipment and
licensed certain related technology in Korea and Taiwan in exchange for shares
of Apex stock publicly traded in Korea then worth $5.0 million and certain
future considerations.

   In June 1999, Technologies sold to Suss Microtech AG certain equipment and
intellectual property of its semiconductor business in exchange for cash of
approximately $8.0 million, royalties based on future sales and 350,000 shares
of Suss stock publicly traded on a German stock exchange, then worth 3.5
million Euros.

   Mr. Steiner controls Fairchild and his interests may be different from
Fairchild's other stockholders.

   Jeffrey J. Steiner, our Chairman of the Board and Chief Executive Officer,
through his control of 2,563,996 shares of the Class B common stock and
3,379,488 shares of the Class A common stock, has approximately 64% of the
combined voting power of both classes of common stock. This voting power
enables him to elect a majority of the directors of Fairchild and to determine
the outcome of any other matter submitted to stockholders for approval except
for matters requiring approval of holders of both classes voting separately.
The ten-to-one voting rights of the Class B common stock may make Fairchild
less attractive as the potential target of a hostile tender offer or other
proposal to acquire or merge with Fairchild, even if such actions would be in
the best interests of the holders of our Class A common stock. The Class B
common stock is convertible into Class A common stock on a share-for-share
basis and is subject to certain restrictions on transferability.

 Failure to complete a proposed spin-off could have an adverse effect on our
 business.

   In order to focus our operations on the fastener industry, we have been
considering for some time spinning off to our stockholders all or a substantial
part of our non-fastener operations. If the spin-off does not occur, we may be
required to maintain diverse businesses which complicate our financial
reporting and divert resources and management focus. We are still in the
process of deciding the exact composition of the assets and liabilities to be
included in the spin-off, but those assets are likely to include some real
estate interests. Our real estate interests are held in unrestricted
subsidiaries pursuant to the terms of the Indenture relating to the Notes.
There is no assurance that we will be able to obtain the necessary consents or
waivers from lending, government or third party authorities. In addition, we
may postpone the spin-off, and we can make no assurance as to the timing of the
spin-off or if it will occur.

 We may retain some liabilities if the spin-off occurs.

   If the spin-off does occur, the new entity may indemnify us for liabilities
related to the assets distributed in the spin-off. In the event of insolvency,
we may have to satisfy such liabilities.

 The spin-off could have unfavorable tax consequences to us and our
 stockholders.

   Depending on the ultimate structure and timing of the spin-off, it may be a
taxable transaction to stockholders of Fairchild and could result in a material
tax liability to us and our stockholders. The amount of the tax liabilities to
us and our stockholders is uncertain. If the tax liability is material to us,
we may elect not to consummate the spin-off. Because circumstances may change
and provisions of the Internal Revenue Code of 1986, as amended, may be further
amended from time to time, we may restructure or delay the timing of the spin-
off to minimize the tax consequences to us and our stockholders, or elect not
to consummate the spin-off.

 Customer work stoppages could adversely affect us.

   Both Boeing and Airbus are served by organized labor, which in certain
instances has resorted to work stoppages to achieve its goals. Work stoppages
at Boeing and/or Airbus could have a major impact on the performance of both
such companies and on us. In addition, any production line stoppages caused by
either the

                                       16
<PAGE>

FAA or any foreign regulatory authority revoking or investigating the type
certification of either Boeing or Airbus aircraft could have a similar impact
on us.

 Changes in government regulation or customer qualifications could adversely
 affect us.

   The FAA prescribes standards and licensing requirements for aircraft
components and effectively regulates component repair stations worldwide.
Comparable agencies also regulate these matters in other countries. If we do
not have required FAA authority for one of our products or services or lose
such authority previously granted, the sale of that product or service may be
prohibited by law until such authority is obtained or reinstated. We believe
that we are currently in material compliance with FAA requirements existing on
the date of this prospectus. However, changes in FAA regulations could be
adopted that, if extensive, could adversely affect our results of operations.
In addition, customers also impose various certification requirements on
aerospace manufacturers such as us to have facilities and products which meet
certain standards and specifications. If we were to fail to meet such
certification requirements or lose our certified status with one or more
customers, and fail to have such status reinstated, it could adversely affect
the results of our operations.

   The Fastener Quality Act of 1991 regulates the manufacture and distribution
of certain high grade industrial fasteners in the United States and imposes
testing, certification and record keeping requirements on manufacturers and
distributors of these fasteners. As a result of the Fastener Quality Act, we
and other distributors of certain types of fasteners will be required to
maintain records and product tracking systems. We have implemented tracking
and traceability systems that comply with the regulations. Although compliance
with the Fastener Quality Act has not materially increased expenses for us, it
is possible that future regulations could result in materially increased costs
for us. The Fastener Quality Act is currently scheduled to become effective on
June 30, 1999.

  Future events and future results may differ materially from what we expect.

   We have made forward-looking statements (as that term is defined in Section
27A of the Securities Act and in Section 20A of the Exchange Act) in this
prospectus (and in documents that are incorporated by reference in this
prospectus) that are subject to risks and uncertainties. These statements are
based on our management's current beliefs. Forward-looking statements include
the information set forth under "Summary," "Management's Discussion and
Analysis of Results of Operations and Financial Condition," "Risk Factors" and
"Unaudited Pro Forma Financial Statements", as well as statements elsewhere in
this document that are preceded by, followed by or that include the words
"believes," "expects," "anticipates," "intends," "plans," "estimates" or
similar expressions. By way of example, forward-looking statements include
predictions of cost savings or other benefits expected to be realized from the
Banner merger and the KTI acquisition. Forward-looking statements are not
guaranties of performance. By their nature, they involve risks, uncertainties
and assumptions. Our future results may differ materially from those expressed
in these forward-looking statements. Many of the factors that will determine
these results are beyond our ability to control or predict. You are cautioned
not to put undue reliance on any forward-looking statement. Any such statement
speaks only as of the date of this prospectus, and we do not have any
intention or obligation to update forward-looking statements after we
distribute this prospectus, even if new information, future events or other
circumstances have made such statements incorrect or misleading. For those
statements, we claim the protection of the safe harbor for forward-looking
statements contained in the Private Securities Litigation Reform Act of 1995.

  We could be adversely affected if year 2000 problems are significant.

   As the end of the century nears, there is a widespread concern that many
existing computer programs that use only the last two digits to refer to a
year will not properly recognize a year that begins with the digits "20"
instead of "19." If not corrected, many computer applications could fail,
create erroneous results, or cause unanticipated systems failures, among other
problems.


                                      17
<PAGE>

   We expect to complete testing of our most critical information technology
and related systems by June 30, 1999, and anticipate that we will complete our
Year 2000 preparations by October 31, 1999. Most of KTI's significant
manufacturing facilities have already been converted to new software systems
which we believe are Year 2000 compliant. We expect that all other critical
systems at KTI will be compliant by July 1999 and fully tested by September
1999. We could be subject to liability to customers and other third parties if
our systems are not Year 2000 compliant, resulting in possible legal actions
for breach of contract, breach or warranty, misrepresentation, unlawful trade
practices and other harm.

   In addition, we are continually attempting to assess the level of Year 2000
preparedness of our key suppliers, distributors, customers and service
providers. To this end, we have sent, and will continue to send, letters,
questionnaires and surveys to our significant business partners inquiring
about their Year 2000 efforts. If a significant business partner of ours fails
to be Year 2000 compliant, we could suffer a material loss of business or
incur material expenses.

   For a more complete discussion of the issues relating to the Year 2000, see
"Management's Discussion and Analysis of Results of Operations and Financial
Condition--Year 2000."

Risks relating to the notes and the subsidiary guarantees

 We must rely on cash from our subsidiaries to make debt payments.

   Most of our operations are conducted by our subsidiaries, which own a
significant portion of our consolidated assets. Consequently, our operating
cash flow and our ability to service our indebtedness, including the notes,
depends upon the operating cash flow of our subsidiaries and the payment of
funds by them to us in the form of loans, dividends or otherwise. Our
subsidiaries are separate legal entities that have no obligation to pay any
amounts due pursuant to the notes other than through the subsidiary guarantees
or to make any funds available for that purpose, whether by dividends,
interest, loans, advances or other payments. In addition, their ability to pay
dividends and make loans, advances and other payments to us depends on any
statutory or contractual restrictions, which may include requirements to
maintain minimum levels of working capital and other assets.

   The notes are effectively junior to all liabilities of our subsidiaries
that are not subsidiary guarantors, including indemnities issued by
subsidiaries in connection with dispositions they have made. In the event of a
bankruptcy, liquidation or dissolution of such a subsidiary and following
payment of these liabilities, the subsidiary may not have sufficient assets
remaining to make payments to us. As of March 28, 1999, on a pro forma basis
after giving effect to the Transactions, the aggregate outstanding liabilities
of our subsidiaries, including trade payables, that will not be subsidiary
guarantors would have been approximately $267.5 million, including $225.0
million of outstanding liabilities as guarantors under our new credit
facility. The indenture governing the notes permits us and our subsidiaries to
incur additional indebtedness, including secured indebtedness under certain
circumstances. See "Description of the Notes--Certain Covenants--Limitation on
Indebtedness."

 Your right to receive payment on the notes is junior to all of our senior
 indebtedness and possibly all of our future borrowings. The subsidiary
 guarantees of the notes are junior to all of the senior indebtedness and
 possibly all of the future borrowings of the subsidiary guarantors.

   The notes and the subsidiary guarantees are unsecured and subordinated to
the prior right of payment of all of our and the subsidiary guarantors'
existing and future senior debt, other than trade payables, including
obligations under the new credit facility. Our indebtedness under our new
credit facility will become due prior to the time the principal obligations
under the notes become due. Subject to certain limitations, the indenture
relating to the notes permits us to incur and secure additional senior debt.
See "Description of the notes--Certain Covenants--Limitation on Indebtedness."
As a result of the subordination provisions of the notes and the subsidiary
guarantees, in the event of a liquidation or insolvency, our and the
subsidiary guarantors' assets are available to pay obligations on the notes
only after all of our and the subsidiary guarantors' senior debt has

                                      18
<PAGE>

been paid in full, and there may not be sufficient assets remaining to pay
amounts due on any or all of the notes then outstanding. Claims in respect of
the notes are effectively subordinated to all liabilities, including trade
payables, of any of our subsidiaries that are not subsidiary guarantors. At
March 28, 1999, on a pro forma basis after giving effect to the Transactions,
the aggregate outstanding principal amount of all our (excluding our
subsidiaries) senior indebtedness would have been approximately $225.0
million. Our subsidiaries which are guarantors, would have had approximately
$244.0 million of senior indebtedness, including $225.0 million of outstanding
liabilities as guarantors under our new credit facility. Our subsidiaries
which are not guarantors would have had approximately $267.5 million of senior
indebtedness and other liabilities, including $225.0 million of outstanding
liabilities as guarantors under our new credit facility. Certain events of
default under our senior indebtedness prohibit us from making any payments on
the notes. See "Description of New Credit Facility" and "Description of the
Notes."

 We may not be able to purchase notes upon a change of control.

   Upon certain change of control events, each holder of notes may require us
to purchase all or a portion of its notes at a purchase price equal to 101% of
the principal amount thereof, plus accrued interest. Our ability to purchase
the notes upon a change of control event will be limited by the terms of our
debt agreements. Upon a change of control event, we may be required
immediately to repay the outstanding principal, any accrued interest on and
any other amounts owed by us under our new credit facility. We cannot assure
you that we would be able to repay amounts outstanding under our new credit
facility or obtain necessary consents under such facility to purchase the
notes. Any requirement to offer to purchase any outstanding notes may result
in us having to refinance our outstanding indebtedness, which we may not be
able to do. In addition, even if we were able to refinance such indebtedness,
such financing may be on terms unfavorable to us. The term "change of control"
is defined in the "Description of the Notes--Change of Control" section of
this prospectus.

 The trading price of the notes may be volatile.

   The trading price of the notes could be subject to significant fluctuation
in response to, among other factors, variations in operating results,
developments in the industries in which we do business, general economic
conditions and changes in ratings of and securities analysts' recommendations
regarding our securities. Such volatility may adversely affect the market
price of the notes.

 The holders of a majority of the notes have the right to waive defaults under
 and otherwise modify the indenture.

   Subject to certain limitations specified in the indenture, the holders of a
majority in principal amount of the notes then outstanding have the right to:

    .  waive certain existing defaults or events of default;

    .  waive compliance with certain provisions of the Indenture or the
       notes;

    .  modify or supplement the Indenture; and

    .  direct the time, method and place of conducting any proceeding for
       any remedy available to the Trustee under the indenture.

   These provisions of the Indenture could allow actions affecting the notes
to be taken without the approval of all of the holders of the notes and thus
may have an adverse effect on the holders of the notes who do not approve of
such actions. See "Description of the Notes--Events of Default and Remedies"
and""--Amendments and Waivers."


                                      19
<PAGE>

 Federal and state statutes allow courts, under specific circumstances, to
 void subsidiary guarantees, subordinate claims in respect of the notes and
 require noteholders to return payments received from subsidiary guarantors.

   Under the federal bankruptcy law and comparable provisions of state
fraudulent transfer laws, a subsidiary guarantee could be voided, or claims in
respect of the notes or a subsidiary guarantee could be subordinated to all of
our other debts or all other debts of a subsidiary guarantor if, among other
things, we or the subsidiary guarantor, at the time it incurred the
indebtedness evidenced by its subsidiary guarantee, received less than
reasonably equivalent value or fair consideration for the issuance of such
subsidiary guarantee, and we or the subsidiary guarantor was insolvent or
rendered insolvent by reason of such incurrence, or we or the subsidiary
guarantor were engaged in a business or transaction for which our or the
subsidiary guarantor's remaining assets constituted unreasonably small
capital, or we or the subsidiary guarantor intended to incur or believed that
we or it would incur, debts beyond our or its ability to pay such debts as
they mature. In addition, any payment by us or that subsidiary guarantor
pursuant to its subsidiary guarantee could be voided and required to be
returned to us or the subsidiary guarantor, or to a fund for the benefit of
our creditors or the creditors of the subsidiary guarantor.

   The measures of insolvency for purposes of these fraudulent transfer laws
will vary depending upon the law applied in any proceeding to determine
whether a fraudulent transfer had occurred. Generally, however, a subsidiary
guarantor would be considered insolvent if the sum of its debts, including
contingent liabilities, were greater than the fair saleable value of all of
its assets, or if the fair saleable value of its assets were less than the
amount that would have been required to pay its probable liability on its
existing debts, including contingent liabilities, as they become absolute and
mature, or it could not pay its debts as they become due.

   On the basis of historical financial information, recent operating history
and other factors, we believe that we and each subsidiary guarantor, after
giving effect to its guarantee of these notes, was not insolvent, did not have
unreasonably small capital for the business in which it is engaged and had not
incurred debts beyond its ability to pay such debts as they mature. There can
be no assurance, however, as to what standard a court would apply in making
such determinations or that a court would agree with our conclusions in this
regard.

 There is currently no trading market for the exchange notes.

   The exchange notes will be new securities for which there is currently no
public market. We do not intend to list the exchange notes on any national
securities exchange or quotation system. Accordingly, no market may develop
for the exchange notes, and if a market does develop, it may have limited or
no liquidity. As outstanding notes are tendered and accepted in the exchange
offer, the aggregate principal amount of outstanding notes will decrease,
which will decrease their liquidity.

 Failure to exchange your outstanding notes will leave them subject to
 transfer restrictions.

   If you do not exchange your outstanding notes for exchange notes, you will
continue to be subject to the restrictions on transfer of your outstanding
notes set forth in their legend because the outstanding notes were issued
pursuant to an exemption from, or in a transaction not subject to, the
registration requirements of the Securities Act. In general, outstanding notes
may not be offered or sold, unless registered under the Securities Act, except
pursuant to an exemption from, or in a transaction not subject to, the
Securities Act and applicable state securities laws. We currently do not
anticipate registering the outstanding notes under the Securities Act.

 The exchange notes may be subject to "blue sky" restrictions on resales.

   In order to comply with the securities laws of certain jurisdictions, the
exchange notes may not be offered or resold by any holder unless they have
been registered or qualified for sale in such jurisdictions or any exemption
from registration or qualifications is available and the requirements of such
exemption have been satisfied. We do not currently intend to register or
qualify the resale of the exchange notes in any such jurisdictions. However,
an exemption is generally available for sales to registered broker-dealers and
certain institutional buyers. Other exemptions under applicable state
securities laws may also be available.

                                      20
<PAGE>

                      WHERE YOU CAN FIND MORE INFORMATION

   As required by law, Fairchild files reports, proxy statements and other
information with the Securities and Exchange Commission. You can inspect and
copy these materials at the public reference facilities maintained by the SEC
at Room 1024, 450 Fifth Street, N.W., Judiciary Plaza, Washington, D.C. 20549.
For further information concerning the Commission's public reference rooms,
you may call the Commission at 1-800-SEC- 0330. Some of this information may
also be accessed on the World Wide Web through the Commission's Internet
address at "http://www.sec.gov." Fairchild's Class A common stock is listed on
the New York Stock Exchange, and materials may also be inspected at the New
York Stock Exchange's offices, 20 Broad Street, New York, New York 10005.
Fairchild's Class A common stock is also listed on the Pacific Stock Exchange
and may be inspected at the Pacific Stock Exchange's offices, 301 Pine Street,
San Francisco, California, 94104. We will also provide you, without charge, a
copy of any or all of the information that is incorporated by reference in
this prospectus. Requests for copies should be directed to The Fairchild
Corporation, 45025 Aviation Drive, Suite 400, Dulles, Virginia 20166,
telephone: 703-478-5800.

                                      21
<PAGE>

                                USE OF PROCEEDS

   The exchange offer is intended to satisfy certain of our obligations under
the registration rights agreement. We will not receive any cash proceeds from
the exchange offer.

   The net proceeds from the sale of the outstanding notes was approximately
$218.9 million. We used the net proceeds from the sale of the outstanding
notes, together with proceeds from our new credit facility, and other cash
available to us to:

  .  consummate the acquisition of KTI,

  .  pay for a covenant not to compete from KTI's major selling shareholder,

  .  repay existing indebtedness, and

  .  pay fees and expenses related to the acquisition of KTI and the
     repayment of existing indebtedness.

                                      22
<PAGE>

                                CAPITALIZATION

   The following table sets forth our cash position and capitalization as of
March 28, 1999, on a historical basis and a pro forma basis giving effect to
the Transactions. This table should be read in conjunction with our
consolidated financial statements, the pro forma financial statements and the
related notes thereto and the other financial information included elsewhere
in this prospectus.

<TABLE>
<CAPTION>
                                                          As of March 28, 1999
                                                          ---------------------
                                                           Actual  Pro Forma(1)
                                                          -------- ------------
                                                             (in thousands)
<S>                                                       <C>      <C>
Cash and short-term investments.......................... $171,123   $  8,666
                                                          ========   ========
Total debt (including current maturities):
Short-term debt.......................................... $ 22,570   $ 25,068
Existing credit facilities ..............................  231,950         --
New Credit Facility......................................      --     225,000
10 3/4% Senior subordinated notes........................      --     225,000
Other debt...............................................    6,975     15,162
                                                          --------   --------
Total debt............................................... $261,495   $490,230
                                                          --------   --------
Stockholders' equity:
Class A common stock, $.10 par value; 40,000 shares
 authorized; 26,747 (actual) and 29,729 pro forma shares
 issued and 19,257 (actual) and 22,239 pro forma shares
 outstanding.............................................    2,674      2,972
Class B common stock, $.10 par value; 20,000 shares
 authorized; 2,622 shares issued and outstanding.........      262        262
Paid-in capital..........................................  195,679    241,407
Retained earnings........................................  294,911    277,204
Cumulative other comprehensive income (loss).............    2,179     (2,119)
Treasury stock, at cost, 7,490 shares of Class A common
 stock................................................... (74,010)    (74,010)
                                                          --------   --------
Total stockholders' equity...............................  421,695    445,716
                                                          --------   --------
Total capitalization..................................... $683,190   $935,946
                                                          ========   ========
</TABLE>
- --------
(1) Gives effect to: (a) the offering and borrowings of $225.0 million under
    our new credit facility, (b) the use of the proceeds from the offering of
    the outstanding notes, borrowings under our new credit facility and other
    available cash to consummate the Transactions, and (c) the issuance of
    2,982 shares of our Class A common stock in the Banner merger.

                                      23
<PAGE>

                           THE FAIRCHILD CORPORATION
             UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS

   The following unaudited pro forma consolidated financial statements are
based on our historical financial statements and the historical financial
statements of KTI, in addition to those of certain other entities KTI or we
acquired in the respective periods presented. The following sets forth our
unaudited pro forma statements of earnings for fiscal 1998, the nine months
ended March 28, 1999 and the twelve months ended March 28, 1999. The unaudited
pro forma statements of earnings give effect to each of the Transactions as if
such Transactions occurred on July 1, 1997, July 1, 1998 and March 30, 1998.
The unaudited pro forma balance sheet as of March 28, 1999 gives effect to
each of the Transactions as if they had occurred on such date. The pro forma
financial statements are presented for informational purposes only and are not
intended to be indicative of either future results of operations or results
that might have been achieved had the Transactions actually occurred on the
dates specified. The summary unaudited consolidated pro forma financial
statements are qualified by and should be read in conjunction with, the
consolidated financial statements of each of KTI and ourselves, including the
related notes thereto, in each case included elsewhere in this Prospectus.

                                      24
<PAGE>

                           THE FAIRCHILD CORPORATION

             UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF EARNINGS
                For The Last Twelve Months Ended March 28, 1999
                     (In thousands, except per share data)

<TABLE>
<CAPTION>
                           Fairchild       KTI            KTI                      Fairchild
                          Adjusted (a) Adjusted (b) Acquisition (i) Refinancing    Pro Forma
                          ------------ ------------ --------------- ------------   ---------
<S>                       <C>          <C>          <C>             <C>            <C>
Net sales...............    $545,397     $214,575       $    --       $     --     $759,972
Costs and expenses:
 Cost of sales..........     406,054      150,992        (1,000)(d)         --      556,046
 Selling, general &
  administrative........     101,540       31,559            --             --      133,099
 Amortization of
  goodwill and
  intangibles...........       5,627        1,561         6,996 (c)         --       14,184
                            --------     --------       -------       --------     --------
                             513,221      184,112         5,996             --      703,329
 Operating income.......      32,176       30,463        (5,996)            --       56,643
Net interest expense....     (27,144)      (7,430)           --        (14,871)(e)  (49,445)
Investment income, net..      39,294           --            --        (36,882)(f)    2,412
                            --------     --------       -------       --------     --------
Earnings (loss) before
 taxes..................      44,326       23,033        (5,996)       (51,753)       9,610
Income tax (provision)
 benefit................     (13,456)      (9,510)          630 (g)     19,589 (g)   (2,747)
Equity in earnings of
 affiliates.............       3,147           --            --             --        3,147
Minority Interest.......          24           --            --             --           24
                            --------     --------       -------       --------     --------
Earnings (loss) from
 continuing operations..    $ 34,041     $ 13,523       $(5,366)      $(32,164)    $ 10,034
                            ========     ========       =======       ========     ========
Depreciation &
 amortization...........    $ 21,776     $  9,942       $ 6,996       $     --     $ 38,714
EBITDA(h)...............      53,952       40,405         1,000             --       95,357
Earnings per share from
 continuing operations:
 Basic..................    $   1.35                                               $   0.40
 Diluted................        1.30                                                   0.38
Weighted average shares
 outstanding:
 Basic..................      25,129                                                 25,129
 Diluted................      26,215                                                 26,215
</TABLE>

                                       25
<PAGE>

                           THE FAIRCHILD CORPORATION

             UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF EARNINGS
                    For The Nine Months Ended March 28, 1999
                     (In thousands, except per share data)

<TABLE>
<CAPTION>
                           Fairchild       KTI            KTI                      Fairchild
                          Adjusted (a) Adjusted (b) Acquisition (i) Refinancing    Pro Forma
                          ------------ ------------ --------------- -----------    ---------
<S>                       <C>          <C>          <C>             <C>            <C>
Net sales...............    $417,753     $155,121       $    --      $     --      $572,874
Costs and expenses:
 Cost of sales..........     314,782      110,153          (750)(d)        --       424,185
 Selling, general &
  administrative........      76,277       23,454            --            --        99,731
 Amortization of
  goodwill and
  intangibles...........       4,253        1,155         5,247            --        10,655
                            --------     --------       -------      --------      --------
                             395,312      134,762         4,497            --       534,571
                            --------     --------       -------      --------      --------
 Operating income.......      22,441       20,359        (4,497)           --        38,303
Net interest expense....     (20,955)      (5,670)           --        (9,887)(e)   (36,512)
Investment income, net..      37,710           --            --       (35,407)(f)     2,303
                            --------     --------       -------      --------      --------
Earnings (loss) before
 taxes..................      39,196       14,689        (4,497)      (45,294)        4,094
Income tax (provision)
 benefit................     (14,163)      (6,025)          228 (g)    17,269 (g)    (2,691)
Equity in earnings of
 affiliates.............       1,821           --            --            --         1,821
Minority interest.......          24           --            --            --            24
                            --------     --------       -------      --------      --------
Earnings (loss) from
 continuing operations..    $ 26,878     $  8,664       $(4,269)     $(28,025)     $  3,248
                            ========     ========       =======      ========      ========
Depreciation &
 amortization...........    $ 17,419     $  7,713       $ 5,247      $     --      $ 30,379
EBITDA(h)...............      39,860       28,072           750            --        68,682
Earnings per share from
 continuing operations:
 Basic..................    $   1.07                                               $   0.13
 Diluted................        1.01                                                   0.12
Weighted average shares
 outstanding:
 Basic..................      25,111                                                 25,111
 Diluted................      26,490                                                 26,490
</TABLE>


                                       26
<PAGE>

                           THE FAIRCHILD CORPORATION

             UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF EARNINGS
                   For The Twelve Months Ended June 30, 1998
                     (In thousands, except per share data)

<TABLE>
<CAPTION>
                           Fairchild       KTI            KTI                      Fairchild
                          Adjusted (a) Adjusted (b) Acquisition (i) Refinancing    Pro Forma
                          ------------ ------------ --------------- -----------    ---------
<S>                       <C>          <C>          <C>             <C>            <C>
Net sales...............    $556,652     $227,985       $    --      $     --      $784,637
Costs and expenses:
 Cost of sales..........     420,778      157,448        (1,000)(d)        --       577,226
 Selling, general &
  administrative........      96,805       31,300            --            --       128,105
 Amortization of
  goodwill and
  intangibles...........       5,698        1,632         6,996            --        14,326
                            --------     --------       -------      --------      --------
                             523,281      190,380         5,996            --       719,657
                            --------     --------       -------      --------      --------
 Operating income.......      33,371       37,605        (5,996)           --        64,980
Net interest expense....     (32,394)      (6,857)           --        (8,595)(e)   (47,846)
Investment loss, net....      (3,362)          --            --        (1,475)(f)    (4,837)
                            --------     --------       -------      --------      --------
Earnings (loss) before
 taxes..................     (2,385)       30,748        (5,996)      (10,070)       12,297
Income tax (provision)
 benefit................       2,406      (12,703)          630 (g)     3,524 (g)    (6,143)
Equity in earnings of
 affiliates.............       3,956           --            --            --         3,956
                            --------     --------       -------      --------      --------
Earnings (loss) from
 continuing operations..    $  3,977     $ 18,045       $(5,366)     $ (6,546)     $ 10,110
                            ========     ========       =======      ========      ========
Depreciation &
 amortization...........    $ 19,906     $  8,078       $ 6,996      $     --      $ 34,980
EBITDA(h)...............      53,277       45,683         1,000            --        99,960
Earnings per share from
 continuing operations:
 Basic..................    $   0.18                                               $   0.45
 Diluted................    $   0.16                                               $   0.42
Weighted average shares
 outstanding:
 Basic..................      22,531                                                 22,531
 Diluted................      24,239                                                 24,239
</TABLE>


                                       27
<PAGE>

                           THE FAIRCHILD CORPORATION

                 UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET
                                 March 28, 1999
                                 (In thousands)

<TABLE>
<CAPTION>
                                      Banner
                          Fairchild   Merger   Fairchild        KTI             KTI                       Fairchild
                          Historical    (a)    Adjusted    Historical (b) Acquisition (c)  Refinancing    Pro Forma
                          ----------  ------   ---------   -------------- ---------------  -----------    ----------
<S>                       <C>         <C>      <C>         <C>            <C>              <C>            <C>
Cash....................  $  167,346  $(1,101) $  166,245     $  3,351       $(278,024)(d)  $ 113,163 (e) $    4,735
Short-term investments..       3,777      --        3,777          154              --             --          3,931
Accounts receivable,
 less allowances........     101,731      --      101,731       28,867              --             --        130,598
Inventory...............     166,973      --      166,973       50,693              --             --        217,666
Prepaid and other
 current assets.........      48,267      --       48,267        4,263              --             --         52,530
                          ----------  -------  ----------     --------       ---------      ---------     ----------
 Total current assets...     488,094   (1,101)    486,993       87,328        (278,024)       113,163        409,460
Net fixed assets........     122,876      --      122,876       61,863              --             --        184,739
Net assets held for
 sale...................      20,625      --       20,625           --              --             --         20,625
Goodwill ...............     167,164   17,384     184,548       47,473         167,852 (c)         --        399,873
Investment in
 affiliates.............      29,209      --       29,209           --              --             --         29,209
Prepaid pension assets..      62,597      --       62,597           --              --             --         62,597
Deferred loan costs.....       6,377      --        6,377          357              --          4,329 (f)     11,063
Long-term investments...      42,441      --       42,441           --         (20,187)(g)         --         22,254
Other assets............      75,448      --       75,448          472          28,000 (c)         --        103,920
                          ----------  -------  ----------     --------       ---------      ---------     ----------
 Total assets...........  $1,014,831  $16,283  $1,031,114     $197,493       $(102,359)     $ 117,492     $1,243,740
                          ==========  =======  ==========     ========       =========      =========     ==========
Bank notes payable &
 current maturities of
 debt...................  $   34,020  $   --   $   34,020     $ 23,198       $      --      $ (32,150)(h) $   25,068
Accounts payable........      31,942      --       31,942        6,790              --             --         38,732
Net current liabilities
 of discontinued
 operations.............       7,985      --        7,985                                                      7,985
Other accrued expenses..      86,918      --       86,918        8,053          (9,492)(i)     (4,031)(j)     81,448
                          ----------  -------  ----------     --------       ---------      ---------     ----------
 Total current
  liabilities...........     160,865      --      160,865       38,041          (9,492)       (36,181)       153,233
Long-term debt, less
 current maturities.....     227,475      --      227,475       79,637              --        158,050 (h)    465,162
Other long-term
 liabilities............      26,303      --       26,303           --              --             --         26,303
Retiree health care
 liabilities............      43,356      --       43,356           --              --             --         43,356
Noncurrent income
 taxes..................     104,635      --      104,635        4,576              --             --        109,211
Minority interest in
 subsidiaries...........      30,502  (29,743)        759           --              --             --            759
                          ----------  -------  ----------     --------       ---------      ---------     ----------
 Total liabilities......     593,136  (29,743)    563,393      122,254          (9,492)       121,869        798,024
Class A common stock....       2,674      298       2,972           --              --             --          2,972
Class B common stock....         262      --          262           --              --             --            262
Paid-in capital.........     195,679   45,728     241,407           --              --             --        241,407
Retained earnings.......     294,911      --      294,911       75,239         (88,569)(k)     (4,377)(l)    277,204
Cumulative other
 comprehensive income...       2,179      --        2,179           --          (4,298)(g)         --         (2,119)
Treasury stock, at
 cost...................     (74,100)     --      (74,010)          --              --             --        (74,010)
                          ----------  -------  ----------     --------       ---------      ---------     ----------
 Total stockholders'
  equity................     421,695   46,026     467,721       75,239         (92,867)        (4,377)       445,716
                          ----------  -------  ----------     --------       ---------      ---------     ----------
Total liabilities &
 stockholders equity....  $1,014,831  $16,283  $1,031,114     $197,493       $(102,359)     $ 117,492     $1,243,740
                          ==========  =======  ==========     ========       =========      =========     ==========
</TABLE>

                                       28
<PAGE>

NOTES TO THE UNAUDITED PRO FORMA STATEMENT OF EARNINGS

(a)  The following three tables set forth the derivation of the "Fairchild
     Adjusted" unaudited pro forma results, representing the impact of the
     Banner Merger (completed in April 1999), Special-T Acquisition (effective
     January 1998), Solair Divestiture (completed in December 1998), and the
     Hardware Group Divestiture (completed January 13, 1998), as if these
     transactions had occurred at the beginning of each period presented:

                For The Last Twelve Months Ended March 28, 1999
                     (In thousands, except per share data)

<TABLE>
<CAPTION>
                                          Hardware        Solair         Banner
                          Fairchild         Group       Divestiture      Merger       Fairchild
                          Historical     Divestiture       (/1/)         (/2/)        Adjusted
                          ----------     -----------    -----------      ------       ---------
<S>                       <C>            <C>            <C>              <C>          <C>
Net sales...............   $620,106         $ --         $(74,709)       $   --       $545,397
Costs and expenses:
  Cost of sales.........    484,917           --          (78,863)           --        406,054
  Selling, general &
   administrative.......    115,880           --          (14,340)           --        101,540
  Amortization of
   goodwill.............      5,292           --             (100)          435 (/3/)    5,627
                           --------         ----         --------        ------       --------
                            606,089           --          (93,303)          435        513,221
  Operating income......     14,017           --           18,594          (435)        32,176
Net interest expense....    (27,144)          --               --            --        (27,144)
Investment income, net..     39,294           --               --            --         39,294
Nonrecurring income on
 disposition of
 subsidiaries...........         37          (37)(/4/)         --            --             --
                           --------         ----         --------        ------       --------
Earnings (loss) before
 taxes..................     26,204          (37)          18,594          (435)        44,326
Income tax (provision)
 benefit................     (6,622)          13           (6,847)           --        (13,456)
Equity in earnings of
 affiliates.............      3,147           --               --            --          3,147
Minority interest.......     (4,626)           8 (/5/)     (1,762)(/5/)   6,404 (/5/)       24
                           --------         ----         --------        ------       --------
Earnings (loss) from
 continuing operations..   $ 18,103         $(16)        $  9,985        $5,969       $ 34,041
                           ========         ====         ========        ======       ========
Depreciation &
 amortization...........   $ 21,807(/9/)    $ --         $   (466)       $  435       $ 21,776
EBITDA(h)...............     35,824           --           18,128            --         53,952
Earnings per share from
 continuing operations:
  Basic.................   $   0.82                                                   $   1.35
  Diluted...............       0.81                                                       1.30
Weighted average shares
 outstanding:
  Basic.................     22,147                                       2,982         25,129
  Diluted...............     22,360                                       3,855         26,215
</TABLE>

                                      29
<PAGE>

NOTES TO THE UNAUDITED PRO FORMA STATEMENT OF EARNINGS--Continued

                    For The Nine Months Ended March 28, 1999
                     (In thousands, except per share data)

<TABLE>
<CAPTION>
                          Fairchild           Solair          Banner        Fairchild
                          Historical     Divestiture(/1/)   Merger(/2/)     Adjusted
                          ----------     ----------------   -----------     ---------
<S>                       <C>            <C>                <C>             <C>
Net sales...............   $446,072          $(28,319)        $   --        $417,753
Costs and expenses:
  Cost of sales.........    356,448           (41,666)            --         314,782
  Selling, general &
   administrative.......     82,022            (5,745)            --          76,277
  Amortization of
   goodwill.............      4,002               (75)           326 (/3/)     4,253
                           --------          --------         ------        --------
                            442,272           (47,486)           326         395,312
                           --------          --------         ------        --------
  Operating income
   (loss)...............      3,600            19,167           (326)         22,441
Net interest expense....    (20,955)               --             --         (20,955)
Investment income, net..     37,710                --             --          37,710
                           --------          --------         ------        --------
Earnings (loss) before
 taxes..................     20,355            19,167           (326)         39,196
Income tax (provision)
 benefit................     (7,316)           (6,847)            --         (14,163)
Equity in earnings of
 affiliates.............      1,821                --             --           1,821
Minority interest.......     (2,114)           (2,580)(/5/)    4,718 (/5/)        24
                           --------          --------         ------        --------
Earnings (loss) from
 continuing operations..   $ 12,746          $  9,740         $4,392        $ 26,878
                           ========          ========         ======        ========
Depreciation &
 amortization...........   $ 17,371(/9/)     $   (278)        $  326        $ 17,419
EBITDA(h)...............     20,971            18,889             --          39,860
Earnings (loss) per
 share from continuing
 operations:
  Basic.................   $   0.58                                         $   1.07
  Diluted...............       0.57                                             1.01
Weighted average shares
 outstanding:
  Basic.................     22,129                            2,982          25,111
  Diluted...............     22,552                            3,855          26,490
</TABLE>

                                       30
<PAGE>

NOTES TO THE UNAUDITED PRO FORMA STATEMENT OF EARNINGS--Continued

                   For The Twelve Months Ended June 30, 1998
                     (In thousands, except per share data)

<TABLE>
<CAPTION>
                                                                              Hardware
                    Fairchild           Special-T          Solair               Group            Banner          Air Rights
                    Historical      Acquisition (/7/) Divestiture (/1/)   Divestiture (/6/)   Merger (/2/)    Liquidation(/8/)
                    ----------      ----------------- -----------------   -----------------   ------------    ----------------
<S>                 <C>             <C>               <C>                 <C>                 <C>             <C>
Net sales.........   $741,176            $15,317          $(78,939)           $(120,902)         $   --           $    --

Costs and
 expenses:
  Cost of sales...    554,670              5,943           (63,645)             (76,190)             --                --
  Selling, general
   &
   administrative..   135,594              5,399           (14,973)             (33,610)             --             4,395
  Amortization of
   goodwill.......      5,469                269              (100)                (375)            435 (/3/)          --
                     --------            -------          --------            ---------          ------           -------
                      695,733             11,611           (78,718)            (110,175)            435             4,395
                     --------            -------          --------            ---------          ------           -------

  Operating
   income.........     45,443              3,706              (221)             (10,727)           (435)           (4,395)

Net interest
 expense..........    (42,715)              (937)               --               11,258              --                --
Investment loss,
 net..............     (3,362)                --                --                   --              --                --
Nonrecurring
 income on
 disposition of
 subsidiary ......    124,028                 --                --             (124,028)(/4/)        --                --
                     --------            -------          --------            ---------          ------           -------

Earnings before
 taxes............    123,394              2,769              (221)            (123,497)           (435)           (4,395)
Income tax
 (provision)
 benefit..........    (48,659)            (1,290)              163               50,654              --             1,538
Equity in earnings
 of affiliates....      3,956                 --                --                   --              --                --
Minority
 interest.........    (26,292)                --                10 (/5/)         24,038 (/5/)     2,244 (/5/)          --
                     --------            -------          --------            ---------          ------           -------

Earnings (loss)
 from continuing
 operations.......   $ 52,399            $ 1,479          $    (48)           $ (48,805)         $1,809           $(2,857)
                     ========            =======          ========            =========          ======           =======

Depreciation &
 amortization.....   $ 20,873 (/9/)      $   377          $   (534)           $  (1,245)         $  435           $    --
EBITDA(h).........     66,316              4,083              (755)             (11,972)             --            (4,395)

Earnings per share
 from continuing
 operations:
  Basic...........   $   2.78
  Diluted.........       2.66

Weighted average
 shares
 outstanding:
  Basic...........     18,834                715                                                  2,982
  Diluted.........     19,669                715                                                  3,855

<CAPTION>

                     Fairchild
                      Adjusted
                    ----------
Net sales.........  $556,652

Costs and
 expenses:
  Cost of sales...   420,778
  Selling, general
   &
   administrative..   96,805
  Amortization of
   goodwill.......     5,698
                    ----------
                     523,281
                    ----------

  Operating
   income.........    33,371

Net interest
 expense..........   (32,394)
Investment loss,
 net..............    (3,362)
Nonrecurring
 income on
 disposition of
 subsidiary ......        --
                    ----------

Earnings before
 taxes............    (2,385)
Income tax
 (provision)
 benefit..........     2,406
Equity in earnings
 of affiliates....     3,956
Minority
 interest.........        --
                    ----------

Earnings (loss)
 from continuing
 operations.......  $  3,977
                    ==========

Depreciation &
 amortization.....  $ 19,906
EBITDA(h).........    53,277

Earnings per share
 from continuing
 operations:
  Basic...........  $   0.18
  Diluted.........      0.16

Weighted average
 shares
 outstanding:
  Basic...........    22,531
  Diluted.........    24,239
</TABLE>

                                     31

<PAGE>

NOTES TO THE UNAUDITED PRO FORMA STATEMENT OF EARNINGS--Continued

(1) Represents the elimination of Solair's operating results for all periods
    presented.

(2) Represents the effects of the merger between Banner and Fairchild whereby
    Fairchild acquired the remaining 15% interest of Banner. Fairchild issued
    approximately 2,982 shares of Fairchild Class A common stock as a result
    of the merger, resulting in an increase in Fairchild's equity of $46,026.
    In addition, Fairchild will record approximately $17,384 of goodwill.

(3) Represents additional amortization of goodwill related to the merger with
    Banner.

(4) Represents the elimination of Banner's hardware group nonrecurring gain
    that occurred in January 1998.

(5) Reflects the impact on Fairchild's minority interest for each transaction
    impacting Banner. Minority interest is ultimately reduced to zero due to
    Fairchild obtaining a 100% interest in Banner.

(6) Represents the elimination of Banner's hardware group operating results
    from July 1, 1997 through the time of divestiture, January 13, 1998.

(7) Represents the operating results of Special-T as if the acquisition
    occurred at the beginning of fiscal 1998.

(8) Represents the elimination of non-recurring proceeds received from the
    involuntary conversion of air rights over a portion of the property
    Fairchild owns and is developing in Farmingdale, New York.

(9)  Historical depreciation and amortization for the twelve months ended June
     30, 1998 includes the depreciation of fixed assets and the amortization
     of goodwill. The interest portion of historical depreciation and
     amortization, which includes the amortization of deferred loan fees and
     the capitalization of interest, is not used in the calculation of EBITDA.
     Exclusion of these interest components had the effect of increasing
     depreciation and amortization, as provided in Fairchild's historical cash
     flows, by $625 for the trailing twelve months ended March 28, 1999 and
     $837 for the twelve months ended June 30, 1998.

                                      32
<PAGE>

NOTES TO THE UNAUDITED PRO FORMA STATEMENT OF EARNINGS--Continued

(b) The following three tables set forth the derivation of the "KTI Adjusted"
    unaudited pro forma results representing the results of operations that
    have been adjusted for the acquisition of Marson (acquired October 1998),
    M&M (acquired July 1998), Eagle (acquired May 1998), and APS (acquired
    February 1998) as if those transactions had occurred at the beginning of
    each period presented.

                For The Last Twelve Months Ended April 4, 1999
                                (In thousands)

<TABLE>
<CAPTION>
                             KTI       Marson        M&M        Eagle      KTI
                          Historical Acquisition Acquisition Acquisition Adjusted
                          ---------- ----------- ----------- ----------- --------
<S>                       <C>        <C>         <C>         <C>         <C>

Net sales...............   $191,401   $ 16,085    $  6,546    $    543   $214,575
Costs and expenses:
  Cost of sales.........    135,149     11,217       4,267         358    150,991
  Selling, general &
   administrative.......     28,573      2,458         460          69     31,560
  Amortization of
   goodwill.............        951        461         149          --      1,561(/1/)
                           --------   --------    --------    --------   --------
                            164,673     14,136       4,876         427    184,112
  Operating income......     26,728      1,949       1,670         116     30,463
Net interest expense....     (5,372)    (1,564)       (486)         (8)    (7,430)(/2/)
                           --------   --------    --------    --------   --------
Earnings (loss) before
 taxes..................     21,356        385       1,184         108     23,033
Income tax (provision)
 benefit................     (8,543)      (388)       (533)        (46)   (9,510)
                           --------   --------    --------    --------   --------
Earnings (loss) from
 continuing operations..   $ 12,813   $     (3)   $    651    $     62   $ 13,523
                           ========   ========    ========    ========   ========
Depreciation &
 amortization...........   $  8,309   $  1,119    $    509    $      5   $  9,942
EBITDA(h)...............     35,037      3,068       2,179         121     40,405
</TABLE>

                                      33
<PAGE>

NOTES TO THE UNAUDITED PRO FORMA STATEMENT OF EARNINGS--Continued

                    For The Nine Months Ended April 4, 1999
                                 (In thousands)

<TABLE>
<CAPTION>
                                KTI       Marson        M&M       KTI
                             Historical Acquisition Acquisition Adjusted
                             ---------- ----------- ----------- --------
<S>                          <C>        <C>         <C>         <C>
Net sales...................  $144,577    $8,965      $1,579    $155,121

Costs and expenses:
  Cost of sales.............   102,955     6,169       1,029     110,153
  Selling, general &
   administrative...........    22,003     1,342         109      23,454
  Amortization of goodwill..       855       263          37       1,155 (/1/)
                              --------    ------      ------    --------
                               125,813     7,774       1,175     134,762

  Operating income..........    18,764     1,191         404      20,359

Net interest expense........    (4,659)     (891)       (120)     (5,670)(/2/)
                              --------    ------      ------    --------
Earnings before taxes.......    14,105       300         284      14,689

Income tax provision........    (5,643)     (253)       (129)     (6,025)
                              --------    ------      ------    --------
Earnings from continuing
 operations.................  $  8,462    $   47      $  155    $  8,664
                              ========    ======      ======    ========

Depreciation &
 amortization...............  $  6,946    $  640      $  127    $  7,713
EBITDA(h)...................    25,710     1,831         531      28,072
</TABLE>

                                       34
<PAGE>

NOTES TO THE UNAUDITED PRO FORMA STATEMENT OF EARNINGS--Continued

                   For The Twelve Months Ended June 30, 1998
                                (In thousands)

<TABLE>
<CAPTION>
                             KTI       Marson        M&M        Eagle        APS       KTI
                          Historical Acquisition Acquisition Acquisition Acquisition Adjusted
                          ---------- ----------- ----------- ----------- ----------- --------
<S>                       <C>        <C>         <C>         <C>         <C>         <C>
Net sales...............   $173,156    $28,032     $20,220     $2,134      $4,443    $227,985
Costs and expenses:
  Cost of sales.........    118,875     20,033      13,581      1,558       3,401     157,448
  Selling, general &
   administrative.......     24,494      4,277       1,342        371         816      31,300
  Amortization of
   goodwill.............        369        796         448         --          19       1,632 (/1/)
                           --------    -------     -------     ------      ------    --------
                            143,738     25,106      15,371      1,929       4,236     190,380
                           --------    -------     -------     ------      ------    --------
  Operating income......     29,418      2,926       4,849        205         207      37,605
Net interest expense....     (2,578)    (2,739)     (1,384)       (42)       (114)     (6,857)(/2/)
                           --------    -------     -------     ------      ------    --------
Earnings before taxes...     26,840        187       3,465        163          93      30,748
Income tax provision....    (10,726)      (353)     (1,505)       (70)        (50)    (12,704)
                           --------    -------     -------     ------      ------    --------
Earnings (loss) from
 continuing operations..   $ 16,114    $  (166)    $ 1,960     $   93      $   43    $ 18,044
                           ========    =======     =======     ======      ======    ========
Depreciation &
 amortization...........   $  4,636    $ 1,946     $ 1,438     $   23      $   35    $  8,078
EBITDA(h)...............     34,054      4,872       6,287        228         242      45,683
</TABLE>
- --------
(1) Includes the pro forma incremental goodwill amortization of $368, $162,
    and $843 for the last twelve months ended April 4, 1999, nine months ended
    April 4, 1999, and twelve months ended June 30, 1998.
(2) Includes the pro forma incremental interest expense of $1,289, $637, and
    $2,648 for the last twelve months ended April 4, 1999, nine months ended
    April 4, 1999, and twelve months ended June 30, 1998.

                                      35
<PAGE>

NOTES TO THE UNAUDITED PRO FORMA STATEMENT OF EARNINGS--Continued

(c) Represents the additional amortization of goodwill and intangible assets
    related to the acquisition of KTI by Fairchild.

(d) The Fairchild/KTI merger savings represent annual cost savings achieved
    through contractual purchase discounts achieved immediately upon the
    consummation of the acquisition of KTI.

(e) Represents the net change in interest expense from the refinancing of
    certain debt facilities as follows:

<TABLE>
<CAPTION>
                                     Last Twelve    Nine Months   Twelve Months
                                     Months Ended      Ended          Ended
                                    March 28, 1999 March 28, 1999 June 30, 1998
                                    -------------- -------------- -------------
   <S>                              <C>            <C>            <C>
   New Financing:
    Term Loan.....................     $19,045        $14,284        $19,045
    Senior Subordinated Notes.....      24,806         18,605         24,806
    Other fees....................       3,115          2,337          3,115
                                       -------        -------        -------
     Increase in interest
      expense.....................      46,966         35,226         46,966
                                       -------        -------        -------
   Retired debt:
    Fairchild credit facility.....      22,258         16,341         13,290
    Banner credit facility........       4,483          4,483            --
    KTI revolving line-of-credit..         639            467            226
    KTI term loan.................       4,715          4,048          4,161
    Retired public bonds in fiscal
     1998.........................         --             --          20,694
                                       -------        -------        -------
     Reduction in interest
      expense.....................      32,095         25,339         38,371
                                       -------        -------        -------
   Net change in interest
    expense.......................     $14,871        $ 9,887        $ 8,595
                                       =======        =======        =======
</TABLE>

  Interest expense under the new credit facility for the term loan is based
  on LIBOR plus 3.25%, along with amortization of debt financing fees. The
  pro forma adjustments assumed an effective rate of 8.46%. A variance of
  1/8% in the interest rates would impact annual term loan interest expense
  by approximately $281.

(f) Investment income was eliminated to the extent that marketable securities
    were assumed to be liquidated. Such marketable securities will be
    liquidated to consummate the KTI acquisition.

(g) Represents an income tax benefit assuming an effective rate of 35%.

(h) We consider EBITDA to be an indicative measure of our operating
    performance due to the significance of our long-lived assets and because
    such data is considered useful by the investment community to better
    understand our results, and can be used to measure our ability to service
    debt, fund capital expenditures and expand our business. EBITDA is not a
    measure of financial performance under GAAP, may not be comparable to
    other similarly titled measures of other companies and should not be
    considered as an alternative either to net income as an indicator of our
    operating performance, or to cash flows as a measure of our liquidity.
    Cash expenditures for various long-term assets, interest expense and
    income taxes have been, and will be, incurred which are not reflected in
    the EBITDA presentation. Our investment in Nacanco Paketleme is accounted
    for as an investment in an affiliate under the equity method.

(i) During May 1999, the Company achieved annual cost savings, not included in
    the pro forma statements of earnings, of approximately $10.0 million by
    taking the following actions in connection with integrating the operations
    of Fairchild with KTI. First, personnel reductions representing
    approximately $7.0 million in annual cost savings were made in the sales
    and marketing, corporate office, and manufacturing departments. Second,
    $3.1 million of annual cost savings were achieved due to negotiated
    contractual price discounts for raw materials and supplies of the combined
    businesses. In May 1999, the Company also announced the closing of three
    manufacturing facilities and the consolidation of various product lines.
    The Company estimates additional annual cost savings of at least an
    additional $2.4 million will be achieved through various actions to be
    taken within the next 90 days aggregating $12.4 million on an annual
    basis. The Company also expects to incur approximately $20.0 million in
    one-time charges associated with the implementation of these cost savings.

                                      36
<PAGE>

NOTES TO THE UNAUDITED PRO FORMA BALANCE SHEET

(a) Represents the effects of the merger between Banner and Fairchild whereby
    Fairchild acquired the remaining 15% interest of Banner not already owned.
    Fairchild issued approximately 2,981 shares of Fairchild class A common
    stock as a result of the merger, resulting in an increase in Fairchild's
    equity of $46,026. In addition, Fairchild will record approximately $17,384
    of goodwill representing the estimated excess of cost paid over fair value.
    A $1,101 reduction in cash represents the estimated costs of the merger
    with Banner. The decrease in minority interest liability results from
    Fairchild acquiring all of the Banner common stock that Fairchild does not
    presently own.

(b) Represents historical KTI balance sheet at April 4, 1999.

(c) Reflects the acquisition of KTI as follows:

<TABLE>
<CAPTION>
                                                                       March 28,
                                                                         1999
                                                                       ---------
   <S>                                                                 <C>
   Purchase price:
    Cash paid for KTI common stock, preferred stock and stock
     options, including Fairchild's original $13,574 investment......  $235,979
    Cash paid for non-compete agreement..............................    28,000
    Transaction fees at closing......................................     7,112
    KTI debt assumed.................................................   102,835
                                                                       --------
   Total purchase price..............................................   373,926
   Net tangible assets acquired, excluding $102,835 debt assumed.....   130,244
                                                                       --------
   Excess purchase price over the preliminary estimated fair value of
    the net assets acquired..........................................  $243,682
                                                                       ========
   Preliminary allocation to non-compete agreement, amortized over 10
    years............................................................  $ 28,000
   Preliminary allocation to goodwill, amortized over 40 years
    (includes KTI goodwill assumed of $47,473) ......................  $215,682
   Elimination of KTI's goodwill assumed.............................  $ 47,473
   Elimination of KTI's deferred loan fees (refinanced debt).........  $    357
   Goodwill recorded in transaction..................................  $167,852
</TABLE>

(d) Reflects a $250,024 payment for acquisition of KTI, capitalized transaction
    fees, expensed internal transaction costs, and $28,000 for the covenant not
    to compete.

(e) Represents the net increase in cash as follows:
<TABLE>
<CAPTION>
                                                                      March 28,
                                                                        1999
                                                                      ---------
<S>                                                                   <C>
      Cash........................................................... $ 164,860
      Net proceeds from issuance of senior subordinated notes........   218,813
      Net cash received from the new credit facility.................   220,125
      Reduction in Fairchild credit facility refinanced..............  (231,950)
      Reduction of KTI credit facilities.............................   (92,150)
      Payment of accrued interest....................................    (1,674)
                                                                      ---------
       Net cash impact............................................... $ 278,024
                                                                      =========
</TABLE>


                                       37
<PAGE>

NOTES TO THE UNAUDITED PRO FORMA BALANCE SHEET--Continued

(f) Represents additional deferred loan fees of $11,063 relating to the
    financing costs of the new credit facility and the Notes, net of the
    write-off of $6,734 related to deferred loan fees associated with the
    refinanced credit facilities.

(g) Represents elimination of Fairchild's $20,187 investment in KTI as part of
    the acquisition, and subsequent consolidation, of KTI. The unrealized
    investment gains of $4,298, net of a $2,315 tax provision, included in
    cumulative other comprehensive income is eliminated.

(h) Represents the net refinancing as follows:

<TABLE>
<CAPTION>
                                                                      March 28,
                                                                        1999
                                                                      ---------
<S>                                                                   <C>
  Senior subordinated notes.......................................... $225,000
  New credit facility term loan......................................  225,000
                                                                      --------
   Debt issued.......................................................  450,000
                                                                      --------
  Fairchild credit facility..........................................  231,950
  KTI revolving line of credit.......................................   19,000
  KTI term loan......................................................   73,150
                                                                      --------
   Debt retired......................................................  324,100
                                                                      --------
  Net debt issued.................................................... $125,900
                                                                      ========
   Short term net reduction.......................................... $(32,150)
   Long term net increase............................................  158,050
</TABLE>

(i) Represents (i) the reversal of $2,315 taxes accrued on unrealized holding
    gains associated with the Company's investment in KTI and (ii) tax
    benefits of $7,177 associated with estimated internal transaction costs
    that will be charged to earnings at closing.

(j) Represents the payment and reduction of accrued interest associated with
    the retired debt and reduction of taxes payable associated with the
    refinancing expenses.

(k) Reflects the $75,239 elimination of KTI's historical retained earnings and
    Fairchild's estimated internal transaction costs of $13,330, net of $7,177
    tax benefit, that will be expensed at closing.

(l) Represents the write-off of deferred financing costs, net of tax,
    associated with the retired debt.


                                      38
<PAGE>

              SELECTED CONSOLIDATED FINANCIAL DATA OF THE COMPANY

                            (Dollars in thousands)

   The following table sets forth our selected financial data and should be
read in conjunction with our consolidated financial statements and related
notes appearing elsewhere in this prospectus. The selected consolidated
financial data as of and for the five years ended June 30, 1998 have been
derived from the consolidated financial statements of Banner, Special-T
Fasteners and us, which were audited by Arthur Andersen LLP, our independent
accountants and Nacanco Paketleme, which were audited by Basaran (a member of
PricewaterhouseCoopers LLP). The selected consolidated financial data for the
nine months ended March 29, 1998 and March 28, 1999, and for the twelve months
ended March 28, 1999 have been derived from our unaudited consolidated
financial statements and related notes appearing elsewhere in this prospectus.
In our opinion, the summary consolidated historical financial data for the
nine months ended March 29, 1998 and March 28, 1999, and for the twelve months
ended March 28, 1999 include all adjustments (consisting only of normal
recurring adjustments) necessary for a fair presentation of this information.

   Since the information presented below is only a summary and does not
provide all of the information contained in our financial statements,
including the related notes, you should read "Management's Discussion and
Analysis of Results of Operations and Financial Condition" and our
consolidated financial statements.

<TABLE>
<CAPTION>
                                                                                                       Twelve Months
                                        Year Ended June 30,                      Nine Months Ended         Ended
                          ---------------------------------------------------  ----------------------  -------------
                                                                               March 29,   March 28,     March 28,
                            1994      1995      1996       1997       1998        1998      1999(2)       1999(2)
                          --------  --------  --------  ---------- ----------  ----------  ----------  -------------
<S>                       <C>       <C>       <C>       <C>        <C>         <C>         <C>         <C>
Statement of Earnings
 Data(1):
Net sales...............  $203,456  $220,351  $349,236  $  680,763 $  741,176  $  567,142  $  446,072    $620,106
Gross profit............    28,415    26,491    74,101     181,344    186,506     140,941      89,624     135,189
Operating income
 (loss).................   (46,845)  (30,333)  (11,286)     33,499     45,443      35,026       3,600      14,017
Net interest expense....    66,670    64,113    56,459      47,681     42,715      36,526      20,955      27,144
Earnings (loss) from
 continuing operations..     4,834   (56,280)  (32,186)      1,816     52,399      47,042      12,746      18,103
Other Data:
EBITDA (3)..............  $(26,331) $ (9,830) $  5,931  $   54,314 $   66,316  $   51,506  $   20,971    $ 35,824
Capital expenditures....  $  4,507  $  5,383  $  5,680  $   15,014 $   36,029  $   23,706  $   18,694    $ 30,017
Ratio of earnings to
 fixed charges (4)......      1.39x     N.M.      N.M.        N.M.       3.27x       3.65x       1.72x       1.75x
Depreciation and
 amortization...........    20,514    20,503    17,217      20,815     20,873      16,480      17,371      21,807
Balance Sheet Data (at
 period end):
Cash and short-term
 investments............  $109,017  $ 75,298  $ 50,147  $   45,067 $   53,563  $   68,255  $  171,123
Total assets............   860,943   828,680   993,398   1,052,666  1,157,259   1,137,642   1,014,831
Long-term debt, less
 current maturities.....   518,718   508,225   368,589     416,922    295,402     278,140     227,475
Stockholders' equity....    69,494    39,378   230,861     232,424    473,559     433,138     421,695
</TABLE>
- --------
(1) The results of Banner are included in the periods since February 25, 1996,
    when Banner became our majority-owned subsidiary. Prior to February 25,
    1996, our investment in Banner was accounted for using the equity method.
    Fiscal 1994 includes the gain on the sale of Rexnord Corporation stock.
    Fiscal 1998 includes the gain from Banner's hardware group disposition.
    The results of the hardware group are included in our financial statements
    from March 1996 through December 1997, until disposition. These
    transactions materially affect the comparability of the information
    reflected in our summary consolidated financial data.

(2) Gross profit and operating income (loss) for the nine and twelve months
    ended March 28, 1999 include a charge of $19.3 million recognized on the
    sale of Solair. The charge was attributable primarily to the bulk sale of
    inventory at prices below the carrying amount of the inventory.

                                      39
<PAGE>

(3) EBITDA represents the sum of income before income taxes plus interest
    expense (including amortization of debt issue costs), depreciation and
    amortization. Included in EBITDA are restructuring and unusual charges of
    $25,553 and $2,319 in Fiscal 1994 and 1996. EBITDA for the nine months and
    the twelve months ended March 28, 1999 includes the charge of $19.3
    million recognized on the sale of Solair. We consider EBITDA to be an
    indicative measure of our operating performance due to the significance of
    our long-lived assets and because such data are considered useful by the
    investment community to better understand our results, and can be used to
    measure our ability to service debt, fund capital expenditures and expand
    our business. EBITDA is not a measure of financial performance under GAAP,
    may not be comparable to other similarly titled measures of other
    companies and should not be considered as an alternative either to net
    income as an indicator of our operating performance, or to cash flows as a
    measure of our liquidity. Cash expenditures for various long-term assets,
    interest expense and income taxes have been, and will be, incurred which
    are not reflected in the EBITDA presentation. See our consolidated
    financial statements and the related notes thereto appearing elsewhere in
    this prospectus. Our investment in Nacanco Paketleme is accounted for as
    an investment in an affiliate under the equity method.

(4) For purposes of computing the ratio of earnings to fixed charges,
    "earnings" consist of earnings before income taxes and fixed charges.
    "Fixed charges" consist of interest expense, amortization and that portion
    of rental expense deemed representative of the interest factor. A
    deficiency of earnings to fixed charges of $76,116, $64,894, and $5,003
    resulted for 1995, 1996 and 1997, respectively.

                                      40
<PAGE>

                  SELECTED CONSOLIDATED FINANCIAL DATA OF KTI
                            (Dollars in thousands)

   The following table sets forth KTI's selected consolidated financial data
and should be read in conjunction with the consolidated financial statements
of KTI and notes thereto, and other financial information included elsewhere
in this prospectus regarding KTI. The selected consolidated financial data for
the five years ended December 31, 1998 are derived from the consolidated
financial statements of KTI that have been audited by Arthur Andersen LLP,
independent public accountants.

<TABLE>
<CAPTION>
                                  Year Ended December 31,
                         -------------------------------------------
                          1994    1995    1996(1)    1997     1998(2)(3)
                         ------- ------- -------   -------- --------
<S>                      <C>     <C>     <C>       <C>      <C>
Statement of Operations
 Data:
Net sales............... $55,117 $68,781 $99,023   $150,429 $185,512
Gross profit............  14,000  16,841  26,099     46,039   56,289
Operating income........   4,952   6,823  12,836     24,585   28,851
Interest expense, net...   2,304   2,935   4,011      3,602    4,067
Net earnings............   1,519   2,311   5,295     12,590   14,870
Other Data:
EBITDA (4).............. $ 6,303 $ 8,577 $15,449   $ 28,403 $ 35,623
Capital expenditures....   2,423   3,324   6,850     17,909   18,322
Depreciation and
 amortization...........   1,351   1,754   2,613      3,818    6,772
</TABLE>

<TABLE>
<S>                                  <C>     <C>     <C>     <C>      <C>
Balance Sheet Data (at period end):
Total assets........................ $35,051 $43,336 $73,689 $101,656 $199,359
Total long-term debt, less current
 maturities.........................  22,051  24,423  45,508   26,856   80,818
Stockholders' equity................   2,944   5,157  10,626   49,433   72,724
</TABLE>
- --------
(1) In August 1996, KTI purchased its Recoil business unit, which has been
    accounted for under the purchase method of accounting and, accordingly,
    the operating results of Recoil have been included in KTI's results of
    operations since mid-August 1996.
(2) In July 1998, KTI purchased its M & M business unit, which has been
    accounted for under the purchase method of accounting and, accordingly,
    the operating results of M & M have been included in KTI results of
    operations since late-July 1998.
(3) In October 1998, KTI purchased its Marson business unit, which has been
    accounted for under the purchase method of accounting and, accordingly,
    the operating results of Marson have been included in KTI results of
    operations since late-October 1998.
(4) EBITDA represents the sum of income before income taxes plus interest
    expense (including amortization of debt issue costs), depreciation and
    amortization. EBITDA is considered to be an indicative measure of
    operating performance due to the significance of KTI's long-lived assets
    and because such data are considered useful by the investment community to
    better understand results, and can be used to measure KTI's ability to
    service debt, fund capital expenditures and expand its business. EBITDA is
    not a measure of financial performance under GAAP, may not be comparable
    to other similarly titled measures of other companies and should not be
    considered as an alternative either to net income as an indicator of KTI's
    operating performance or to cash flows as a measure of KTI's liquidity.
    Cash expenditures for various long-term assets, interest expense and
    income taxes have been, and will be, incurred which are not reflected in
    the EBITDA presentation. See consolidated financial statements of KTI and
    the related notes thereto and other financial information relating to KTI
    appearing elsewhere in this prospectus.

                                      41
<PAGE>

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

   The Company was incorporated in October 1969, under the laws of the State
of Delaware. On November 15, 1990, the Company changed its name from Banner
Industries, Inc. to The Fairchild Corporation. The Company is the owner of
100% of RHI Holdings, Inc. and Banner. RHI is the owner of 100% of Fairchild
Holding Corp. The Company's principal operations are conducted through Banner
and FHC. During the periods presented in this Management's Discussion and
Analysis, the Company held significant equity interests in Nacanco and Shared
Technologies Fairchild Inc.

   The following discussion and analysis provide information which management
believes is relevant to assessment and understanding of the Company's
consolidated results of operations and financial condition. The discussion
should be read in conjunction with the consolidated financial statements and
notes thereto.

General

   The Company is a leading worldwide aerospace and industrial fastener
manufacturer and distribution logistics manager and through Banner, an
international supplier to the airlines and general aviation businesses,
distributing a wide range of aircraft parts and related support services.
Through internal growth and strategic acquisitions, we have become one of the
leading suppliers of fasteners to aircraft OEM's such as Boeing, Lockheed
Martin, Northrop Grumman, and the Airbus consortium, including, Aerospatiale,
DaimlerChrysler Aerospace, British Aerospace and CASA.

   The Company's aerospace business consists of two segments: aerospace
fasteners and aerospace parts distribution. The aerospace fasteners segment
manufactures and markets high performance fastening systems used in the
manufacture and maintenance of commercial and military aircraft. The aerospace
parts distribution segment stocks and distributes a wide variety of aircraft
parts to commercial airlines and air cargo carriers, fixed-base operators,
corporate aircraft operators and other aerospace companies.

Cautionary Statement

   Certain statements in the financial discussion and analysis by management
contain forward-looking information that involve risk and uncertainty,
including current trend information, projections for deliveries, backlog, and
other trend projections. Actual future results may differ materially depending
on a variety of factors, including product demand, performance issues with key
suppliers; customer satisfaction and qualification issues; labor disputes;
governmental export and import policies; worldwide political stability and
economic growth; and legal proceedings.

Results of Operations

 Business Combinations

   The following summarizes certain business combinations completed by the
Company which significantly affect the comparability of the period to period
results presented in this Management's Discussion and Analysis of Results of
Operations and Financial Condition.

 Fiscal 1998 Transactions and the First Nine Months of Fiscal 1999
 Transactions

   On November 20, 1997, Shared Technologies Fairchild, the successor in a
merger of the Company's telecommunications services and systems businesses
with Shared Technologies Inc., entered into a merger agreement with Intermedia
Communications Inc. pursuant to which holders of Shared Technologies Fairchild
common stock received $15.00 per share in cash. The Company was paid
approximately $178.0 million in cash before tax and selling expenses, in
exchange for the common and preferred stock of Shared Technologies Fairchild,
owned by the Company. The results of Shared Technologies Fairchild have been
accounted for as discontinued operations.

                                      42
<PAGE>

   On November 28, 1997, the Company acquired AS+C GmbH, Aviation Supply +
Consulting in a business combination accounted for as a purchase. The total
cost of the acquisition was $14.0 million, which exceeded the fair value of
the net assets of AS+C by approximately $8.1 million, which is allocated as
goodwill and amortized using the straight-line method over 40 years. The
Company purchased AS+C with cash borrowings. AS+C is an aerospace parts,
logistics and distribution company primarily servicing the European OEM
market.

   On December 19, 1997, the Company completed a secondary offering of public
securities. The offering consisted of an issuance of 3,000,000 shares of the
Company's Class A common stock at $20.00 per share, which generated $57
million of net proceeds for the Company. On December 19, 1997, immediately
following the equity offering, the Company restructured its FHC and RHI credit
agreements by entering into a new six-and-a-half year credit facility to
provide the Company with a $300 million senior secured credit facility
consisting of (i) a $75 million revolving loan with a letter of credit sub-
facility of $30 million and a $10 million swing loan sub-facility and (ii) a
$225 million term loan.

   On January 13, 1998, Banner completed the disposition of substantially all
of the assets and certain liabilities of certain subsidiaries to two wholly-
owned subsidiaries of AlliedSignal, in exchange for shares of AlliedSignal
Inc. common stock with an aggregate value equal to $369 million. The assets
transferred consisted primarily of Banner's hardware group, which included the
distribution of bearings, nuts, bolts, screws, rivets and other types of
fasteners, and its PacAero unit. Approximately $196 million of the common
stock received from AlliedSignal Inc. was used to repay outstanding term loans
of Banner's subsidiaries and related fees. The Company accounts for its
remaining investment in AlliedSignal common stock as an available-for-sale
security.

   On February 3, 1998, with the proceeds of the equity offering, term loan
borrowings under the credit facility, and a portion of the after tax proceeds
the Company received from the Shared Technologies Fairchild merger, the
Company refinanced substantially all of its existing indebtedness (other than
indebtedness of Banner), consisting of (i) $63.0 million to redeem the 11 7/8%
Senior Debentures due 1999; (ii) $117.6 million to redeem the 12% Intermediate
Debentures due 2001; (iii) $35.9 million to redeem the 13 1/8% Subordinated
Debentures due 2006; (iv) $25.1 million to redeem the 13% Junior Subordinated
Debentures due 2007; and (v) accrued interest of $10.6 million.

   On March 2, 1998, the Company consummated the acquisition of Edwards and
Lock Management Corporation, doing business as Special-T Fasteners, in a
business combination accounted for as a purchase. The cost of the acquisition
was approximately $50.0 million, of which 50.1% of the contractual purchase
price for the acquisition was paid in shares of Class A common stock of the
Company and 49.9% was paid in cash. The total cost of the acquisition exceeded
the fair value of the net assets of Special-T by approximately $23.6 million,
which is preliminarily being allocated as goodwill, and amortized using the
straight-line method over 40 years. Special-T manages the logistics of
worldwide distribution of Company-manufactured precision fasteners to
customers in the aerospace industry, government agencies, OEMs and other
distributors.

   On May 11, 1998, the Company commenced an offer to exchange for each
properly tendered share of common stock of Banner, a number of shares of the
Company's Class A common stock, par value $0.10 per share, equal to the
quotient of $12.50 divided by $20.675 up to a maximum of 4,000,000 shares of
Banner's common stock. The exchange offer expired on June 9, 1998 and
3,659,364 shares of Banner's common stock were validly tendered for exchange,
and the Company issued 2,212,361 shares of Class A common stock to the
tendering shareholders. As a result of the exchange offer, the Company's
ownership of Banner common stock increased to 83.3%. The Company effected the
exchange offer to increase its ownership of Banner to over 80% in order for
the Company to include Banner in its United States consolidated corporate
income tax return.

   On December 31, 1998, Banner consummated the sale of Solair, Inc., its
largest subsidiary in the rotables group, to Kellstrom Industries, Inc., in
exchange for approximately $60.4 million in cash and a warrant to purchase
300,000 shares of common stock of Kellstrom. In December 1998, Banner recorded
a $19.3 million pre-tax loss from the sale of Solair. This loss was included
in cost of goods sold as it was primarily attributable to the bulk sale of
inventory at prices below the carrying amount of inventory.

                                      43
<PAGE>

   On April 8, 1999, the Company acquired the remaining 15% of the outstanding
common and preferred stock of Banner not already owned by it, through the
merger of Banner with one of its subsidiaries. Each share of Banner's
preferred stock was converted into the right to receive one share of Banner
common stock and each share of Banner common stock (other than that owned by
Fairchild) was converted into the right to receive .7885 shares of the
Company's Class A common stock. Banner is now a wholly-owned subsidiary of the
Company.

 Fiscal 1997 Transactions

   In February 1997, the Company acquired common shares and convertible debt
representing an 84.2% interest, on a fully diluted basis, of Simmonds S.A. The
Company then initiated a tender offer to purchase the remaining shares and
convertible debt held by the public. By fiscal year-end, the Company had
purchased, or placed sufficient cash in escrow to purchase, all the remaining
shares and convertible debt of Simmonds. The total purchase price of Simmonds,
including the assumption of debt, was approximately $62.0 million, which the
Company funded with available cash. The Company recorded approximately $20.5
million in goodwill as a result of this acquisition. Simmonds is one of
Europe's leading manufacturers and distributors of aerospace and automotive
fasteners.

   On June 30, 1997, the Company sold all the patents of Fairchild
Scandinavian Bellyloading to Teleflex Incorporated for $5.0 million, and
immediately thereafter sold all the stock of Scandinavian Bellyloading to a
wholly-owned subsidiary of Teleflex for $2.0 million. The Company may receive
an additional amount of up to $6.0 million based on future net sales of the
patented products and services. In fiscal 1997, the Company recorded a $2.5
million nonrecurring gain as a result of these transactions.

 Fiscal 1996 Transactions

   The Company, RHI and Fairchild Industries, Inc., the Company's former
subsidiary, entered into an Agreement and Plan of Merger dated as of November
9, 1995 with Shared Technologies Inc. On March 13, 1996, Shared Technologies
Inc. succeeded to the Company's telecommunications systems and services
business. The transaction was effected by a merger of Fairchild Industries
with the surviving company renamed Shared Technologies Fairchild Inc. Prior to
the merger, Fairchild Industries transferred all of its assets to, and all of
its liabilities were assumed by, Fairchild Holding, except for the assets and
liabilities of the Company's telecommunications business, and $223.5 million
of Fairchild Industries' existing debt and preferred stock. As a result of the
merger, the Company received shares of common stock and preferred stock of
Shared Technologies Fairchild, representing approximately a 41% ownership
interest in Shared Technologies Fairchild.

   On February 22, 1996, pursuant to the Asset Purchase Agreement dated
January 26, 1996, the Company, through its subsidiaries, completed the sale of
certain assets, liabilities and the business of the D-M-E Company to
Cincinnati Milacron Inc., for a sales price of approximately $244.3 million,
as adjusted. The sales price consisted of $74.0 million in cash, and two 8%
promissory notes in the aggregate principal amount of $170.3 million. On July
29, 1996, the notes were paid in full.

   On January 27, 1996, the Company completed the sale of Fairchild Data
Corporation to SSE Telecom, Inc. for book value of approximately $4.4 million
and 100,000 shares of SSE's common stock valued at $9.06 per share, or $0.9
million, at January 26, 1996, and warrants to purchase an additional 50,000
shares of SSE's common stock at $11.09 per share.

   Accordingly, DME and Fairchild Data were accounted for as discontinued
operations as of Fiscal 1996. The combined net sales of DME and Fairchild Data
totaled $108.1 million, through January 26, 1996, and $180.8 million for
Fiscal 1995. Net earnings from discontinued operations were $9.2 million,
through January 26, 1996, and $14.0 million for Fiscal 1995.

   Effective February 25, 1996, the Company completed the transfer of Harco,
Inc. to Banner in exchange for 5,386,477 shares of Banner common stock. The
exchange increased the Company's ownership of Banner common stock from
approximately 47.2% to 59.3%, resulting in the Company becoming the majority
shareholder of Banner. Accordingly, the Company has consolidated the results
of Banner since February 25, 1996. In June 1997, the Company purchased $28.0
million of newly issued Series A Convertible Paid-in-Kind stock of Banner.

                                      44
<PAGE>

 Consolidated Results

   The Company currently reports in two principal business segments: Aerospace
Fasteners and Aerospace Distribution. The results of the Gas Springs division
are included in the Corporate and Other classification. The following table
illustrates the historical sales and operating income of the Company's
operations for the nine months ended March 28, 1999 and March 28, 1998,
respectively, and for each of the past three fiscal years.

<TABLE>
<CAPTION>
                                  Years Ended June 30,        Nine Months Ended
                               ----------------------------  --------------------
                                                             March 29,  March 28,
                                 1996      1997      1998      1998       1999
                               --------  --------  --------  ---------  ---------
                                               (in thousands)
     <S>                       <C>       <C>       <C>       <C>        <C>
     Sales by Segment:
     Aerospace Fasteners
      (a)....................  $218,059  $269,026  $387,236  $270,718   $303,071
     Aerospace Distribution..   129,973   411,765   358,431   303,393    138,448
     Corporate and Other.....     7,046    15,185     5,760     4,166      4,553
     Intersegment
      Eliminations (b).......    (5,842)  (15,213)  (10,251)  (11,135)       --
                               --------  --------  --------  --------   --------
     TOTAL SALES.............  $349,236  $680,763  $741,176  $567,142   $446,072
                               ========  ========  ========  ========   ========
     Operating Results by
      Segment:
     Aerospace Fasteners
      (c)....................  $    135  $ 17,390  $ 32,722  $ 18,560   $ 29,390
     Aerospace Distribution..     5,625    30,891    20,330    19,170    (13,278)
     Corporate and Other.....   (17,046)  (14,782)   (7,609)   (2,704)   (12,512)
                               --------  --------  --------  --------   --------
     TOTAL OPERATING INCOME
      (LOSS).................  $(11,286) $ 33,499  $ 45,443  $ 35,026   $  3,600
                               ========  ========  ========  ========   ========
</TABLE>
- --------
(a) Effective February 25, 1996, the Company became the majority shareholder
    of Banner Aerospace, Inc. and, accordingly, began consolidating their
    results as of that date.
(b) Represents intersegment sales from the Aerospace Fasteners segment to the
    Aerospace Distribution segment.
(c) Includes restructuring charges of $2.3 million in fiscal 1996.

   First Nine Months of Fiscal 1999 compared to First Nine Months of Fiscal
1998

 Consolidated Results

   Net sales of $146.4 million in the third quarter of fiscal 1999 decreased
by $17.8 million, or 10.9%, compared to sales of $164.2 million in the third
quarter of fiscal 1998. Net sales of $446.1 million in the first nine months
of fiscal 1999 decreased by $121.1 million, or 21.3%, compared to sales of
$567.1 million in the first nine months of fiscal 1998. The decrease is
primarily attributable to the loss of revenues resulting from the disposition
of Banner's hardware group and Solair. Divestitures decreased growth by
approximately 12.8% and 27.0% in the fiscal 1999 third quarter and nine-month
periods, respectively. Excluding divestitures, approximately 2.3% of the
current nine months sales growth came from the commercial aerospace industry.
Recent acquisitions contributed approximately 1.9% and 3.4% to sales growth in
the fiscal 1999 third quarter and nine month periods, respectively. On a pro
forma basis, net sales increased 1.1% for the nine months ended March 28, 1999
compared to the same period ended March 29, 1998.

   Gross margin as a percentage of sales was 20.1% and 24.9% for the nine
months ended March 28, 1999 and March 29, 1998, respectively. Included in cost
of goods sold for the nine months ended March 28, 1999 was a charge of $19.3
million recognized from the sale of Solair. This charge was attributable
primarily to the bulk sale of inventory at prices below the carrying amount of
the inventory. Excluding this charge, gross margin as a percentage of sales
was 24.9% and 24.4% in the first nine months of fiscal 1998 and 1999,
respectively. The lower margins in the fiscal 1999 period are attributable to
a change in product mix in the Aerospace Distribution segment as a result of
the disposition of Banner's hardware group. Partially offsetting the overall
lower margins was an improvement in margins within the Aerospace Fasteners
segment resulting from acquisitions, efficiencies associated with increased
production, improved skills of the work force, and reduction in the payment of
overtime. Gross margin as a percentage of sales was 23.0% and 25.2% in the
third quarter of fiscal 1998 and 1999, respectively.

                                      45
<PAGE>

   Selling, general & administrative expense as a percentage of sales was
18.9% and 18.7% in the nine month period of fiscal 1998 and 1999,
respectively. The improvement in the fiscal 1999 period is attributable
primarily to administrative efficiencies of the Company's ongoing operations.

   Other income decreased $4.0 million in the first nine months of fiscal
1999, compared to the first nine months of fiscal 1998. The Company recognized
$4.4 million of income in the prior period from the involuntary conversion of
air rights over a portion of the property the Company owns and is developing
in Farmingdale, New York.

   Operating income for the nine months ended March 28, 1999 decreased $31.4
million from the comparable prior period, of which $19.3 million was a charge
attributable primarily to the bulk sale of inventory at prices below the
carrying amount of the inventory. Excluding the charge related to the sale of
Solair in the current period, operating income would have been $22.9 million
in the first nine months of fiscal 1999, a decrease of 34.6% compared to
operating income of $35.0 million in the fiscal 1998 nine-month period.
Operating income was $8.2 million in the third quarter of fiscal 1999, a
decrease of 7.5% compared to operating income of $8.8 million in the third
quarter of fiscal 1998. The decreases are primarily attributable to the loss
of operating income resulting from the disposition of Banner's hardware group
and Solair and the decrease in other income.

   Net interest expense decreased $2.0 million, or 22.5%, in the third quarter
of fiscal 1999, compared to the third quarter of fiscal 1998. Net interest
expense decreased $15.6 million, or 42.6%, in first nine months of fiscal
1999, compared to the same period of fiscal 1998. The decreases in the current
year were due to a series of transactions completed in fiscal 1998, which
significantly reduced the Company's total debt.

   Nonrecurring income of $124.0 million in the three and nine months ended
March 29, 1998 resulted from the disposition of the Banner hardware group.

   Investment income improved by $42.7 million in the first nine months of
fiscal 1999, compared to the same period of fiscal 1998. This improvement was
due primarily to recognizing realized gains on investments liquidated in the
fiscal 1999 period while recording unrealized holding losses on fair market
adjustments of trading securities in the fiscal 1998 period.

   Minority interest improved by $21.7 million in the first nine months of
fiscal 1999 as a result of the $124.0 million nonrecurring pre-tax gain from
the disposition of Banner's hardware group in the first nine months of fiscal
1998.

   An income tax provision of $7.3 million in the first nine months of fiscal
1999 represented a 35.9% effective tax rate on pre-tax earnings from
continuing operations. The tax provision was slightly higher than the
statutory rate because the amortization of goodwill is not deductible for
income tax purposes.

   The Company reported a $28.9 million loss on disposal of discontinued
operations in the fiscal 1999 periods. This charge is the result of the after-
tax operating loss from Technologies exceeding the previous estimate for
expected losses by $9.2 million through March 1999, and the Company taking an
additional $19.7 million after-tax charge based on the current estimate of
remaining losses in connection with the disposition. While the Company
believes that $19.7 million is a reasonable charge for the remaining losses to
be incurred from Technologies, there can be no assurance that this estimate is
adequate. In the nine months ended March 29, 1998, the Company recorded a
$98.8 million gain, net of tax, on disposal of discontinued operations, from
the proceeds received from the Shared Technologies Fairchild merger. In the
quarter ended March 29, 1998, the Company recorded a $68.8 million gain, net
of tax, on disposal of discontinued operations, from proceeds received for the
common stock of Shared Technologies Fairchild. Partially offsetting this gain
was an after-tax charge of $22.4 million the Company recorded in the third
quarter ended March 29, 1998 in connection with the adoption of a formal plan
for disposition of Technologies.

   In the fiscal 1998 nine month period ended March 29, 1998, the Company
recorded a $6.7 million extraordinary loss, net. The extraordinary loss
resulted from the write-off of deferred loan fees and original issue discounts
associated with the early extinguishment of the Company's indebtedness
pursuant to the repayment of the Company's outstanding public debt and a
significant modification of the Company's credit facilities.

                                      46
<PAGE>

   Comprehensive income (loss) includes foreign currency translation
adjustments and unrealized holding changes in the fair market value of
available-for-sale investment securities. Foreign currency translation
adjustments decreased by $6.1 million and increased by $1.4 million in the
three and nine months ended March 28, 1999, respectively. The fair market
value of unrealized holding securities declined by $12.9 million in the third
quarter and $15.6 million in the nine months ended March 28, 1999. The changes
reflect primarily realized gains from the liquidation of investments.

 Segment Results

 Aerospace Fasteners Segment

   Sales in the Aerospace Fasteners segment increased by $0.9 million in the
third quarter of fiscal 1999 and $32.4 million in the first nine months of
fiscal 1999, compared to same periods of fiscal 1998, reflecting growth
experienced in the commercial aerospace industry combined with the effect of
acquisitions. Approximately 4.8% of the increase in sales resulted from
internal growth in the current nine month period, while acquisitions
contributed approximately 3.1% and 7.2% of the increase in the current quarter
and nine month period, respectively. Internal growth has declined 2.2% in the
current quarter. New orders are up 13.2% in the current third quarter compared
to the third quarter of the prior year, however, new orders leveled off in the
recent quarter as compared to the second quarter of fiscal 1999. Backlog was
reduced to $148 million at March 28, 1999, down from $177 million at June 30,
1998. On a pro forma basis, including the results from acquisitions in the
prior period, sales increased by 0.9% and 5.6% in the third quarter and first
nine months of fiscal 1999, respectively, compared to the same periods of the
prior year.

   Operating income improved by $1.2 million, or 12.9%, in the third quarter
and $10.8 million, or 58.4%, in the first nine months of fiscal 1999, compared
to the fiscal 1998 periods. Acquisitions and marketing changes contributed to
this improvement. Approximately 37.2% of the increase in operating income
during the first nine months of fiscal 1999 reflected internal growth, while
acquisitions contributed approximately 21.2% to the increase. On a pro forma
basis, operating income increased by 12.9% and 32.7%, for the quarter and nine
months ended March 28, 1999, respectively, compared to the quarter and nine
months ended March 29, 1998.

 Aerospace Distribution Segment

   Aerospace Distribution sales decreased by $19.8 million, or 32.5% in the
third quarter and $164.9 million, or 54.4%, for the fiscal 1999 nine month
period, compared to the fiscal 1998 periods, due primarily to the loss of
revenues as a result of the disposition of Banner's hardware group and Solair.
Divestitures accounted for approximately 50.4% of the decrease in sales in the
current nine-month period, and approximately 3.9% resulted from a decrease in
internal growth. On a pro forma basis, excluding sales contributed by
dispositions, sales increased 5.4% the third quarter and decreased 9.7% in the
first nine months of fiscal 1999, compared to the same periods in the prior
year.

   Operating income for the three and nine months ended March 28, 1999
increased by $0.2 million and decreased by $32.4 million, respectively as
compared to the prior periods. Included in the current nine-month results was
a charge of $19.3 million attributable primarily to the bulk sale of Solair
inventory at prices below the carrying amount of the inventory. Excluding this
charge related to the sale of Solair in the current period, operating income
would have decreased $13.1 million in the first nine months of fiscal 1999,
compared to the same period of the prior year, due primarily to the
disposition of Banner's hardware group. On a pro forma basis, excluding
results from dispositions, operating income increased 4.1% in the third
quarter and decreased 21.7% million in the first nine months of fiscal 1999,
compared to the same periods of the prior year.

 Corporate and Other

   The Corporate and Other classification includes the Gas Springs division
and corporate activities. The group reported a slight improvement in sales in
the fiscal 1999 periods, compared to fiscal 1998 periods. An operating loss of
$12.5 million in the first nine months of fiscal 1999 was $9.8 million higher
than the operating loss of

                                      47
<PAGE>

$2.7 million reported in the first nine months of fiscal 1998. The comparable
period in the prior year included other income of $4.4 million realized as a
result of the sale of air rights over a portion of the property the Company
owns and is developing in Farmingdale, New York, and a decline in legal
expenses.

Fiscal 1998, 1997 and 1996

 Consolidated Results

   Net sales of $741.2 million in 1998 increased by $60.4 million, or 8.9%,
compared to sales of $680.8 million in 1997. Sales growth was stimulated by
the resurgent commercial aerospace industry and business acquisitions since
January 1, 1997, partially offset by the loss of revenues as a result of
Banner's hardware group disposition. Approximately 15.8% of the 1998 sales
growth was stimulated by the resurgent commercial aerospace industry. Recent
acquisitions contributed approximately 8.7% to the sales growth, while
dispositions decreased growth by approximately 15.0%. Net sales of $680.8
million in 1997 significantly improved by $331.5 million, or 94.9%, compared
to net sales of $349.2 million in 1996. Sales growth was stimulated by the
improved commercial aerospace industry, together with the effects of several
strategic business acquisitions.

   Gross margin as a percentage of sales was 21.2%, 26.6% and 25.2% in 1996,
1997, and 1998, respectively. Decreased margins in the fiscal 1998 period was
attributable to a change in product mix in the aerospace distribution segment
as a result of Banner's hardware group disposition. Partially offsetting
overall lower margins were improved margins within the aerospace fasteners
segment, resulting from efficiencies associated with increased production,
improved skills of the work force, and reduction in the payment of overtime.
The increase in 1997 was attributable to higher revenues combined with
continued productivity improvements achieved during that year.

   Selling, general and administrative expense as a percentage of sales was
22.7%, 21.0%, and 19.1% in fiscal 1996, 1997, and 1998, respectively. The
improvement in fiscal 1998 was attributable primarily to administrative
efficiencies allowed by increased sales. The improvement in fiscal 1997 was
also positively affected by administrative efficiencies allowed by increased
sales and also benefited from the positive results obtained from restructuring
and downsizing programs put in place in prior periods.

   Other income increased $6.5 million in 1998 as compared to 1997, due
primarily to the involuntary conversion of air rights over a portion of the
property the Company owns and is developing in Farmingdale, New York.

   Operating income of $45.4 million in fiscal 1998 increased $11.9 million,
or 35.7%, compared to operating income of $33.5 million in fiscal 1997. The
increase in operating income was due primarily to the improved results in the
Company's Aerospace Fasteners segment. Operating income of $33.5 million in
fiscal 1997 increased $44.8 million compared to an operating loss of $11.3
million in fiscal 1996. The fiscal 1997 increase in operating income was due
primarily to growth in sales and increased operational efficiencies.

   Net interest expense decreased 10.4% in fiscal 1998 compared to fiscal
1997, and decreased 15.5% in fiscal 1997 compared to fiscal 1996. The
decreases were due to a series of transactions that significantly reduced the
Company's total debt. See "--Results of Operations--Business Combinations."

   Investment income (loss), net, was $4.6 million, $6.7 million, and $(3.4)
million in 1996, 1997, and 1998, respectively. The $10.1 million decrease in
1998 was due to recognition of unrealized losses on the fair market
adjustments of investments previously classified as trading securities in the
fiscal 1998 periods while recording unrealized gains from trading securities
in the fiscal 1997 periods. Unrealized holding gains (losses) on available-
for-sale investments are marked to market value through stockholders' equity
and reported separately as part of comprehensive income (see discussion
below). The 45.7% increase in fiscal 1997 was due primarily to gains realized
from the sale of investments in fiscal 1997.

   Nonrecurring income of $124.0 million in 1998 resulted from Banner's
hardware group disposition. Nonrecurring income in 1997 includes the $2.5
million gain from the sale of Scandinavian Bellyloading.

                                      48
<PAGE>

   An income tax provision of $48.7 million in fiscal 1998 represented a 39.4%
effective tax rate on pre-tax earnings from continuing operations, excluding
equity in earnings of affiliates and minority interest, of $123.4 million. The
tax provision was slightly higher than the statutory rate because of goodwill
associated with Banner's hardware group disposition, which is not deductible
for tax purposes. Income taxes included a $5.7 million tax benefit in fiscal
1997 on a pretax loss of $7.1 million from continuing operations. The tax
benefit was due primarily to reversing Federal income taxes previously
provided due to a change in the estimate of the required tax accruals. In
fiscal 1996, the tax benefit from the loss from continuing operations was
$29.8 million.

   Equity in earnings of affiliates decreased $0.6 million in 1998, compared
to 1997, and $0.2 million in 1997, compared to 1996. The current year's
decrease is attributable to losses recorded by small start-up ventures. The
prior year's decrease was attributable to the lower earnings of Nacanco.

   Minority interest increased by $22.8 million in fiscal 1998 as a result of
the $124.0 million nonrecurring pre-tax gain recognized from Banner's hardware
group disposition.

   Included in earnings (loss) from discontinued operations are the results of
Technologies through January 1998, the Company's equity in earnings of Shared
Technologies Fairchild prior to the Shared Technologies Fairchild merger, and
the results of the Company's telecommunication business, DME and Fairchild
Data in fiscal 1996. Losses increased in fiscal 1998 as a result of increased
losses recorded at Technologies and lower equity earnings contributed by
Shared Technologies Fairchild (see Note 4 to the Company's Consolidated
Financial Statements).

   In 1998, the Company recorded a $96.0 million gain, net of tax, on disposal
of discontinued operations, from the proceeds received from the Shared
Technologies Fairchild merger. Offsetting this gain was an after-tax charge of
$36.2 million the Company recorded in connection with the adoption of a formal
plan to enhance the opportunities for disposition of Technologies. Included in
this charge was (a) $28.2 million, net of an income tax benefit of $11.8
million, relating to the net losses of Technologies since the measurement
date, including the write-down of assets for impairment to estimated
realizable value; and (b) $8.0 million, net of an income tax benefit of $4.8
million, relating to a provision for operating losses over the next seven
months at Technologies. The Company's results are affected by the operations
of Technologies, which may fluctuate because of industry cyclicality,
equipment development deficiencies, the volume and timing of orders, the
timing of new product shipments, customers' capital spending, and pricing
changes by Technologies and its competition. Technologies has experienced a
reduction of its backlog, and margin compression during the past year, which
combined with the existing cost base, is likely to impact future earnings from
Technologies. While the Company believes that $36.1 million is a reasonable
charge for the expected losses in connection with the disposition of
Technologies, there can be no assurance that this estimate is adequate. In
fiscal 1996, the Company recorded a $54.0 million gain on disposal of
discontinued operations resulting from the sale of DME to Cincinnati Milacron
and a $163.1 million nontaxable gain resulting from the Shared Technologies
Fairchild merger.

   In fiscal 1998, the Company recognized an extraordinary loss of $6.7
million, net of tax, to write off the remaining deferred loan fees and
original issue discounts associated with early extinguishment of the Company's
indebtedness pursuant to the repayment of publicly-held debt and refinancing
of the credit facilities. In fiscal 1996, the Company recognized an
extraordinary loss of $10.4 million, net of tax, as a result of premiums paid,
redemption costs, consent fees, and the write-off of deferred loan fees
associated with the senior notes and bank debt extinguished prior to maturity.

   Net earnings of $101.1 million in fiscal 1998, improved by $99.8 million,
compared to the $1.3 million net earnings recorded in fiscal 1997. This
improvement was attributable to a $11.9 million increase in operating income,
a $124.0 million non-recurring gain from Banner's hardware group disposition,
and the $59.7 million net gain on the disposal of discontinued operations.
Partially offsetting this increase was a $54.4 million increase in the income
tax provision, a $22.8 million change in minority interest, a $10.0 million
decrease in investment income, and the $6.7 million extraordinary loss. Net
earnings in fiscal 1997 improved $28.3 million, compared to fiscal 1996, after
excluding the $216.7 million net gain on disposal of discontinued operations
in 1996. The 1997 increase reflected a $44.8 million improvement in operating
profit.

                                      49
<PAGE>

   Comprehensive income includes foreign currency translation adjustments and
unrealized holding changes in the fair market value of available-for-sale
investment securities. The fair market value of unrealized holding securities
increased $20.6 million in fiscal 1998, primarily as a result of an increase
in the value of AlliedSignal common stock which was received from Banner's
hardware group disposition.

 Segment Results

   Aerospace Fasteners Segment

   Sales in the Aerospace Fasteners segment increased by $118.2 million to
$387.2 million, up 43.9% in fiscal 1998, compared to fiscal 1997, reflecting
significant growth in the commercial aerospace industry combined with the
effect of acquisitions. New orders have stabilized, resulting in a backlog of
$177 million at June 30, 1998, down from $196 million at June 30, 1997.
Excluding sales contributed by acquisitions, sales increased approximately
21.9% in fiscal 1998 compared to the prior year. Sales in the Aerospace
Fasteners segment increased by $51.0 million to $269.0 million, up 23.4% in
fiscal 1997, compared to the fiscal 1996 period, reflecting significant growth
in the commercial aerospace industry, combined with the Simmonds acquisition.

   Operating income improved by $15.3 million, or 88.2%, in fiscal 1998,
compared to fiscal 1997. Acquisitions and marketing changes were contributors
to this improvement. Excluding the results provided by acquisitions, operating
income increased by approximately 30.8% in fiscal 1998, compared to the same
period in the prior year. The Company anticipates that manufacturing and
productivity efficiencies will further improve operating income in the coming
months. Operating income improved from breakeven to $17.4 million during
fiscal 1997, compared to fiscal 1996. This improvement was achieved as a
result of accelerated growth in the commercial aerospace industry,
particularly in the second half of the year. Certain efficiencies achieved
during fiscal 1997 continued to have positive effects on operating income.

   Aerospace Distribution Segment

   Sales in the aerospace distribution segment decreased by $53.3 million, or
13.0%, in fiscal 1998, compared to fiscal 1997. The exclusion of six months'
revenues as a result of Banner's hardware group disposition was primarily
responsible for the decrease in the current year, in which sales otherwise
reflected a robust aerospace industry. Sales increased $281.8 million because
twelve months of activity was reported in fiscal 1997 versus four months of
activity in fiscal 1996, when the Company became the majority shareholder of
Banner and, accordingly, began consolidating their results.

   Operating income decreased $10.6 million in fiscal 1998, compared to fiscal
1997, due to Banner's hardware group disposition. Operating income increased
$25.3 million in 1997, compared to 1996, as a result of including only four
months of activity after consolidation of Banner in 1996.

   In fiscal 1996, as a result of the transfer of Harco to Banner effective
February 25, 1996, the Company recorded four months of sales and operating
income of Banner, including Harco as part of the aerospace distribution
segment. This segment reported $130.0 million in sales and $5.6 million in
operating income for this four-month period ended June 30, 1996. In fiscal
1996, the first eight months of Harco's sales and operating income were
included in the aerospace fasteners segment.

   Corporate and Other

   The Corporate and Other classification includes the Gas Springs division
and corporate activities. The results of Scandinavian Bellyloading, which was
sold at fiscal 1997 year end, are included in the prior period results. The
group reported a decrease in sales of $9.4 million, in 1998, as compared to
1997, due to the exclusion of Scandinavian Bellyloading's results in the
current year. Sales increased in 1997 as a result of improved results
contributed by Scandinavian Bellyloading. The operating loss decreased by $7.2
million in 1998, compared to fiscal 1997, as a result of an increase in other
income and a decrease in legal expenses. Over the past three years, corporate
administrative expense as a percentage of sales has decreased from 4.5% in
1996 to 2.8% in 1997 to 2.2% in 1998.

                                      50
<PAGE>

Financial Condition, Liquidity and Capital Resources

   Total capitalization as of June 30, 1998 and March 28, 1999 amounted to
$789.6 million and $683.2 million, respectively. The changes in capitalization
included a decrease in debt of $54.6 million and a decrease in equity of $51.9
million. The decrease in debt was the result primarily of proceeds received
from the divestiture of Solair and proceeds received from the liquidation of
investments used to reduce debt, offset partially from additional borrowings
for the purchase of some of the Company's common stock.

   The decrease in equity was due primarily to a $22.1 million purchase of
treasury stock, the $16.1 million reported loss, and a $14.2 million change in
cumulative other comprehensive income.

   The Company maintains a portfolio of investments classified as available-
for-sale securities, which had a fair market value of $46.2 million at March
28, 1999. The market value of these investments decreased $15.6 million in the
first nine months of fiscal 1999 due primarily to the liquidation of
investments in which investment income of $37.7 million was realized. While
there is risk associated with market fluctuations inherent in stock
investments, and because the Company's diversification of its portfolio is
small, large swings in the value of the portfolio should be expected. In the
nine months ended March 28, 1999, the Company liquidated substantially all of
its AlliedSignal common stock and subsequently has used the proceeds therefrom
in connection with the acquisition of KTI. Through the March 1999, the Company
sold approximately 4.8 million shares of AlliedSignal common stock for
aggregate proceeds of approximately $214.4 million.

   Net cash used for operating activities for the nine months ended March 29,
1998 and March 28, 1999 was $104.0 million and $20.5 million, respectively.
The primary use of cash for operating activities in the first nine months of
fiscal 1999 was a decrease of $56.1 million in accounts payable and accrued
liabilities and an increase in other non-current assets of $31.4 million.
Partially offsetting the use of cash from operating activities was a $50.5
million decrease in inventories and a $18.6 decrease in accounts receivable.
In the first nine months of fiscal 1998, the primary use of cash for operating
activities was a $33.7 million increase in inventories, $16.6 million increase
in other current assets and accounts receivable of $7.3 million and a $35.0
million decrease in accounts payable and other accrued liabilities.

   Net cash provided from investing activities for the nine months ended March
29, 1998 and March 28, 1999, amounted to $93.8 million and $214.5 million,
respectively. In the first nine months of fiscal 1999, the primary source of
cash from investing activities was $173.4 million from the liquidation of
investment securities and $60.4 million of gross proceeds received from
disposition of Solair, partially offset by $18.7 million of capital
expenditures. In the first nine months of fiscal 1998, the primary source of
cash from investing activities was $168.0 million of net proceeds received
from investment liquidations in Shared Technologies Fairchild Inc., offset
partially by $58.8 of cash used for acquisitions, including minority interests
in subsidiaries, and $23.7 million of capital expenditures.

   Net cash provided by (used for) financing activities for the nine months
ended March 29, 1998 and March 28, 1999, amounted to $55.1 million and $(77.4)
million, respectively. Cash used for financing activities in the first nine
months of fiscal 1999 included a $135.6 million repayment of debt and the
$22.1 million purchase of treasury stock, offset partially by a $80.1 million
net increase from the issuance of additional debt. The primary source of cash
provided by financing activities in the first nine months of fiscal 1998 was
the net proceeds received from the issuance of additional stock of $54.2
million.

   The Company's principal cash requirements include debt service, capital
expenditures, acquisitions, and payment of other liabilities. Other
liabilities that require the use of cash include postretirement benefits,
environmental investigation and remediation obligations, and litigation
settlements and related costs. The Company expects that cash on hand, cash
generated from operations, and cash from borrowings and asset sales will be
adequate to satisfy cash requirements.

                                      51
<PAGE>

Mergers and Financing Activities

   On April 8, 1999, the Company acquired the remaining 15% of the outstanding
common and preferred stock of Banner not already owned by the Company, through
a merger with Banner. Under the terms of the Banner merger, each share of
Banner's preferred stock was converted into the right to receive one share of
Banner common stock and each share of Banner common stock, other than those
owned by the Company, was converted into the right to receive 0.7885 shares of
the Company's Class A common stock. The Company issued 2,981,412 shares of
Class A common stock as a result of the Banner merger. Banner is now the
Company's wholly-owned subsidiary.

   On April 20, 1999, the Company completed the KTI acquisition for
approximately $222 million and assumed approximately $103 million of KTI's
existing debt. In addition, the Company paid $28 million for a covenant not to
compete from KTI's largest shareholder. The acquisition was financed with
existing cash, the sale of $225 million of 10 3/4% senior subordinated notes
due 2009, and a new bank credit facility.

   Concurrently with the closing of the acquisition of KTI and the issuance of
$225 million 10 3/4% senior subordinated notes due 2009, the Company entered
into a new credit facility. The new credit facility provides total lending
commitments of $325 million comprised of a $100 million revolving credit
facility and a $225 million term loan facility. The term loan bears interest
at LIBOR plus 3.25% and the revolving credit facility bears interest at LIBOR
plus 3.0%. Additionally, the revolving credit facility is subject to a non-use
fee of 0.5%. The term loan matures on April 30, 2006 and the revolving credit
facility matures on April 30, 2005. Borrowings under the new credit facility
were used to refinance the Company's previous credit facilities and to finance
the acquisition of KTI.

   During May 1999, the Company achieved annual cost savings of approximately
$10.0 million by taking the following actions in connection with integrating
the operations of Fairchild with KTI. First, personnel reductions representing
approximately $7.0 million in annual cost savings were made in the sales and
marketing, corporate office, and manufacturing departments. Second, $3.1
million of annual cost savings were achieved due to negotiated contractual
price discounts for raw materials and supplies of the combined businesses. In
May 1999, the Company also announced the closing of three manufacturing
facilities and the consolidation of various product lines. The Company
estimates additional annual cost savings of at least an additional $3.4
million will be achieved through various actions to be taken within the next
90 days aggregating $13.4 million on an annual basis. The Company also expects
to incur approximately $20.0 million in one-time charges associated with the
implementation of these cost savings.

Discontinued Operations

   For the Company's fiscal years ended June 30, 1996, 1997, 1998, and for the
first nine months of fiscal 1999, Technologies had pre-tax operating losses of
approximately $1.5 million, $3.6 million, $48.7 million, and $25.0 million,
respectively. The after-tax operating loss from Technologies exceeded the June
1998 estimate recorded for expected losses on disposal by $9.2 million through
March 1999. An additional after-tax charge of $19.7 million was recorded in
the nine months ended March 28, 1999, based on a current estimate of the
remaining losses in connection with the disposition of Technologies. While the
Company believes that $19.7 million is a reasonable charge for the remaining
losses of Technologies, there can be no assurance that this estimate is
adequate.

   During the third quarter of fiscal 1999, the Semiconductor Equipment Group
of Technologies ceased all manufacturing activities, began to dispose of its
production machinery and existing inventory, informed customers and business
partners that it has discontinued operations, significantly reduced its
workforce, and stepped up the level of discussions and negotiations with other
companies regarding the sale of its remaining assets. Technologies is also
exploring several alternative transactions with potential successors to the
business of its Optical Disc Equipment Group, but has made no definitive
arrangement for its disposition.

                                      52
<PAGE>

   In May 1999, Technologies sold to Apex certain photoresist equipment and
licensed certain related Technology in Korea and Taiwan in exchange for shares
of Apex stock publicly traded in Korea then worth $5.0 million and certain
future considerations.

   In June 1999, Technologies sold to Suss Microtech AG certain equipment and
intellectual property of its semiconductor business in exchange for cash of
approximately $8.0 million, royalties based on future sales and 350,000 shares
of Suss stock publicly traded on a German stock exchange, then worth 3.5
million Euros.

   On July 28, 1999, the Company sold its 31.9% interest in Nacanco Paketleme,
a Turkish beverage can producer, to American National Can Group, Inc. for
$48.2 million in cash.

Uncertainty of the Spin-Off

   In order to focus its operations on the fastener industry, the Company has
been considering, for some time, distributing (the "spin-off") to its
stockholders certain of its assets via distribution of all of the stock of
Fairchild Industrial Holdings Corp., which may own all or a substantial part
of the Company's non-fastener operations. The Company is still in the process
of deciding the exact composition of the assets and liabilities to be included
in Fairchild Industrial Holdings, but such assets would be likely to include
certain real estate interests. The ability of the Company to consummate the
spin-off, if it should choose to do so, would be contingent, among other
things, on obtaining consents and waivers under the Company's credit facility
and all necessary governmental and third party approvals. There is no
assurance that the Company will be able to obtain the necessary consents and
waivers from its lenders. In addition, the Company may encounter unexpected
delays in effecting the spin-off, and the Company can make no assurance as to
the timing thereof. There can be no assurance that the spin-off will occur.

   Depending on the ultimate structure and timing of the spin-off, it may be a
taxable transaction to stockholders of the Company and could result in a
material tax liability to the Company and its stockholders. The amount of the
tax to the Company is uncertain, and if the tax is material to the Company,
the Company may elect not to consummate the spin-off. Because circumstances
may change and provisions of the Internal Revenue Code of 1986, as amended,
may be further amended from time to time, the Company may, depending on
various factors, restructure or delay the timing of the spin-off to minimize
the tax consequences thereof to the Company and its stockholders, or elect not
to consummate the spin-off. Under the spin-off, it is expected that Fairchild
Industrial Holdings may assume certain liabilities, including contingent
liabilities of the Company and may indemnify the Company for such liabilities.
In the event that Fairchild Industrial Holdings is unable to satisfy the
liabilities, which it will assume in connection with the spin-off, the Company
may have to satisfy such liabilities.

Year 2000

   As the end of the century nears, there is a widespread concern that many
existing data processing devices that use only the last two digits to refer to
a year will not properly recognize a year that begins with the digits "20"
instead of "19." If not properly modified, these data processing devices could
fail, create erroneous results, or cause unanticipated systems failures, among
other problems. In response, the Company has developed a worldwide Year 2000
readiness plan that is divided into a number of interrrelated and overlapping
phases. These phases include corporate awareness and planning, readiness
assessment, evaluation and prioritization of solutions, implementation of
remediation, validation testing, and contingency planning. Each phase is
discussed below.

   Awareness. In the corporate awareness and planning phase, the Company
formed a Year 2000 project group under the direction of the Company's Chief
Financial Officer, identified and designated key personnel within the Company
to coordinate its Year 2000 efforts, and retained the services of outside
technical review and modification consultants. The project group prepared an
overall schedule and working budget for the Company's Year 2000 plan. The
Company has completed this phase of its Year 2000 plan. The Company evaluates
its information technology applications regularly, and based on such
evaluation revises the schedule

                                      53
<PAGE>

and budget to reflect the progress of the Company's Year 2000 readiness
efforts. The Chief Financial Officer regularly reports to the Company's
management and the audit committee of the board of directors on the status of
the Year 2000 project.

   Assessment. In the readiness assessment phase, the Company, in coordination
with its technical review consultants, has been evaluating the Company's Year
2000 preparedness in a number of areas, including its information technology
infrastructure, external resources, physical plant and production facilities,
equipment and machinery, products and inventory. The Company has substantially
completed this phase of its Year 2000 Plan. However, the Company is continuing
to assess the extent and implications relating to product inventories
maintained by Technologies that include embedded data processing technology.
In addition, pending the completion of all validation testing, the Company
continues to review all aspects of its Year 2000 preparedness on a regular
basis. In this respect, we have designated officers at each business segment
to provide regular assessment updates to our outside consultants. These
consultants are assimilating a range of alternative methods to complete each
phase of our Year 2000 plan and are reporting regularly their findings and
conclusions to the Company's Chief Financial Officer.

   Evaluation. In the evaluation and prioritization of solutions phase, the
Company seeks to develop potential solutions to the Year 2000 issues
identified in the Company's readiness assessment phase, consider those
solutions in light of the Company's other information technology and business
priorities, prioritize the various remediation tasks, and develop an
implementation schedule. This phase is ongoing and will not be completed until
after October 31, 1999, when all validation testing is anticipated to be
completed. However, identified problems are corrected as soon as practicable
after identification. To date, the Company has not identified any major
information technology system or non-information technology system that it
must replace in its entirety for Year 2000 reasons. The Company has also
determined that most of the Year 2000 issues identified in the assessment
phase can be addressed satisfactorily through system modifications, component
upgrades and software patches. Thus, the Company does not presently anticipate
incurring any material systems replacement costs relating to the Year 2000
issues.

   Implementation. In the implementation of remediation phase, the Company,
with the assistance of its technical review and modification consultants,
began to implement the proposed solutions to any identified Year 2000 issues.
The solutions include equipment and component upgrades, systems and software
patches, reprogramming and resetting machines, and other modifications.
Substantially all of the material systems within the aerospace fasteners and
aerospace distribution segments of the Company's business are currently Year
2000 ready. However, the Company is continuing to evaluate and implement Year
2000 modifications to embedded data processing technology in certain
manufacturing equipment used in its aerospace fasteners segment. At Fairchild
Technologies, the Company intends, but has no specific plan, to replace and
upgrade a number of its systems that are not Year 2000 compliant.

   Testing. In the validation testing phase, Fairchild seeks to evaluate and
confirm the results of its Year 2000 remediation efforts. In conducting its
validation testing, the Company is using, among other things, proprietary
testing protocols developed internally and by the Company's technical review
and modification consultants, as well as testing tools such as Greenwich Mean
Time's Check 2000 and SEMATECH's Year 2000 Readiness Testing Scenarios Version
2.0. The Greenwich tools identify potential Year 2000-related software and
data problems, and the SEMATECH protocols validate the ability of data
processing systems to rollover and hold transition dates. Testing for the
aerospace fasteners segment is approximately 20 percent complete, and testing
for the aerospace distribution segment is approximately 30 to 40 percent
complete. To date, the results of the Company's validation testing have not
revealed any new and significant Year 2000 issues or any ineffective
remediation. The Company expects to complete testing of its most critical
information technology and related systems by June 30, 1999.

   Contingency Planning. In the contingency planning phase, the Company,
together with its technical review consultants, is assessing the Year 2000
readiness of its key suppliers, distributors, customers and service providers.
Toward that objective, the Company has sent letters, questionnaires and
surveys to its business partners, inquiring about their Year 2000 readiness
arrangements. The average response rate to date has been

                                      54
<PAGE>

approximately 40%, but all of our most significant business partners have
responded to our inquiries. In this phase, the Company also began to evaluate
the risks to the Company that its failure or the failure of others to be Year
2000 ready would cause a material disruption to, or have a material effect on,
the Company's financial condition, business or operations. So far, we have
identified only our aerospace fasteners MRP system as being both mission
critical and potentially at risk. In mitigation of this concern, we have
engaged a consultant to test and evaluate the manufacturer-designed Year 2000
patches for the system. This testing has only recently commenced, but no
significant problems have been identified. The Company also is developing and
evaluating contingency plans to deal with events arising from significant Year
2000 issues outside of our infrastructure. In this regard, the Company is
considering the advisability of augmenting its inventories of certain raw
materials and finished products, securing additional sources for certain
supplies and services, arranging for back-up utilities, and exploring
alternate distribution and sales channels, among other things.

   The following chart summarizes the Company's progress, by phase and
business segment, in completing its Year 2000 plan:

                    Percentage of Year 2000 Plan Completed
                        (By Phase and Business Segment)

<TABLE>
<CAPTION>
                                                                           1999 Quarter
                         1997 Quarter Ended      1998 Quarter Ended           Ended
                         ------------------ ------------------------------ ------------
                         September December March June  September December    March       Work
                            30        27     31    30      30        27         28      Remaining
                         --------- -------- ----- ----  --------- -------- ------------ ---------
<S>                      <C>       <C>      <C>   <C>   <C>       <C>      <C>          <C>
Awareness:
  Aerospace Fasteners...     50%     100%    100% 100%     100%      100%      100%          0%
  Aerospace
   Distribution.........    100      100     100  100      100       100       100           0
Assessment:
  Aerospace Fasteners...              25      50   75      100       100       100           0
  Aerospace
   Distribution.........               0       0    0       50       100       100           0
Evaluation:
  Aerospace Fasteners...                                     0        70        90          10
  Aerospace
   Distribution.........                                    20       100       100           0
Implementation:
  Aerospace Fasteners...                                              50        60          40
  Aerospace
   Distribution.........                                              40        75          25
Testing:
  Aerospace Fasteners...                                              20        35          65
  Aerospace
   Distribution.........                                           30-40        70          30
Contingency Planning:
  Aerospace Fasteners...                                     0        20        35          65
  Aerospace
   Distribution.........                                    25        50        65          35
</TABLE>

   The following chart summarizes the total costs incurred by the Company as
of December 27, 1998, by business segment, to address Year 2000 issues, and
the total costs the Company reasonably anticipates incurring during 1999
relating to the Year 2000 issue.

<TABLE>
<CAPTION>
                         Year 2000 Costs as Anticipated Year 2000 Costs
                         of March 28, 1999  During the Next Nine Months
(In Thousands)           ------------------ ---------------------------
<S>                      <C>                <C>
Aerospace Fasteners
 Segment................        $550                  $3,250
Aerospace Distribution
 Segment................        $550                  $  100
</TABLE>

   The Company has funded the costs of its Year 2000 plan from general
operating funds, and all such costs have been deducted from income. To date,
the costs associated with the Company's Year 2000 efforts have not had a
material effect on, and have caused no delays with respect to, our other
information technology programs or projects.

   The Company anticipates that it will complete its Year 2000 preparations by
October 31, 1999. Although the Company's Year 2000 assessment, evaluation,
implementation, testing and contingency planning phases are not yet complete,
the Company does not currently believe that Year 2000 issues will materially
affect its

                                      55
<PAGE>

business, results of operations or financial condition. However, in some
international markets in which the Company conducts business, the level of
awareness and remediation efforts by third parties, utilities and
infrastructure managers relating to the Year 2000 issue may be less advanced
than in the United States, which could, despite the Company's efforts, have an
adverse effect on us. If the Company's Year 2000 programs are not completed on
time, or its mission critical systems are not Year 2000 ready, the Company
could be subject to significant business interruptions, and could be liable to
customers and other third parties for breach of contract, breach of warranty,
misrepresentation, unlawful trade practices and other claims.

Recently Issued Accounting Pronouncements

   In June 1997, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 131 "Disclosures about Segments of an
Enterprise and Related Information." SFAS 131 supersedes Statement of
Financial Accounting Standards No. 14 "Financial Reporting for Segments of a
Business Enterprise" and requires that a public company report certain
information about its reportable operating segments in annual and interim
financial reports. Generally, financial information is required to be reported
on the basis that is used internally for evaluating segment performance and
deciding how to allocate resources to segments. The Company will adopt SFAS
131 in fiscal 1999.

   In February 1998, the FASB issued Statement of Financial Accounting
Standards No. 132 "Employers' Disclosures about Pensions and Other
Postretirement Benefits." SFAS 132 revises and improves the effectiveness of
current note disclosure requirements for employers' pensions and other retiree
benefits by requiring additional information to facilitate financial analysis
and eliminating certain disclosures which are no longer useful. SFAS 132 does
not address recognition or measurement issues. The Company will adopt SFAS 132
in fiscal 1999.

   In June 1998, the FASB issued Statement of Financial Accounting Standards
No. 133 "Accounting for Derivative Instruments and Hedging Activities." SFAS
133 establishes a new model for accounting for derivatives and hedging
activities and supersedes and amends a number of existing accounting
standards. It requires that all derivatives be recognized as assets and
liabilities on the balance sheet and measured at fair value. The corresponding
derivative gains or losses are reported based on the hedge relationship that
exists, if any. Changes in the fair value of hedges that are not designated as
hedges or that do not meet the hedge accounting criteria in SFAS 133 are
required to be reported in earnings. Most of the general qualifying criteria
for hedge accounting under SFAS 133 were derived from, and are similar to, the
existing qualifying criteria in SFAS 80 "Accounting for Futures Contracts."
SFAS 133 describes three primary types of hedge relationships: fair value
hedge, cash flow hedge, and foreign currency hedge. The Company will adopt
SFAS 133 in fiscal 2001 and is currently evaluating the financial statement
impact.

           QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK

   The table below provides information about the Company's derivative
financial instruments and other financial instruments that are sensitive to
changes in interest rates, which include interest rate swaps. For interest
rate swaps, the table presents notional amounts and weighted average interest
rates by expected (contractual) maturity dates. Notional amounts are used to
calculate the contractual payments to be exchanged under the contract.
Weighted average variable rates are based on implied forward rates in the
yield curve at the reporting date.

                      Expected Fiscal Year Maturity Date

<TABLE>
<CAPTION>
                                     1999  2000     2001    2002 2003 Thereafter
                                     ---- -------  -------  ---- ---- ----------
<S>                                  <C>  <C>      <C>      <C>  <C>  <C>
Interest Rate Swaps
  Variable to Fixed.................  --  $20,000  $60,000   --   --   $100,000
  Average cap rate..................  --     7.25%    6.81%  --   --       6.49%
  Average floor rate................  --     5.84%    5.99%  --   --       6.24%
  Weighted average rate.............  --     4.99%    4.90%  --   --       5.62%
  Fair Market Value.................  --      (95)    (454)  --   --     (6,912)
</TABLE>

                                      56
<PAGE>

                                   INDUSTRY

 Aerospace Market

   We estimate that the worldwide market for aerospace fasteners was
approximately $1.7 billion in 1998. The aerospace industry has, for the past
three years, enjoyed very favorable conditions driven by strong growth in new
commercial aircraft orders, an increase in miles flown by existing aircraft
and the need to modify and perform additional maintenance on older aircraft.
More recently, industry analysts are projecting a softening of demand after a
projected record level of deliveries in 1999. On a pro forma basis, giving
effect to our acquisitions, our bookings for fiscal 1999 through May are
slightly less than the comparable period for fiscal 1998. Management estimates
that the total demand for fasteners in the aerospace industry will decline
over the next two years, due to a projected reduction in future aircraft
deliveries and customer deliveries, particularly at Boeing.

   Demand for aerospace fasteners and other aerospace parts is closely related
to delivery and use rates for commercial and military aircraft. Delivery and
use rates are in turn directly related to the actual and projected volume of
passenger and freight traffic, average aircraft age, global fleet size and
government defense expenditures.

 Pricing

   Over time, demand for fasteners is tightly correlated to pounds of aircraft
delivered. The pricing outlook for fastener products has improved over the
past few years, although not to the level enjoyed prior to the industry down
cycle in 1992-1995. Increasingly, OEMs expect that cost savings from
consolidation and efficiency will be shared with them through lower prices. At
the urging of their customers, manufacturers are now taking steps to hold or
reduce prices. Prior to the 1998 Asian downturn, the demand for new aircraft
and lower fastener manufacturing capacity caused by downsizing during the
1992-1995 period helped maintain fastener prices. The Company believes that,
after rising in 1996, 1997 and the first half of 1998, prices leveled off in
the second half of 1998. Certain industry analysts are predicting that
aircraft prices for 1999 will decline slightly and as we anticipated, we have
begun to see the softening of prices and increasing inventory pressures in the
industry.

 Air Travel and Aircraft Orders

   Air travel in 1997 continued to grow at a rate above the long-term trend,
but grew less quickly in 1998. According to the Boeing 1998 Current Market
Outlook, world air traffic grew 6.1% in 1997 compared to 6.8% in 1996. For the
industry as a whole, load factors reached record levels in 1997. The
International Civil Aviation Organization forecasts show that world air
traffic grew at 1% during 1998 and projects world air traffic to grow at
approximately 4.9% per year for the next 20 years. To carry this traffic,
approximately 13,600 more aircraft will be needed by 2017, even with
productivity utilization improvements and higher capacity utilization.

   Air travel growth and airline profitability led to more aircraft orders in
1996, 1997 and 1998. While aircraft orders have increased for the past four
years, aircraft deliveries began to rise in 1996. In 1998, a total of 788
commercial aircraft were delivered by Boeing and Airbus. Strong traffic growth
in Europe and sustained profits by U.S. airlines will likely maintain
production levels through 1999, and possibly into 2000, as airlines buy
aircraft that comply with Stage 3 noise reduction replacement and growth
requirements. Thereafter, aircraft requirements may decline to a level that
more closely reflects passenger and cargo traffic growth. The Boeing Outlook
projects that from 1998 through 2007, domestic and international airlines will
lease or purchase over 7,600 new aircraft, thereby increasing the worldwide
commercial fleet from approximately 12,300 aircraft at the end of 1997 to
approximately 17,700 aircraft, net of retirements through 2004, at the end of
2007. Approximately half of the requirements are projected to be delivered by
2004. Any surplus of projected deliveries over the Boeing Outlook's demand
analysis is expected to result from substantially increased retirement rates
of aircraft with over 25-30 years in service. Through most of the current
cycle, airlines have shown restraint and have not seemed compelled to place
large orders simply to secure near-term delivery positions. Manufacturers have
helped dampen the order cycle by demonstrating their willingness to raise
production rates as much as may be required to deliver new aircraft to
customers when they need them.

                                      57
<PAGE>

Aircraft Deliveries by Year
(Millions of Pounds of Aircraft Delivered)

                           [BAR CHART APPEARS HERE]
<TABLE>
<S>        <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>   <C>     <C>    <C>
           1990   1991   1992   1993   1994   1995   1996   1997   1998   1999   2000  2001    2002   2003
           ----   ----   ----   ----   ----   ----   ----   ----  -----  -----  -----  ----   -----  -----
Airbus      6.9    8.2    8.6   21.0   25.1   32.8   27.3   27.5   34.1   40.1   44.1  40.0    36.7   34.8
Boeing     76.3   86.0   86.1   67.6   49.1   41.6   47.4   66.0   87.1   93.5   66.3  57.8    63.8   69.2
           ----   ----   ----   ----   ----   ----   ----   ----  -----  -----  -----  ----   -----  -----
           83.2   94.2   94.7   88.6   74.2   74.4   74.7   93.5  121.2  133.6  110.4  97.9   100.5  104.0
</TABLE>

<TABLE>
<S>           <C> <C>   <C>     <C>    <C>     <C>   <C>   <C>    <C>    <C>    <C>      <C>      <C>   <C>
% Growth          13.1%    0.5% (6.5%) (16.3%)  0.3%  0.4%  25.1%  29.7%  10.2%  (17.4%)  (11.4%)  2.7%  3.5%
Number
of Aircraft:
Boeing        523  591      568  409     310    256   269    375    559    620     490      435    460   475
Airbus         95  163      157  161     157    173   164    187    229    285     327      312    287   267
              --- ----  -------  ---     ---    ---   ---    ---    ---    ---     ---      ---    ---   ---
 Total        618  754      725  570     467    429   433    562    788    905     817      747    747   742
</TABLE>

Source: JSA Research, The World Airliner Market, and the Boeing Company.

 Overview of Aircraft Production

   We believe that over the next five years airlines will be required to
replace a significant portion of their existing fleets as the large number of
aircraft delivered in the 1960s become increasingly uneconomic to operate and
the deadlines approach for compliance with the stringent noise regulations
adopted in the United States and Europe. About 60% of units delivered before
January 1, 2000 will be for single-aisle aircraft replacement. Because of a
boom in aircraft deliveries to U.S. airlines in the late 1960s, a large number
of single-aisle jets have now completed three decades of service. Although
airlines are not required to replace these aircraft, operators have
considerable economic incentive to do so because older jets are increasingly
uneconomical to operate.

   Future aircraft production is expected to increase due to noise standards.
This noise and maintenance driven replacement within the single-aisle fleet
accounts for the bulk of the current cycle's replacement orders. U.S.
operators have by now completed their plans for complying with the coming
regulatory limits, as have most European carriers. Our fastener business
benefits from noise reduction modifications because modifying an airplane to
comply with the noise regulations requires a substantial number of fasteners.
For the past two years, between 50% and 65% of airline fleet planes have had
to meet FAA Stage 3 noise limitation requirements. This year the figure must
rise to 75% and 100% of airline planes must be Stage 3 compliant by January 1,
2000.

   The Boeing Outlook projects, however, that average aircraft size should
rise slightly through 2007. As airlines seek to serve a growing number of air
travelers with existing restrictions on arrival and departure slots, airport
gates and ramp capacity, commercial aircraft OEMs are experiencing increased
orders for heavier, wide bodied aircraft of intermediate size. Wide bodied
aircraft generally require a greater number of fasteners than

                                      58
<PAGE>

smaller aircraft. Although Airbus consortium predicts an increase in the
number of seats per flight over the next two decades, Boeing reports that the
average number of seats per flight has decreased in recent years, and demand
for aircraft which are 747-size or larger is projected to stabilize,
accounting for only 15% of future sales revenue.

 Defense Market

   Declining defense budgets and increasing pressures for cost reductions have
precipitated a major consolidation in the defense industry and its
subcontractors, including within our and KTI's sectors. We believe that large
diversified companies are likely to continue to divest non-strategic defense
assets, as noncompetitive cost structures and lack of long-term commitment to
the industry have put such diversified companies at a competitive
disadvantage. For 1999, the Center for Strategic and Budgetary Assessments
projects defense procurement spending to increase by 8.7% or $3.9 billion to
$48.7 billion.

 Industrial Market

   The Freedonia Group estimated the worldwide fastener market for automotive,
electrical and other non-aerospace industries to be $5.3 billion in 1998. Each
of these markets is served by a number of small and mid-sized companies. The
automotive market represents the single largest end-use market for industrial
fasteners, with over 20% of total fastener demand. The Company expects demand
for specialty and value added fasteners, such as self-locking fasteners and
fasteners fabricated from high performance alloys and composites, to continue
to grow.

                                      59
<PAGE>

                                   BUSINESS

General

   We are a leading worldwide aerospace and industrial fastener manufacturer
and distribution logistics manager and, through our wholly-owned subsidiary,
Banner, an international supplier to the aerospace industry, distributing a
wide range of aircraft parts and related support services. Through internal
growth and strategic acquisitions, we have become one of the leading suppliers
of fasteners to aircraft OEMs, such as Boeing, Airbus consortium, Lockheed
Martin, British Aerospace and Aerospatiale, subcontractors to OEMs,
independent distributors and the aerospace aftermarket.

   Our aerospace business consists of two segments: aerospace fasteners and
aerospace parts distribution. Our aerospace fasteners segment manufactures,
markets high performance fastening systems, and tooling and related services
used in the manufacture and maintenance of commercial and military aircraft.
Our aerospace distribution segment stocks and distributes a wide variety of
aircraft parts to commercial airlines and air cargo carriers, fixed-base
operators, corporate aircraft operators and other aerospace companies.

   Our business strategy is as follows:

   Maintain Quality Leadership. The aerospace market is extremely demanding in
terms of precision manufacturing and all parts must be certified by OEMs
pursuant to the FAA's regulations and those of other equivalent foreign
regulators. Substantially all of our plants are ISO-9000 approved. We have won
numerous industry and customer quality awards and are preferred suppliers for
major aerospace customers. In order to be named a preferred supplier, a
company must qualify its products through a customer specific quality
assurance program and adhere to it strictly. Approvals and awards we have
obtained include; Boeing D1 9000 Rev A; Boeing (St. Louis) Silver Supplier;
Boeing Source Approved; DaimlerChrysler Aerospace Source Approved; General
Electric Source Approved; Pratt & Whitney Source Approved; Lockheed-Martin
Star Supplier; and DISC Large Business Supplier of the Year.

   Lower Manufacturing Costs. We have invested significantly over the past few
years in state-of-the-art machinery, employee training and manufacturing
techniques to produce products at the lowest cost while maintaining high
quality. This investment in process superiority has resulted in increased
capacity, lower break-even levels in the various plants of both companies and
faster cycle times, while reducing defect levels and improving turnaround
times for customers. For example, the customer rejection rate at our aerospace
fasteners segment has fallen from an average of 18.2% in fiscal 1995 to an
average of 1.4% for the first nine months of fiscal 1999. In addition, scrap
and rework costs as a percentage of net sales in our aerospace fasteners
segment have fallen from an average of 9.3% in fiscal 1995 to an average of
4.0% for the first nine months of fiscal 1999. Our on-time delivery rate in
our aerospace fasteners segment has improved significantly since fiscal 1997,
to levels that are currently the best in our operating history. We view these
improvements as one of the keys to our business success that will allow us to
better manage industry cycles.

   Supply Logistics Services. Our aerospace industry customers are
increasingly requiring additional supply chain management services as they
seek to manage inventory and lower their manufacturing costs. In response, we
are developing a number of logistics and supply chain management services that
we expect will contribute to our growth and our value to our customers.

   Capitalize on Global Presence. The aerospace industry is global and
customers increasingly seek suppliers with the ability to provide reliable and
timely service worldwide. Our recent combination with KTI provides us with
increased manufacturing and distribution capabilities in the U.S. and Europe
and sales offices worldwide.

   Grow through Acquisitions. Despite a trend toward consolidation, the
aerospace components industry remains fragmented. Consolidation has been
driven, in part, by the combination of the OEMs as they seek to reduce their
procurement costs. We have successfully integrated a number of acquisitions,
achieving material synergies in the process, and anticipate further
opportunities to do so in the future.

                                      60
<PAGE>

   Our strategy is based on the following strengths:

   Complementary Market Share and Expanded Product Range. Historically, both
KTI and we have focused on different market segments where economies of scale
could be achieved through the ability to produce high quality parts at low
cost. As a result of the acquisition of KTI, we have expanded the range of
products we offer. This expansion will permit us to provide our customers with
more complete fastening solutions, by offering engineering and logistics
across the breadth of a customer's aerospace needs. For example, KTI's
internally threaded fasteners such as engine nuts, may now be sold in
combination with our externally threaded fasteners, such as bolts and pins, to
provide a single fastening system. This will limit the inventory needs of the
customer, minimize handling costs and reduce waste.

   Long-Term Customer Relationships. We have historically worked closely with
our customers to provide high quality engineering solutions accompanied by
superior service levels. As a result, our customer relationships are generally
long-term. For example, in the fall of 1998 we were awarded a series of long-
term commitments from Boeing and certain other customers to provide a
significant quantity of aircraft fastening components over the next three to
five years. We have benefited from the trend of OEMs in reducing their number
of suppliers in recent years in an effort to lower costs and to ensure quality
and availability. We have become or been retained as a key supplier to the
OEMs and increased our overall share of OEM business. OEMs are becoming
increasingly demanding in terms of overall service level, including just-in-
time delivery of components to the production line. We believe that our focus
on customer service will solidify our relationships with our customers.

   Diverse End Markets. Although a significant proportion of our sales are to
OEMs in the commercial aerospace industry, we have significant sales to the
defense, aerospace aftermarket and industrial markets. In addition, Banner's
distribution business has a very low OEM component. We believe this
diversification will help mitigate the effects of the OEM cycle on our
results.

   Experienced Management Teams. We have a management team with many years of
experience in the aerospace components industry and a history of improving
quality, lowering costs and raising the level of customer service, leading to
higher overall profitability. In addition, our management team has achieved
growth by successfully integrating a number of acquisitions.

Fairchild

 Aerospace Fasteners

   Through our aerospace fasteners segment, we are a leading worldwide
manufacturer and distributor of fastening systems, used primarily in the
construction and maintenance of commercial and military aircraft. In the past
18 months, we have made a concerted effort to establish a substantial position
in the distribution/logistics segment of the aerospace fasteners industry.
Through the acquisitions of Special-T Fasteners in the United States and AS+C
in Europe, we have created a unique capability that we believe enhances
dramatically our status as the premier fastening solutions provider in the
industry. The aerospace fastener segment accounted for 50.9% of our net sales
in fiscal 1998 and 66.5% of our net sales for the nine months ended March 28,
1999.

 Products

   In general, aerospace fasteners we produce are highly engineered, close
tolerance, high strength fastening devices. Products range from standard
aerospace screws, to more complex systems that fasten airframe structures, and
sophisticated latching or quick disconnect mechanisms that allow efficient
access to internal parts which require regular servicing or monitoring. Our
aerospace fasteners segment produces and sells products under various trade
names and trademarks including Voi-Shan(R) (fasteners for aerospace
structures), Screwcorp(R) (standard externally threaded products for aerospace
applications), RAM(R) (custom designed mechanisms for aerospace applications),
Camloc(R) (components for the industrial, electronic, automotive and aerospace
markets), Tridair(R) and Rosan(R) (fastening systems for highly-engineered
aerospace, military and industrial applications). Our aerospace fasteners
segment also manufactures and supplies fastening systems used in non-aerospace
industrial, electronic and marine applications.

                                      61
<PAGE>

   Principal product lines of our aerospace fasteners segment include:

   Standard Aerospace Airframe Fasteners--These fasteners include those best
described by their head style or recess. They are commonly referred to as Hi-
Torque Speed Drive(R), Tri-Wing(R), Torq-Set(R), Phillips(R) and Hex Heads(R).

   Commercial Aerospace Structural and Engine Fasteners--These fasteners
consist of more highly engineered permanent or semi-permanent fasteners used
in non-critical but more sophisticated airframe and engine applications, which
could involve joining more than two materials. These fasteners are generally
engineered to specific customer requirements or manufactured to specific
customer specifications for special applications, often involving exacting
standards. These fasteners include Hi-Lok(R), Veri-Lite(R), Eddie-Bolt2(R) and
customer proprietary engine nuts.

   Proprietary Products and Fastening Systems--These very highly engineered
proprietary fasteners are designed by us for specific customer applications
and include high performance structural latches and hold down mechanisms.
These fasteners are usually proprietary in nature and are primarily used in
either commercial aerospace or military applications. These fasteners include
Visu-Lok(R), Composi-Lok(R), Keenserts(R), Mark IV(TM), Flatbeam(TM) and
RingLock(TM) among others.

   Highly Engineered Fastening Systems for Industrial Applications--These
highly engineered fasteners are designed by us for specific niche applications
in the electronic, automotive and durable goods markets and are sold under the
Camloc(R) trade name.

 Sales and Markets

   The products of our aerospace fasteners segment are sold primarily to
domestic and foreign OEMs of airframes, subcontractors to OEMs, engine
manufacturers, and to the maintenance and repair market through distributors.
We estimate that 51% of our net sales for the twelve months ended March 28,
1999 were to commercial OEMs and the remainder are to defense OEMs, industrial
and after-market customers. Approximately 66% of our net sales for fiscal 1998
are believed destined for domestic use. Major customers include OEMs such as
Boeing, the Airbus consortium, General Electric, Lockheed Martin, British
Aerospace and Aerospatiale and their subcontractors, as well as major
aerospace hardware distributors such as AlliedSignal, Tri-Star Aerospace and
Wesco Aircraft Hardware. Over the past two years, OEMs have significantly
increased their production levels. In addition, OEMs are increasingly
interested in programs to reduce inventories. In response, we are expanding
our efforts to provide parts and services through our subsidiaries, such as
Special-T Fasteners in the United States and AS+C in Europe. Although no one
customer accounted for more than 10% of our net sales in fiscal 1998 or for
the nine months ended March 28, 1999, the majority of our revenues come from
customers providing parts or services to Boeing, including defense sales, and
the Airbus consortium and their subcontractors. Accordingly, we are dependent
on the business of those manufacturers.

  Revenues in the aerospace fasteners segment are closely related to aircraft
production. As OEMs searched for cost cutting opportunities during the
commercial aerospace industry recession of 1993-1995, parts manufacturers,
including ourselves, accepted lower profit margins and/or smaller lot sizes to
maintain market share, at lower profit margins. However, during recent years,
this situation has changed as build rates in the aerospace industry have
increased and resulted in capacity constraints. Although lead times have
increased, we have been able to provide our major customers with favorable
pricing, while maintaining or increasing margins by negotiating for larger
minimum lot sizes that are more economic to manufacture. In addition, we have
eliminated "make and hold" contracts under which large volume buyers would
require current production of parts for long-term unspecified dates of
delivery. Overall, existing backlog is anticipated to result in higher margins
due to larger and more efficient lot sizes, combined with the utilization of
recently acquired customized production capacity, improved profitability
arising from training programs for all employees and additional logistic
services.

   Fasteners also have applications in the automotive/industrial markets,
where numerous special fasteners are required, such as engine nuts and bolts,
wheel bolts and turbocharger tension bolts. We are actively targeting the
growing high technology, automotive, high speed rail, heavy truck and other
industrial markets.

                                      62
<PAGE>

 Manufacturing and Production

   Our aerospace fasteners segment has ten primary manufacturing facilities,
of which four are located in the United States and six are located in Europe.
Each facility has virtually complete production capability, and subcontracts
only those production steps for which outside processors provide a more
effective solution. Each plant is designed to produce a specified product or
group of products, determined by production process involved and certification
requirements. Our largest customers have recognized our quality and
operational controls by granting us advanced quality system status such as
Boeing's D1-9000A. All of our plants have been ISO-9000 approved and we have
won numerous industry and customer quality awards.

   We have a fully operational modern information system at all of our U.S.
facilities, which was expanded to most of our European operations in fiscal
1998. We will expand this information system to the remaining European
operations in fiscal 1999. The new system performs detailed and timely cost
analysis of production by product and facility. Updated MIS systems also help
us to better service our customers. OEMs require each product to be produced
in an OEM-qualified/OEM-approved facility.

 Competition

   Despite intense competition in the industry, we remain the dominant
manufacturer of aerospace fasteners. In 1998, the worldwide aerospace fastener
market was approximately $1.7 billion. We estimate that we hold approximately
21% of the market and compete with SPS Technologies, Hi-Shear and the Huck
International Division of the Cordant Technologies Corporation, which we
believe hold approximately 15%, 12% and 11% of the market, respectively. In
Europe, our largest competitors are Blanc Aero and Southco Fasteners.

   Quality, performance, service and price are generally the prime competitive
factors in the aerospace fasteners segment. Our broad product range allows us
to more fully serve each OEM and distributor. Our product array is diverse and
offers customers a large selection to address various production needs. We
seek to maintain our technological edge and competitive advantage over our
competitors, and have demonstrated our innovative production methods and new
products to meet customer demands. We seek to work closely with OEMs and
involve ourselves early in the design process in order that our products may
be incorporated into the design of their products.

 Aerospace Distribution

   Through Banner, our aerospace distribution segment, we distribute a wide
variety of aircraft parts, which we have purchased on the open market or
acquired from OEMs as an authorized distributor. No single distributor
arrangement is material to our financial condition.

 Products

   An extensive inventory of products and a quick response time are essential
in providing service to our customers. Another key factor in selling to our
customers is Banner's ability to maintain a system that provides traceable
parts back to the manufacturer.

   Products of our aerospace distribution segment are divided into two groups:
rotables and engines. Rotables include flight data recorders, radar and
navigation systems, instruments and hydraulic and electrical components.
Engines include jet engines and engine parts for use on both narrow and wide
body aircraft and smaller engines for corporate and commuter aircraft. Banner
provides a number of services such as immediate shipment of parts in aircraft-
on-ground situations. Banner also buys and sells commercial aircraft from time
to time.

   Rotable parts are sometimes purchased as new parts, but are generally
purchased in the aftermarket which are then overhauled for us by outside
contractors, including OEMs and FAA-licensed facilities. Rotables are sold in
a variety of conditions such as new, overhauled, serviceable and "as is."
Rotables may also be exchanged

                                      63
<PAGE>

instead of sold. An exchange occurs when an aircraft part in inventory is
exchanged for a part from the customer and the customer is charged an exchange
fee plus the actual cost to overhaul the part. Engines and engine components
are sold "as is," overhauled or disassembled for resale as parts.

 Sales and Markets

   Our aerospace distribution segment sells its products in the United States
and abroad to commercial airlines and air cargo carriers, fixed base
operators, corporate aircraft operators and other aerospace companies.
Approximately 70.7% of its net sales for fiscal 1998 were to domestic
purchasers, some of whom may represent offshore users.

   Our aerospace distribution segment conducts marketing efforts through its
direct sales forces, outside representatives and, for some product lines,
overseas sales offices. Sales in the aviation aftermarket depend on price,
service, quality and reputation. Our aerospace distribution segment's business
does not experience significant seasonal fluctuations nor depend on a single
customer. No single customer accounted for more than 10% of our consolidated
net sales in this segment in fiscal 1998 and the nine months ended March 28,
1999.

   Dallas Aerospace, Banner's largest subsidiary in the engine group, sells
jet engines and engine parts for use on both narrow and wide body aircraft and
smaller engines for corporate and commuter aircraft. In addition, Dallas
Aerospace buys and sells large commercial aircraft from time to time and
provides engine repair management services and engine leasing to a variety of
airline and air cargo customers. Banner has recently retained an investment
banker to facilitate the sale of Dallas Aerospace.

 Competition

   The rotables group competes with Air Ground Equipment Services, Duncan
Aviation, Stevens Aviation, Inc., OEMs such as Honeywell, Trimble Navigation
and Litton, and other fixed based operations and maintenance and repair
organizations. The major competitors for Banner's engine group are OEMs such
as General Electric and Pratt & Whitney, as well as the engine and engine
parts divisions of AAR Corp., Kellstrom Industries, Inc. and Air Ground
Equipment Services, and other engine leasing and repair companies.

 Other Operations

   Our other operations include our Gas Springs division. We also own
Technologies, which designs, manufactures and markets high performance
production equipment and systems required for the manufacture of recordable
compact discs. Additionally, we also own several parcels of developed and
undeveloped land almost entirely representing residuals of operations
previously divested or closed. Included among these is an 88 acre site in
Farmingdale, New York, of which we are currently developing 69 acres as a
shopping center. Technologies is held in a subsidiary designated as an
unrestricted subsidiary pursuant to the indenture. We have also placed the
Farmingdale shopping center in an unrestricted subsidiary. The amount we can
invest in unrestricted subsidiaries in the future will be limited.

 Foreign Operations

   Our operations are located primarily in the United States and Europe.
Inter-area sales are not significant to the total revenue of any geographic
area. Export sales are made by our U.S. businesses to customers in non-U.S.
countries, whereas foreign sales are made by our non-U.S. subsidiaries.


                                      64
<PAGE>

KTI

 Products and Services

   KTI's fasteners, tooling systems and related services may be divided into
two general categories: those used primarily in the manufacture of commercial
aircraft and defense products and those with applications in other industries.
Within these two categories, KTI's products may also be grouped by business
unit. KTI's Kaynar, Microdot, M & M and K-FAST business units design and
manufacture products that are sold principally to the commercial aircraft and
defense industries, while KTI's Recoil and Marson business units design and
manufacture products used primarily in the automotive, electronical and other
non-aerospace industries.

 Commercial Aircraft and Defense Products

   Kaynar. KTI, through its Kaynar business unit, is a leading producer of
precision, self-locking internally threaded nuts used in the manufacture of
commercial aircraft and defense aerospace products. The product line is
designed principally for use in harsh, demanding environments and includes
wrenchable nuts, K-FAST nuts, anchor nuts, gang channels, shank nuts, barrel
nuts, clinch nuts and stake nuts. Kaynar produces fasteners in a wide variety
of materials to accommodate each customer's specifications, from lightweight
aluminum and titanium nuts for airframes, to high-strength, high-temperature
tolerant engine nuts manufactured from materials such as A-286, Waspaloy(R)
and Hastelloy(R). Kaynar also produces the commercial aircraft and defense
industries' broadest line of lightweight, non-metallic composite fasteners,
which may be configured as wrenchable nuts, anchor nuts, gang channels or
barrel nuts. These composite fasteners are used primarily for military
aircraft and are designed to reduce radar visibility, enhance resistance to
lightning strikes and provide galvanic corrosion protection. Kaynar offers a
variety of coatings and finishes for its fasteners, including anodizing,
cadmium plating, silver plating, aluminum plating, solid film lubricants and
water-based cetyl and solvent free lubricants. Kaynar has the number one
market share within its served market of aerospace nuts, more than double that
of SPS Technologies Inc., its nearest competitor. This business unit accounted
for 75% of KTI's total sales for the year ended December 31, 1998.

   Microdot. Through Microdot, KTI designs and manufactures threaded inserts
and studs used principally in the commercial aircraft and defense industries.
Microdot's threaded inserts, which are made of high-grade steel and other
high-tensile metals, are designed to be installed into softer metals, plastics
and composite materials to create bolt-ready holes having strong internal
self-locking threads within the softer parent material. Once a bolt is
threaded into the installed insert, overall strength of the fastening assembly
is substantially enhanced. Microdot inserts can also be used for thread
repairs. Microdot's K-Sert(R) inserts include keys that can be used to lock
the insert in place and prevent any rotation. Microdot also manufactures
Perma-Thread(R) inserts and Thin Wall(R) inserts which are used to create a
permanent thread inside a hole and to provide a high degree of thread
protection and fastening integrity from a light weight fastener. Microdot also
manufactures studs from steel and other high strength materials. Microdot has
the number two market share in its served market and accounted for 9% of KTI's
total sales for the year ended December 31, 1998.

   M & M. M & M specializes in precision machined structural components and
assemblies for aircraft, including pylons, flap hinges, struts, wing fittings,
landing gear parts, spars and many other items.

   K-FAST. KTI's K-FAST business unit makes tools primarily designed to
install Kaynar, Microdot and Recoil fasteners and inserts, but that can also
be used to attach other wrenchable nuts, bolts and inserts.

 Industrial Products and Services

   Recoil. Through Recoil, KTI produces helically-wound, wire thread, self-
locking inserts that increase the strength of fastening assemblies and assist
in the reduction of thread wear, which is particularly important when
components are assembled and disassembled frequently or where vibrations are
severe. Recoil also supplies thread repair kits, high speed steel taps and
various electric and pneumatic, manual and semi-automatic insertion tools and
related accessories.

                                      65
<PAGE>

   Marson. Marson designs, manufactures and markets a broad line of blind
rivets, threaded inserts and setting tools, primarily for the industrial and
automotive markets. Marson is the second largest U.S. manufacturer of blind
rivets and related tools. In addition to manufacturing, Marson provides many
value-added services such as plating, anodizing and customized product
painting.

 Sales and Markets

   A significant portion of KTI's business is dependent upon a limited number
of large manufacturers of commercial aircraft and defense products. Although
KTI's direct sales to Boeing accounted for 20% of sales for the year ended
December 31, 1998, no other customer accounted for 10% or more of KTI's net
sales for such period. In addition, KTI sells to a global network of
independent distributors who sell its products to OEMs, subcontractors and
other customers.

 Manufacturing and Production

   KTI has seven plants, five in the United States, one in Hungary and one in
Australia. KTI has demonstrated capabilities in precision fabrication of
components consisting of conventional and hard to work or exotic material such
as titanium and composites. KTI is experienced in controlled processes
requiring meticulous paper trails such as those required by the FAA and the
major defense and aerospace manufacturers. KTI also has a focus on
productivity and "continuous improvement" and has established itself as one of
the industry's low-cost producers. Over the past three years, KTI has invested
over $40 million in capital expenditures, including a new plant in Hungary
where KTI can take advantage of low costs and a skilled workforce.
Substantially all of KTI's plants are ISO-9000 approved and all of them are
qualified by their respective aerospace customers. KTI has won numerous
industry and customer quality awards.

 Competition

   KTI's commercial aircraft and defense business units compete with a number
of producers of aerospace fasteners and fastening systems, including two
publicly-held companies, SPS Technologies Inc. and Huck. SPS manufactures
high-strength wrenchable nuts, gang channels, plate nuts and other products
for certain of the same customers as KTI, including Boeing, Pratt & Whitney
and General Electric. Huck produces fasteners and fastening systems that
differ substantially from KTI's products in design, but nevertheless often
serve comparable functions in airframe and engine construction. KTI also
competes with several smaller, privately-owned companies, which generally have
lower sales volumes than KTI.

   KTI believes that competition for sales of fasteners and tooling systems to
the commercial aircraft and defense industries is based on product design and
quality, turnaround time and responsiveness to customer specifications,
product availability and pricing. KTI also believes that it competes favorably
with respect to each of these factors.

   HeliCoil and POP Fastening Systems, which are both units of the Black &
Decker Corp., are Recoil and Marson's primary competitors in the industrial
market. KTI believes that competition for sales of threaded inserts, blind
rivets and setting tools to the markets served by Recoil and Marson is based
on turnaround time and responsiveness to customer specifications, product
availability and pricing. KTI also believe that it competes favorably with
respect to each of these factors.

Backlog of Orders

   Backlog is important for all our operations due to the long-term production
requirements of our customers. Our backlog of orders as of December 27, 1998
in our aerospace fasteners segment and aerospace distribution segment amounted
to $158.4 million and $4.6 million, respectively. We anticipate that in excess
of 95% of the aggregate backlog at December 27, 1998 will be delivered by
December 1999. At December 31, 1998, KTI had backlog of approximately $108.8
million. Approximately $97.6 million of KTI's backlog is expected to be
delivered during 1999. In the fall of 1998 we were awarded a series of long-
term commitments from Boeing to

                                      66
<PAGE>

provide a significant quantity of aircraft fastening components over the next
three to five years, however, amounts related to such agreements are not
included in our backlog until Boeing specifies delivery dates for fasteners
ordered.

Suppliers

   We are not materially dependent upon any one supplier, but are dependent
upon a wide range of subcontractors, vendors and suppliers of materials to
meet our commitments to our customers. From time to time we enter into
exclusive supply contracts in return for logistics and price advantages. We do
not believe that any one of these contracts would impair our operations if a
supplier were unable to perform.

   Nevertheless, commercial deposits of certain metals, such as titanium and
nickel, that are required for the manufacture of several of our products are
found only in certain parts of the world. The availability and prices of these
metals may be influenced by private or governmental cartels, changes in world
politics, unstable governments in exporting nations or inflation. Similarly,
supplies of steel and other less exotic metals used by us may also be subject
to variation in availability. We purchase raw materials, which include the
various metals, composites and finishes used in production, from over twenty
different suppliers. We have recently entered several long-term titanium
supply contracts. In the past fluctuations in the price of titanium have had
an adverse effect on our sales margins.

Research and Patents

   We own patents relating to the design and manufacture of certain of our
products and are licensees of technology covered by the patents of other
companies. We do not believe that any of our business segments are dependent
upon any single patent.

Personnel

   As of May 1, 1999, we had approximately 5,000 employees, of which
approximately 4,500 were in our aerospace fasteners segment. Of these,
approximately 3,200 and 1,200 of our employees were in the United States and
Europe, respectively. Approximately 2.9% of our employees were covered by
collective bargaining agreements. Although we have had isolated work stoppages
in France in the past, they have not had a material impact on our business.
Overall, we believe that our relations with our employees are good.

Properties

   As of June 30, 1998, we owned or leased buildings totaling approximately
1,708,000 square feet, of which approximately 1,022,000 square feet was owned
and 686,000 square feet was leased. Our aerospace fasteners segment's
properties consisted of approximately 1,084,000 square feet, with principal
operating facilities of approximately 922,000 square feet concentrated in
Southern California, France and Germany. Our aerospace distribution segment's
properties consisted of approximately 370,000 square feet, with principal
operating facilities of approximately 126,000 square feet located in Texas.
Corporate and Other operating properties consisted of approximately 129,000
square feet, with principal operating facilities of approximately 104,000
square feet located in California and Germany. We own our corporate
headquarters building at Washington-Dulles International Airport. As a result
of the acquisition of KTI we acquired 13 additional facilities with in excess
of 4,000 square feet in the United States, Australia and Europe with a total
area of approximately 575,000 square feet, including both owned and leased
properties.

   The following table sets forth the location of the larger properties used
in our continuing operations, their square footage, the business segment or
groups they serve and their primary use. Each of the properties owned or
leased by us is, in management's opinion, generally well maintained. All of
our occupied properties are maintained and updated on a regular basis.

                                      67
<PAGE>

<TABLE>
<CAPTION>
                          Owned or Square    Business Segment/       Primary
Location                   Leased  Footage         Group               Use
- --------                  -------- ------- ---------------------- -------------
<S>                       <C>      <C>     <C>                    <C>
Saint Cosme, France.....   Owned   304,000 Aerospace Fasteners    Manufacturing
Torrance, California....   Owned   284,000 Aerospace Fasteners    Manufacturing
Fullerton, California...   Leased  200,000 Kaynar                 Manufacturing
City of Industry,
 California.............   Owned   140,000 Aerospace Fasteners    Manufacturing
Carrollton, Texas.......   Leased  126,000 Aerospace Distribution Distribution
Dulles, Virginia........   Owned   125,000 Corporate              Office
Stoughton,
 Massachusetts..........   Owned   110,000 Marson                 Manufacturing
Fullerton, California...   Leased   57,000 K-FAST                 Manufacturing
Toulouse, France........   Owned    56,000 Aerospace Fasteners    Manufacturing
Fremont, California.....   Leased   55,000 Technology Products    Manufacturing
Kelkheim, Germany.......   Owned    52,000 Aerospace Fasteners    Manufacturing
Santa Ana, California...   Owned    50,000 Aerospace Fasteners    Manufacturing
Vaihingen, Germany......   Leased   49,000 Technology Products    Manufacturing
Placentia, California...   Leased   40,000 Microdot               Manufacturing
Chatsworth, California..   Leased   36,000 Aerospace Fasteners    Distribution
</TABLE>

   We have several parcels of property which we are attempting to market,
lease and/or develop, including: (i) an eighty-eight acre parcel located in
Farmingdale, New York, (ii) a six acre parcel in Temple City, California,
(iii) an eight acre parcel in Chatsworth, California, and (iv) several other
parcels of real estate, primarily located throughout the continental United
States. We intend to place certain of these properties in unrestricted
subsidiaries pursuant to the terms of the new credit facility and the
indenture. The amount we can invest in such properties in the future will be
limited. See "Description of the Notes--Certain Covenants."

Environmental Matters

   Our operations are subject to stringent Federal, state and local
environmental laws and regulations concerning, among other things, the
discharge of materials into the environment and the generation, handling,
storage, transportation and disposal of waste and hazardous materials. To
date, such laws and regulations have not had a material effect on our
financial condition, results of operations, or net cash flows, although we
have expended, and can be expected to expend in the future, significant
amounts for investigation of environmental conditions and installation of
environmental control facilities, remediation of environmental conditions and
other similar matters, particularly in our aerospace fasteners segment.

   In connection with our plans to dispose of certain real estate, we must
investigate environmental conditions and may be required to take certain
corrective action prior or pursuant to any such disposition. In addition, we
have identified several areas of potential contamination at or from other
facilities owned, or previously owned, by us, that may require us either to
take corrective action or to contribute to a clean-up. We are also a defendant
in certain lawsuits and proceedings seeking to require us to pay for
investigation or remediation of environmental matters and have been alleged to
be a potentially responsible party at various "Superfund" sites. We believe
that we have recorded adequate reserves in our financial statements to
complete such investigation and take any necessary corrective actions or make
any necessary contributions. No amounts have been recorded as due from third
parties, including insurers, or set off against, any liability of ours, unless
such parties are contractually obligated to contribute and are not disputing
such liability.

   As of March 28, 1999, our consolidated recorded liabilities for
environmental matters approximated $8.5 million, which represented the
estimated probable exposures for these matters. As of April 4, 1999, KTI's
consolidated recorded liabilities for environmental matters approximated $0.6
million, which represented the estimated probable exposures for these matters.
It is reasonably possible that our total exposure for these matters could be
approximately $1.0 million and $15.0 million, respectively.


                                      68
<PAGE>

Legal Proceedings

   The Corporate Administrative Contracting Officer, based upon the advice of
the United States Defense Contract Audit Agency, has made a determination that
Fairchild Industries, a former subsidiary of ours, did not comply with Federal
Acquisition Regulations and Cost Accounting Standards in accounting for (i)
the 1985 reversion to Fairchild Industries of certain assets of terminated
defined benefit pension plans, and (ii) pension costs upon the closing of
segments of Fairchild Industries business. The ACO has directed Fairchild
Industries to prepare cost impact proposals relating to such plan terminations
and segment closings and, following receipt of such cost impact proposals, may
seek adjustments to contract prices. The ACO alleges that substantial amounts
will be due if such adjustments are made. We believe we have properly
accounted for the asset reversions in accordance with applicable accounting
standards. We have held discussions with the government to attempt to resolve
these pension accounting issues.

 Litigation Regarding the Banner Merger

   Immediately after the public announcement of the Banner merger , on
December 4, 1998, a purported class action lawsuit against The Fairchild
Corporation, Banner and Banner's directors was initiated by a Banner
stockholder, in Delaware State Court, styled Yassin v. Banner Aerospace, Inc.,
et al., Civ. A 168 22NC (Del. Ch. New Castle Co.). The complaint alleges that
the price offered for the nonaffiliated shares was inadequate and that
negotiations leading up to the proposal were not conducted at arm's length.
The lawsuit purports to be brought by a holder of nonaffiliated shares on
behalf of all holders of nonaffiliated shares, and seeks injunctive relief and
unspecified money damages. The plaintiff alleges, among other things, that the
defendants breached the fiduciary duties to Banner's minority stockholders,
because the initially proposed merger consideration was inadequate and unfair.
The Company believes that its actions and those of Banner's directors, in
connection with the merger have been in accordance with Delaware law. The time
in which the defendants may answer the complaint, or otherwise move, has been
extended. The parties have agreed in principle to settle the lawsuit for a sum
that would not be material to the Company. The agreement is subject to the
plaintiff's right to engage in confirmatory discovery, execution of definitive
settlement documents and court approval.

 The AlliedSignal Claim

   In connection with the disposition of Banner's hardware business, the
Company received notice on January 12, 1999 from AlliedSignal making
indemnification claims against the Company for $18.9 million. Although the
Company believes that the amount of the claim is far in excess of any amount
that AlliedSignal is entitled to recover from the Company, the Company is in
the process of reviewing such claims and is unable to predict the ultimate
outcome of such matter.

   We are involved in various other claims and lawsuits incidental to our
business, some of which involve substantial amounts. We either on our own or
through our insurance carriers, are contesting these matters.

   In the opinion of management, the ultimate resolution of the legal
proceedings, including those discussed above, will not have a material adverse
effect on our financial condition, or future results of operations or net cash
flows.

                                      69
<PAGE>

                                  MANAGEMENT

Executive Officers and Directors

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

<TABLE>
<CAPTION>
 Name                  Age   Position
 ----                  ---   --------
 <C>                   <S>   <C>
 Jeffrey J. Steiner... 63    Chairman of the Board and Chief Executive Officer
 Eric I. Steiner...... 37    President, Chief Operating Officer and Director
 Donald E. Miller..... 52    Executive Vice President and General Counsel
 Colin M. Cohen....... 48    Senior Vice President-Business Development and Finance, Chief Financial
                             Officer and Director
 John L. Flynn........ 53    Senior Vice President-Tax
 Robert A. Sharpe II.. 41    Senior Vice President-Operations and Director
 Jacques S. Moskovic.. 62    Senior Vice President and Director
 Michael T. Alcox..... 51    Vice President and Director
 Melville R. Barlow... 69    Director
 Mortimer M. Caplin... 82    Director
 Philip David......... 67    Director
 Robert E. Edwards.... 50    Executive Vice President-Fairchild Fasteners and Director
 Harold J. Harris..... 70    Director
 Daniel Lebard........ 59    Director
 Herbert S. Richey.... 76    Director
 Moshe Sanbar......... 73    Director
</TABLE>

   Jeffrey J. Steiner has served as the Chairman of the Board and the Chief
Executive Officer of Fairchild since December 1985, and was its President from
July 1, 1991 to November 1998. He was the Chairman of the Board of Banner
Aerospace from September, 1993 through April, 1999, and has served as its
Chief Executive Officer and President since September 1993. He has served as
the Chairman, President and Chief Executive Officer of RHI Holdings since
1988. He served as the Vice Chairman of the Board of Rexnord Corporation from
July 1992 to December 1993, and as the Chairman, President and Chief Executive
Officer of Fairchild Industries from July 1991 through March 1996. He serves
as a director of Corporate Express Inc. and The Copley Fund. He became a
director of Fairchild in 1985. He is the father of Dr. Eric I. Steiner.(1)(4)

   Dr. Eric I. Steiner has served as President of Fairchild since November
1998, as Chief Operating Officer of Fairchild since November 1996, and as
President and Chief Executive Officer of Fairchild Fasteners since August
1995. Prior thereto, he served as Executive Vice President of Fairchild from
November 1996 to November 1998, as Senior Vice President-Operations of
Fairchild from May 1992 through November 1996, and as President of Camloc/RAM
Products, one of Fairchild's operating units, from September 1993 to February
1995. He served as Vice President, Business Planning, of Fairchild from March
1991 until May 1992. He also served as Vice President of Fairchild Industries
from May 1992 through March 1996. He received an M.B.A. from Insead in France
in 1990. Prior thereto, he received an M.D. in 1988 from Faculte De Medicine
de Paris and was a medical doctor at Hospitaux De Paris in France until
November 1989. He was a director of Banner Aerospace from September 1992
through April 1999, and has served as a Senior Vice President of Banner
Aerospace since May 1997. Dr. Steiner became a director of Fairchild in 1988.
He is the son of Jeffrey J. Steiner.(1)(4)

   Donald E. Miller has served as Executive Vice President of Fairchild since
September 1998, as General Counsel since January 1991 and as Corporate
Secretary since January 1995. He served as Senior Vice President of Fairchild
from January 1991 through September 1998. Mr. Miller also served as Vice
President and General Counsel of Fairchild Industries from November 1991
through March 1996.

                                      70
<PAGE>

   Colin M. Cohen has served as the Company's Senior Vice President --
Business Development and Finance, and Chief Financial Officer since October 1,
1996 and as Controller of Fairchild since March 31, 1997. He was a Managing
Director of Citicorp Securities, Inc. until September 1996. He served in such
capacity for more than five years. Mr. Cohen became a director of Fairchild in
September 1996. Pursuant to his employment agreement with Fairchild, Mr. Cohen
is to be nominated for election as a director every fiscal year during his
term of employment.

   John L. Flynn has served as Senior Vice President, Tax, of Fairchild since
September 1994 and Vice President, Tax, since August 1989. Mr. Flynn also
served as Vice President, Tax, of Fairchild Industries from November 1986
through March 1996.

   Robert A. Sharpe II has served as Senior Vice President, Operations of
Fairchild since September 1998. He also serves as Executive Vice President and
Chief Financial Officer of Fairchild Fasteners, positions he has held since
July 1996. Mr. Sharpe served as a consultant for Fairchild Fasteners from
October 1995 through July 1996. He served as Vice President, Corporate
Development, of Smithfield Foods, Inc., a pork-products company, from July
1994 through July 1996, where he was responsible for corporate development as
well as three of Smithfield's operating subsidiaries. Prior to that time, Mr.
Sharpe served as Senior Vice President of NationsBank Corporation and held
other management positions with NationsBank. Mr. Sharpe is a director of
Capital Associates, Inc. and Capital Associates International, Inc. He became
a director of Fairchild in 1995.

   Jacques S. Moskovic has served as Senior Vice President of Fairchild since
October 1996, as President and Chief Executive Officer of Fairchild
Technologies since September 1994, and as Chairman of Fairchild Technologies
since August 1997. Prior to that, he served as Chairman and President of
Compagnie Pour Le Developpement Industriel, a French based company
specializing in the production, sales and service of equipment to the
electronics industry, which was acquired by Fairchild in 1995. Mr. Moskovic
held such position for more than five years. He became a director of Fairchild
in 1997.

   Michael T. Alcox serves as a Vice President of Fairchild, but has not been
employed by Fairchild on a full time basis since September 30, 1996. He served
as Senior Vice President and the Chief Financial Officer of Fairchild from
December 1987 through September 1996. He also served as Treasurer of the
Company from September 1990 until November 1991. Mr. Alcox was Vice President
and Chief Financial Officer of RHI Holdings, Inc. and as Vice President and
Chief Financial Officer of Fairchild Industries from 1990 through March 1996.
Mr. Alcox was a director of Banner Aerospace until April 1999. Mr. Alcox also
owns and operates travel and real estate businesses. He became a director of
Fairchild in 1988.(1)

   Melville R. Barlow was a consultant to Fairchild from September 1995
through June 1996. From July 1991 through March 1994 he was President of
Pilkington Aerospace, Inc., a manufacturer of aircraft transparencies. From
June 1984 through March 1991, he was a Corporate Vice President of General
Dynamics and General Manager of General Dynamics Electronics Division, a
manufacturer of military aircraft automatic test equipment. He became a
director of Fairchild in 1996.(2)(3)(5)

   Mortimer M. Caplin has been a senior member of the law firm of Caplin &
Drysdale since 1964. Mr. Caplin serves as a director of Presidential Realty
Corporation and Danaher Corporation. He became a director of Fairchild in
1990.(1)(2)(5)

   Philip David was a consultant to Fairchild from January 1988 to June 1993.
He was also an employee of Fairchild from January 1988 to December 1989. He
was a Professor of Urban Development at Massachusetts Institute of Technology
until June 1988. Dr. David is also a director of IRI International, Inc. He
became a director of Fairchild in 1985.(3)

   Robert E. Edwards serves as an Executive Vice President of Fairchild
Fasteners and as Chief Executive Officer of Special-T Fasteners, Inc., a
wholly-owned subsidiary of Fairchild. Mr. Edwards has held these positions
since Fairchild's acquisition of the Edwards and Lock Management Corporation,
d/b/a Special-T

                                      71
<PAGE>

Fasteners, in March 1998. Mr. Edwards was a co-founder of Special-T Fasteners
and served as such company's President and Chief Executive Officer since 1983.
Mr. Edwards became a director of Fairchild in March 1998. Pursuant to the
merger agreement, dated January 28, 1998, by which Fairchild acquired Special-
T Fasteners, Mr. Edwards is to be nominated for election as a director every
fiscal year during such period of time as he continues to own at least 50% of
the shares of Fairchild Class A common stock issued to Mr. Edwards pursuant to
such merger agreement.

   Harold J. Harris is President of Wm. H. Harris, Inc. He is a director of
Capital Properties Incorporated of Rhode Island. He became a director of
Fairchild in 1985.(2)(4)

   Daniel Lebard is the Chairman of the Board of Daniel Lebard Management
Development SA, a consulting firm in Paris, France, which sells management
services. He has served in such capacity for more than the last five years.
Since 1995, he has also served as Chief Executive Officer of Groupe Sofrecid
SA and Kvaerner-Clecim SA, engineering companies whose headquarters are in
Paris. He became a director of Fairchild in 1996.(3)

   Herbert S. Richey served as President of Richey Coal Company, a coal
properties-brokerage and consulting company, until December 1993. He became a
director of Fairchild in 1977.(1)(2)(3)(5)

   Moshe Sanbar has served as President of the Israel National Committee in
Tel Aviv and as a member of the executive board of the International Chamber
of Commerce in Paris since 1996. He served as a Senior Vice President and
Financial Advisor for the Eisenberg Group of Companies, an international
import-export firm, from 1996 to January 1997. From 1988 through 1995 he was
Chairman of the Board of Bank Leumi (Israel) and its group, worldwide. He
became a director of Fairchild in 1997.
- --------
(1) Member of the Executive Committee.
(2)  Member of the Audit Committee.
(3)  Member of the Compensation and Stock Option Committee.
(4)  Member of the Nominating Committee.
(5)  Member of the Corporate Ethics and Compliance Committee.

Indemnification of Directors and Officers

   Section 145 of the Delaware General Corporation Law makes provision for the
indemnification of officers and directors of corporations in terms
sufficiently broad to indemnify the officers and directors of the registrant
under certain circumstances for liabilities, including reimbursement of
expenses incurred, arising under the Securities Act of 1933, as amended.

   The registrant's Bylaws provide that the registrant may indemnify any
person who was or is a party or is threatened to be made a party to any
threatened, pending or completed action, suit or proceeding, whether civil,
criminal, administrative or investigative, other than an action by or in the
right of registrant, by reason of the fact that he is or was a director,
officer, employee or agent of the registrant or is or was serving at the
request of the registrant as a director, officer, employee or agent of another
corporation or enterprise, against expenses, including attorneys' fees,
judgments, fines and amounts paid in settlement actually and reasonably
incurred by such person in connection with such action, suit or proceeding.

   Insofar as indemnification for liabilities arising under the Act may be
permitted to directors, officers or persons controlling us pursuant to the
foregoing provisions, we have been informed that in the opinion of the
Securities and Exchange Commission such indemnification is against public
policy as expressed in the Act and is therefore unenforceable.

Other Information

   Articles have appeared in the French press reporting an inquiry by a French
magistrate into certain allegedly improper business transactions involving Elf
Acquitaine, a French petroleum company, its former chairman and various third
parties, including Maurice Bidermann. In connection with this inquiry, the
magistrate has made

                                      72
<PAGE>

inquiry into allegedly improper transactions between Mr. Jeffrey J. Steiner
and that petroleum company. In response to the magistrate's request that Mr.
Steiner appear in France as a witness, Mr. Steiner submitted written
statements concerning the transactions and appeared in person before the
magistrate and others. Mr. Steiner, who has been put under examination (mis en
examen) by the magistrate, with respect to this matter, has not been charged.

   Mr. Steiner appeared before the Tribunal de Grande Instance de Paris to
answer a charge of knowingly benefiting in 1990 from a misuse by Mr. Bidermann
of corporate assets of Societe Generale Mobiliere et Immobiliere, a French
corporation in which Mr. Bidermann is believed to have been the sole
shareholder. Mr. Steiner has been assessed a fine of two million French Francs
in connection therewith. Both Mr. Steiner and the prosecutor (parquet) have
appealed the decision.

                                      73
<PAGE>

                      DESCRIPTION OF NEW CREDIT FACILITY

   We entered into our new credit facility concurrently with the closing of
the KTI acquisition and the offering of the outstanding notes. Our new credit
facility provides for total lending commitments of $325 million and is
comprised of (i) a $100 million revolving credit facility, and (ii) a $225
million term loan facility. Borrowings under the new credit facility were used
to finance, in part, the Transactions. The proceeds of the loans made under
the revolving credit facility may also be used to fund our working capital
needs, capital expenditures and other general corporate purposes, including
the issuance of letters of credit.

   Borrowings under the new credit facility bear interest annually at the rate
of LIBOR plus a spread of 3.00% for the revolving credit facility and LIBOR
plus a spread of 3.25% for the term loan facility which spreads will be
adjusted under certain circumstances. We also have the ability to borrow under
the revolving credit facility and term loan facility at certain base rates. In
addition, we must pay a fee on the face amount of each letter of credit
outstanding at the LIBOR margin rate.

   The revolving credit facility matures six years after closing, and the term
loan facility matures seven years after closing. The term loan facility has
minimal amortization for the first six years after closing. The balance of the
term loan facility matures in quarterly increments in the seventh year after
closing.

   Our obligations under the new credit facility are secured by a pledge of
all of the capital stock and assets of our principal domestic subsidiaries and
by a pledge of 65% of the capital stock of our principal foreign subsidiaries
in each case including KTI and its subsidiaries.

   Our new credit facility contains various covenants that limit, among other
things, subject to certain exceptions, indebtedness, liens, transactions with
affiliates, restricted payments and investments, mergers, consolidations and
dissolutions, sales of assets, dividends and distributions and certain other
business activities. Our new credit facility also requires us to maintain
certain financial measures and ratios, including minimum EBITDA, interest
coverage and fixed charge coverage, maximum leverage and capital expenditures.

                                      74
<PAGE>

                              THE EXCHANGE OFFER

Purpose and Effect of the Exchange Offer

   Exchange Offer Registration Statement. We issued the outstanding notes on
April 20, 1999. The initial purchasers to which we issued the outstanding
notes have advised us that they subsequently resold the outstanding notes to
"qualified institutional buyers" in reliance on Rule 144A under the Securities
Act and to certain persons in offshore transactions in reliance on regulations
under the Securities Act. As a condition to the offering of the outstanding
notes, we entered into a registration rights agreement dated April 15, 1999,
pursuant to which we agreed for the benefit of all holders of the outstanding
notes, at our own expense, to do the following:

     (1) to file the registration statement of which this prospectus is a
  part with the SEC within 60 days after the issue date of the outstanding
  notes,

     (2) to use our best efforts to cause the registration statement to be
  declared effective under the Securities Act within 180 days after the issue
  date of the outstanding notes, and

     (3) to use our best efforts to keep the registration statement effective
  until the closing of the exchange offer.

   We also agreed that promptly upon the registration statement being declared
effective, we would offer to all holders of the outstanding notes an
opportunity to exchange the outstanding notes for the exchange notes. Further,
we agreed to keep the exchange offer open for acceptance for not less than 30
days after the date notice of the exchange offer is mailed to the holders of
outstanding notes. For each outstanding note validly tendered pursuant to the
exchange offer and not withdrawn, the holder of the outstanding note will
receive an exchange note having a principal amount equal to that of the
tendered outstanding note. Interest on each exchange note will accrue from the
last date on which interest was paid on the tendered outstanding note in
exchange therefor or, if no interest was paid on such outstanding note, from
the issue date.

   The following is a summary of the registration rights agreement. It does
not purport to be complete and it does not contain all of the information you
might find useful. For further information you should read the registration
rights agreement, a copy of which has been filed as an exhibit to the
registration statement. The exchange offer is intended to satisfy certain of
our obligations under the registration rights agreement.

   Transferability. We issued the outstanding notes on April 20, 1999 in a
transaction exempt from the registration requirements of the Securities Act
and applicable state securities laws. Accordingly, the outstanding notes may
not be offered or sold in the United States unless registered or pursuant to
an applicable exemption under the Securities Act and applicable state
securities laws. Based on no-action letters issued by the staff of the
Commission with respect to similar transactions, we believe that the exchange
notes issued pursuant to the exchange offer in exchange for outstanding notes
may be offered for resale, resold and otherwise transferred by holders of
notes who are not our affiliates without further compliance with the
registration and prospectus delivery requirements of the Securities Act,
provided that:

     (1) any exchange notes to be received by the holder were acquired in the
  ordinary course of the holder's business;

     (2) at the time of the commencement of the exchange offer the holder has
  no arrangement or understanding with any person to participate in the
  distribution (within the meaning of the Securities Act) of the exchange
  notes; and

     (3) the holder is not an "affiliate" of Fairchild, as defined in Rule
  405 under the Securities Act, or, if it is an affiliate, that it will
  comply with the registration and prospectus delivery requirements of the
  Securities Act to the extent applicable.

   However, we have not sought a no-action letter with respect to the exchange
offer and we cannot assure you that the staff of the Commission would make a
similar determination with respect to the exchange offer.

                                      75
<PAGE>

Any holder who tenders his outstanding notes in the exchange offer with any
intention of participating in a distribution of exchange notes (1) cannot rely
on the interpretation by the staff of the Commission, (2) will not be able to
validly tender outstanding notes in the exchange offer and (3) must comply
with the registration and prospectus delivery requirements of the Securities
Act in connection with any secondary resale transactions.

   In addition, each broker-dealer that receives exchange notes for its own
account pursuant to the exchange offer must acknowledge that it will deliver a
prospectus in connection with any resale of such exchange notes. The letter of
transmittal accompanying this prospectus states that by so acknowledging and
by delivering a prospectus, a broker-dealer will not be deemed to admit that
it is acting in the capacity of an "underwriter" within the meaning of Section
2(11) of the Securities Act. This prospectus, as it may be amended or
supplemented from time to time, may be used by a broker-dealer in connection
with resales of exchange notes received in exchange for outstanding notes
where the outstanding notes were acquired by such broker-dealer as a result of
market-making activities or other trading activities. Pursuant to the
registration rights agreement, we agreed to make this prospectus available to
any such broker-dealer for use in connection with any such resale. See "Plan
of Distribution".

   Shelf Registration Statement. In certain circumstances, we may be required,
at our cost, (a) as promptly as practicable, file with the SEC a shelf
registration statement covering resales of the outstanding notes, (b) cause
the shelf registration statement to be declared effective under the Securities
Act on or prior to the 180th day after the date we become obligated to file
the shelf registration statement or receive certain notices from holders and
(c) keep the shelf registration statement effective until the earlier of (A)
the time when the Notes covered by the shelf registration statement can be
sold pursuant to Rule 144 without any limitations under clauses (c), (e), (f)
and (h) of Rule 144, (B) two years from the effective date and (C) the date on
which all outstanding notes registered thereunder are disposed of in
accordance therewith if:

     (1)there are any changes in law or the applicable interpretations of the
  staff of the SEC which do not permit us to effect the exchange offer;

     (2)for any other reason the exchange offer is not consummated within 210
  days after the issue date of the outstanding notes;

     (3)any initial purchaser so requests within 10 days of the consummation
  of the exchange offer with respect to private notes not eligible to be
  exchanged for exchange notes in the exchange offer; or

     (4)there is a request by a holder within 10 days of the consummation of
  the exchange offer who is not permitted by applicable law to participate in
  the exchange offer or by a holder who elected to participate in the
  exchange offer but did not receive fully tradeable exchange notes pursuant
  to the exchange offer.

   We will, in the event of the filing of the shelf registration statement,
provide to each holder of the outstanding notes copies of the prospectus which
is a part of the shelf registration statement, notify each such holder when
the shelf registration statement for the outstanding notes has become
effective and take certain other action as are required to permit unrestricted
resales of the outstanding notes. A holder of outstanding notes who sells such
outstanding notes pursuant to the shelf registration statement generally will
(1) be required to be named as a selling security holder in the related
prospectus, (2) be required to deliver the prospectus to purchasers, (3) be
subject to certain of the civil liability provisions under the Securities Act
in connection with such sales and (4) be bound by the provisions of the
registration rights agreement which are applicable to the holder (including
certain indemnification obligations). In addition, each holder of the
outstanding notes will be required to deliver information to be used in
connection with the shelf registration statement and to provide comments on
the shelf registration statement within the time periods set forth in the
registration rights agreement in order to have their outstanding notes
included in the shelf registration statement and to benefit from the
provisions regarding the increase in interest rate set forth in the following
paragraph.

   Interest Rate Increase. The interest rate borne by the outstanding notes
(for each outstanding note which has not been exchanged in the exchange offer)
shall be increased by 0.5% per annum if:

     (1)neither this registration statement nor the shelf registration
  statement is filed on or prior to June 21, 1999.

                                      76
<PAGE>

      (2) neither the exchange offer is consummated nor the shelf
  registration statement is declared effective on or prior to November 16,
  1999, or

      (3) after either the exchange offer registration statement or the shelf
  registration statement is declared effective, it thereafter ceases to be
  effective or usable (subject to certain exceptions).

   The interest rate shall remain increased until the events specified in
clauses (1), (2) and (3) (each a registration default) above are no longer
occurring; provided, however, that

    (1) holders of outstanding notes who are not entitled to the benefits of
  a shelf registration statement shall not be entitled to receive additional
  interest by reason of a registration default that pertains to a shelf
  registration statement; and

    (2) no holder of outstanding notes constituting an unsold allotment from
  the original sale of the outstanding notes or any other holder of
  outstanding notes who is entitled to the benefits of a shelf registration
  statement shall be entitled to receive additional interest by reason of a
  registration default that pertains to an exchange offer.

We will pay such additional interest on regular interest payment dates. Such
additional interest will be in addition to any other interest payable from
time to time with respect to the outstanding notes and the exchange notes.

   All references in the indenture, in any context, to any payment of
principal, purchase prices in connection with a purchase of outstanding notes,
and interest or any other amount payable on or with respect to any of the
outstanding notes shall be deemed to include payment of any additional cash
interest pursuant to the registration rights agreement.

   If we effect the exchange offer, we will be entitled to close the exchange
offer 30 days after the commencement thereof provided that we have accepted
all outstanding notes theretofore validly tendered in accordance with the
terms of the exchange offer.

Terms of the Exchange Offer

   Upon satisfaction or waiver of all the conditions of the exchange offer, we
will accept, any and all outstanding notes properly tendered and not withdrawn
prior to the expiration date and will issue the exchange notes promptly after
acceptance of the outstanding notes. See "--Conditions to the Exchange Offer"
and "Procedures for Tendering Private Notes." We will issue $1,000 principal
amount of exchange notes in exchange for each $1,000 principal amount of
outstanding notes accepted in the exchange offer. As of the date of this
prospectus, $225,000,000 aggregate principal amount of the outstanding notes
are outstanding. Holders may tender some or all of their outstanding notes
pursuant to the exchange offer. However, outstanding notes may be tendered
only in integral multiples of $1,000.

   The exchange notes are identical to the outstanding notes except for the
elimination of certain transfer restrictions, registration rights,
restrictions on holding notes in certificated form and liquidated damages
provisions. The exchange notes will evidence the same debt as the outstanding
notes and will be issued pursuant to, and entitled to the benefits of, the
indenture pursuant to which the outstanding notes were issued and will be
deemed one issue of notes, together with the outstanding notes.

   This prospectus, together with the letter of transmittal, is being sent to
all registered holders and to others believed to have beneficial interests in
the outstanding notes. Holders of outstanding notes do not have any appraisal
or dissenters' rights under the indenture in connection with the exchange
offer. We intend to conduct the exchange offer in accordance with the
applicable requirements of the Securities Act, the Exchange Act and the rules
and regulations of the Commission promulgated thereunder.

   For purposes of the exchange offer, we will be deemed to have accepted
validly tendered outstanding notes when, and as if we have given oral or
written notice thereof to the exchange agent. The exchange agent will act as
our agent for the purpose of distributing the exchange notes from us to the
tendering holders. If we do not

                                      77
<PAGE>

accept any tendered outstanding notes because of an invalid tender, the
occurrence of certain other events set forth in this prospectus or otherwise,
we will return the unaccepted outstanding notes, without expense, to the
tendering holder thereof as promptly as practicable after the expiration date.

   Holders who tender private notes in the exchange offer will not be required
to pay brokerage commissions or fees or, except as set forth below under "--
Transfer Taxes," transfer taxes with respect to the exchange of outstanding
notes pursuant to the exchange offer. We will pay all charges and expenses,
other than certain applicable taxes, in connection with the exchange offer.
See "--Fees and Expenses."

   Each broker-dealer that receives exchange notes for its own account
pursuant to this offer in exchange for outstanding notes that were acquired by
the broker-dealer as a result of market-making activities or other trading
activities, must acknowledge that it will deliver a prospectus in connection
with any resale of such exchange notes. See "Plan of Distribution."

Expiration Date; Extensions; Amendments

   The term "expiration date" shall mean 5:00 p.m., New York City time, on
September 10, 1999, unless we, in our sole discretion, extend the exchange
offer, in which case the term "expiration date" shall mean the latest date and
time to which the exchange offer is extended. In order to extend the exchange
offer, we will notify the exchange agent by oral or written notice and each
registered holder by means of press release or other public announcement of
any extension, in each case, prior to 9:00 a.m., New York City time, on the
next business day after the previously scheduled expiration date. We reserve
the right, in our sole discretion, (1) to delay accepting any outstanding
notes, (2) to extend the exchange offer, (3) to terminate the exchange offer
if the conditions set forth below under "--Conditions" shall not have been
satisfied, or (4) to amend the terms of the exchange offer in any manner. We
will notify the exchange agent of any delay, extension, termination or
amendment by oral or written notice. We will additionally notify each
registered holder of any amendment. We will give to the exchange agent written
confirmation of any oral notice.

Exchange Date

   As soon as practicable after the close of the exchange offer we will accept
for exchange all outstanding notes properly tendered and not validly withdrawn
prior to 5:00 p.m., New York City time, on the expiration date in accordance
with the terms of this prospectus and the letters of transmittal.

Conditions to the Exchange Offer

   Notwithstanding any other provisions of the exchange offer, and subject to
our obligations under the registration rights agreement, we (1) shall not be
required to accept any outstanding notes for exchange, (2) shall not be
required to issue exchange notes in exchange for any outstanding notes and (3)
may terminate or amend the exchange offer, if at any time before the
acceptance of such exchange notes for exchange, any of the following events
shall occur:

  (1) any injunction, order or decree shall have been issued by any court or
      any governmental agency that would prohibit, prevent or otherwise
      materially impair our ability to proceed with the exchange offer; or

  (2) the exchange offer shall violate any applicable law or any applicable
      interpretation of the staff of the Commission.

   The foregoing conditions are for our sole benefit and may be asserted by us
regardless of the circumstances giving rise to any such condition or may be
waived by us in whole or in part at any time and from time to time in our sole
discretion. Our failure at any time to exercise any of the foregoing rights
shall not be deemed a waiver of any such right and such right shall be deemed
an ongoing right which may be asserted at any time and from time to time.


                                      78
<PAGE>

   In addition, we will not accept for exchange any outstanding notes
tendered, and no exchange notes will be issued in exchange for any such
outstanding notes, if at such time any stop order shall be threatened by the
Commission or be in effect with respect to the registration statement of which
this prospectus is a part or the qualification of the indenture under the
Trust Indenture Act of 1939, as amended.

   The exchange offer is not conditioned on any minimum aggregate principal
amount of outstanding notes being tendered for exchange.

Consequences of Failure to Exchange

   Any outstanding notes not tendered pursuant to the exchange offer will
remain outstanding and continue to accrue interest. The outstanding notes will
remain "restricted securities" within the meaning of the Securities Act.
Accordingly, prior to the date that is one year after the later of the issue
date and the last date on which we or any of our affiliates was the owner of
the outstanding notes, the outstanding notes may be resold only (1) inside the
United States to a person whom the seller reasonably believes is a "qualified
institutional buyer" (as defined in Rule 144A under the Securities Act) in a
transaction meeting the requirements of Rule 144A, (2) outside the United
States in a transaction in accordance with Rule 903 or Rule 904 under the
Securities Act, (3) pursuant to an exemption from registration under the
Securities Act provided by Rule 144 thereunder (if available) or (4) pursuant
to an effective registration statement under the Securities Act, subject in
each of the foregoing cases to compliance with applicable state securities
laws. As a result, the liquidity of the market for non-tendered outstanding
notes could be adversely affected upon completion of the exchange offer. The
foregoing restrictions on resale will no longer apply after the first
anniversary of the issue date of the outstanding note or the purchase of the
outstanding notes from us or an affiliate.

Fees and Expenses

   We will not make any payments to brokers, dealers or others soliciting
acceptances of the exchange offer. The principal solicitation is being made by
mail; however, additional solicitations may be made in person or by telephone
by our officers and employees.

   Expenses incurred in connection with the exchange offer will be paid by us
and are estimated in the aggregate to be approximately $250,000 which includes
the fees and expenses of the trustee and the exchange agent, accounting and
legal fees and other miscellaneous fees and expenses.

Accounting Treatment

   We will not recognize any gain or loss for accounting purposes upon the
consummation of the exchange offer. We will amortize the expenses of the
exchange offer over the term of the exchange notes.

Procedures for Tendering Outstanding Notes

   The tender of outstanding notes pursuant to any of the procedures set forth
in this prospectus and in the letter of transmittal will constitute a binding
agreement between the tendering holder and us in accordance with the terms and
subject to the conditions set forth in this prospectus and in the letter of
transmittal. The tender of outstanding notes will constitute an agreement to
deliver good and marketable title to all tendered outstanding notes prior to
the expiration date free and clear of all liens, charges, claims,
encumbrances, interests and restrictions of any kind.

   Except as provided in "--Guaranteed Delivery Procedures," unless the
outstanding notes being tendered are deposited by you with the exchange agent
prior to the expiration date and are accompanied by a properly completed and
duly executed letter of transmittal, we may, at our option, reject the tender.
Issuance of exchange notes will be made only against deposit of tendered
outstanding notes and delivery of all other required documents.
Notwithstanding the foregoing, DTC participants tendering through its

                                      79
<PAGE>

Automated Tender Offer Program ("ATOP") will be deemed to have made valid
delivery where the exchange agent receives an agent's message prior to the
expiration date.

   Accordingly, to properly tender outstanding notes, the following procedures
must be followed:

   Notes held through a Custodian. Each beneficial owner holding outstanding
notes through a DTC participant must instruct the DTC participant to cause its
outstanding notes to be tendered in accordance with the procedures set forth
in this prospectus.

   Notes held through DTC. Pursuant to an authorization given by DTC to the
DTC participants, each DTC participant holding outstanding notes through DTC
must (1) electronically transmit its acceptance through ATOP, and DTC will
then edit and verify the acceptance, execute a book-entry delivery to the
exchange agent's account at DTC and send an agent's message to the exchange
agent for its acceptance, or (2) comply with the guaranteed delivery
procedures set forth below and in a notice of guaranteed delivery. See "--
Guaranteed Delivery Procedures-- Notes held through DTC."

   The exchange agent will (promptly after the date of this prospectus)
establish accounts at DTC for purposes of the exchange offer with respect to
outstanding notes held through DTC. Any financial institution that is a DTC
participant may make book-entry delivery of interests in outstanding notes
into the exchange agent's account through ATOP. However, although delivery of
interests in the outstanding notes may be effected through book-entry transfer
into the exchange agent's account through ATOP, an agent's message in
connection with such book-entry transfer, and any other required documents,
must be, in any case, transmitted to and received by the exchange agent at its
address set forth under "--Exchange Agent," or the guaranteed delivery
procedures set forth below must be complied with, in each case, prior to the
expiration date. Delivery of documents to DTC does not constitute delivery to
the exchange agent. The confirmation of a book-entry transfer into the
exchange agent's account at DTC as described above is referred to herein as a
"Book-Entry Confirmation."

   The term "agent's message" means a message transmitted by DTC to, and
received by, the exchange agent and forming a part of the book-entry
confirmation, which states that DTC has received an express acknowledgement
from each DTC participant tendering through ATOP that such DTC participants
have received a letter of transmittal and agree to the bound by the terms of
the letter of transmittal and that we may enforce such agreement against such
DTC participants.

   Cede & Co., as the holder of the global note, will tender a portion of the
global note equal to the aggregate principal amount due at the stated maturity
for which instructions to tender are given by DTC participants.

   By tendering, each holder and each DTC participant will represent to us
that, among other things, (1) it is not our affiliate, (2) it is not a broker-
dealer tendering outstanding notes acquired directly from us for its own
account, (3) the exchange notes acquired pursuant to the exchange offer are
being obtained in the ordinary course of business of such holder and (4) it
has no understandings with any person to participate in the exchange offer for
the purpose of distributing the exchange notes.

   We will not accept any alternative, conditional, irregular or contingent
tenders (unless waived by us). By executing a letter of transmittal or
transmitting an acceptance though ATOP, as the case may be, each tendering
holder waives any right to receive any notice of the acceptance for purchase
of its outstanding notes.

   We will resolve all questions as to the validity, form, eligibility
(including time of receipt) and acceptance of tendered outstanding notes, and
such determination will be final and binding. We reserve the absolute right to
reject any or all tenders that are not in proper form or the acceptance of
which may, in the opinion of our counsel, be unlawful. We also reserve the
absolute right to waive any condition to the exchange offer and any
irregularities or conditions of tender as to particular outstanding notes. Our
interpretation of the terms and conditions of the exchange offer (including
the instructions in the letter of transmittal) will be final and binding.
Unless waived, any irregularities in connection with tenders must be cured
within such time as we shall determine. We, along with the exchange agent,
shall be under no duty to give notification of defects in such tenders and
shall not incur liabilities for failure to give such notification. Tenders of
outstanding notes will not

                                      80
<PAGE>

be deemed to have been made until such irregularities have been cured or
waived. Any outstanding notes received by the exchange agent that are not
properly tendered and as to which the irregularities have not been cured or
waived will be returned by the exchange agent to the tendering holder, unless
otherwise provided in the letter of transmittal, as soon as practicable
following the expiration date.

   LETTERS OF TRANSMITTAL AND OUTSTANDING NOTES MUST BE SENT ONLY TO THE
EXCHANGE AGENT. DO NOT SEND LETTERS OF TRANSMITTAL OR OUTSTANDING NOTES TO US
OR DTC.

   The method of delivery of outstanding notes, letters of transmittal, any
required signature guaranties and all other required documents, including
delivery through DTC and any acceptance through ATOP, is at the election and
risk of the persons tendering and delivering acceptances or letters of
transmittal and, except as otherwise provided in the applicable letter of
transmittal, delivery will be deemed made only when actually received by the
exchange agent. If delivery is by mail, it is suggested that the holder use
properly insured, registered mail with return receipt requested, and that the
mailing be made sufficiently in advance of the expiration date to permit
delivery to the exchange agent prior to the expiration date.

Guaranteed Delivery Procedures

   Notes held through DTC. DTC participants holding outstanding notes through
DTC who wish to cause their outstanding notes to be tendered, but who cannot
transmit their acceptances through ATOP prior to the expiration date, may
cause a tender to be effected if:

    (1) guaranteed delivery is made by or through a firm or other entity
  identified in Rule 17Ad-15 under the Exchange Act, including:

    .  a bank;

    .  a broker, dealer, municipal securities dealer, municipal securities
       broker, government securities dealer or government securities
       broker;

    .  a credit union;

    .  a national securities exchange, registered securities association or
       clearing agency; or

    .  a savings institution that is a participant in a Securities Transfer
       Association recognized program;

     (2) prior to the expiration date, the exchange agent receives from any
  of the above institutions a properly completed and duly executed notice of
  guaranteed delivery (by mail, hand delivery, facsimile transmission or
  overnight courier) substantially in the form provided with this prospectus;
  and

     (3) book-entry confirmation and an agent's message in connection
  therewith are received by the exchange agent within three NYSE trading days
  after the date of the execution of the notice of guaranteed delivery.

   Notes held by Holders. Holders who wish to tender their outstanding notes
but (1) whose outstanding notes are not immediately available and will not be
available for tendering prior to the expiration date, or (2) who cannot
deliver their outstanding notes, the letter of transmittal, or any other
required documents to the exchange agent prior to the expiration date, may
effect a tender if:

    .  the tender is made by or through any of the above-listed
       institutions;

    .  prior to the expiration date, the exchange agent receives from any
       above-listed institution a properly completed and duly executed
       notice of guaranteed delivery, whether by mail, hand delivery,
       facsimile transmission or overnight courier, substantially in the
       form provided with this prospectus; and

    .  a properly completed and executed letter of transmittal, as well as
       the certificate(s) representing all tendered outstanding notes in
       proper form for transfer, and all other documents required by the
       letter of transmittal, are received by the exchange agent within
       three NYSE trading days after the date of the execution of the
       notice of guaranteed delivery.


                                      81
<PAGE>

Withdrawal Rights

   You may withdraw tenders of outstanding notes, or any portion of your
outstanding notes in integral multiples of $1,000 principal amount due at the
stated maturity, at any time prior to 5:00 p.m., New York City time, on the
expiration date. Any outstanding notes properly withdrawn will be deemed to be
not validly tendered for purposes of the exchange offer.

   Notes held through DTC. DTC participants holding outstanding notes who have
transmitted their acceptances through ATOP may, prior to 5:00 p.m., New York
City time, on the expiration date, withdraw the instruction given thereby by
delivering to the exchange agent, at its address set forth under "--Exchange
Agent," a written, telegraphic or facsimile notice of withdrawal of such
instruction. Such notice of withdrawal must contain the name and number of the
DTC participant, the principal amount due at the stated maturity of
outstanding notes to which such withdrawal related and the signature of the
DTC participant. Receipt of such written notice of withdrawal by the exchange
agent effectuates a withdrawal.

   Notes held by Holders. Holders may withdraw their tender of outstanding
notes, prior to 5:00 p.m., New York City time, on the expiration date, by
delivering to the exchange agent, at its address set forth under "--Exchange
Agent," a written, telegraphic or facsimile notice of withdrawal. Any such
notice of withdrawal must (1) specify the name of the person who tendered the
outstanding notes to be withdrawn, (2) contain a description of the
outstanding notes to be withdrawn and identify the certificate number or
numbers shown on the particular certificates evidencing such outstanding notes
and the aggregate principal amount due at the stated maturity represented by
such outstanding notes and (3) be signed by the holder of such outstanding
notes in the same manner as the original signature on the letter of
transmittal by which such outstanding notes were tendered (including any
required signature guaranties), or be accompanied by (x) documents of transfer
in a form acceptable to us, in our sole discretion and (y) a properly
completed irrevocable proxy that authorized such person to effect such
revocation on behalf of such holder. If the outstanding notes to be withdrawn
have been delivered or otherwise identified to the exchange agent, a signed
notice of withdrawal is effective immediately upon written, telegraphic or
facsimile notice of withdrawal even if physical release is not yet effected.

   All signatures on a notice of withdrawal must be guaranteed by a recognized
participant in the Securities Transfer Agents Medallion Program, the New York
Stock Exchange Medallion Signature Program or the Stock Exchange Medallion
Program; provided, however, that signatures on the notice of withdrawal need
not be guaranteed if the outstanding notes being withdrawn are held for the
account of any of the institutions listed above under "--Guaranteed Delivery
Procedures."

   A withdrawal of an instruction or a withdrawal of a tender must be executed
by a DTC participant or a holder of outstanding notes, as the case may be, in
the same manner as the person's name appears on its transmission through ATOP
or letter of transmittal, as the case may be, to which such withdrawal
relates. If a notice of withdrawal is signed by a trustee, partner, executor,
administrator, guardian, attorney-in-fact, agent, officer of a corporation or
other person acting in a fiduciary or representative capacity, such person
must so indicate when signing and must submit with the revocation appropriate
evidence of authority to execute the notice of withdrawal. A DTC participant
or a holder may withdraw an instruction or a tender, as the case may be, only
if such withdrawal complies with the provisions of this prospectus.

   A withdrawal of a tender of outstanding notes by a DTC participant or a
holder, as the case may be, may be rescinded only by a new transmission of an
acceptance through ATOP or execution and delivery of a new letter of
transmittal, as the case may be, in accordance with the procedures described
herein.

                                      82
<PAGE>

Exchange Agent

   The Bank of New York Trust Company of Florida has been appointed as
exchange agent for the exchange offer. Questions, requests for assistance and
requests for additional copies of this prospectus or of the letter of
transmittal should be directed to the exchange agent addressed as follows:

                    By Registered or Certified Mail By Hand
                           or By Overnight Courier:
                 The Bank of New York Trust Company of Florida
                               as Exchange Agent
                          Highwoods Plaza, 3rd Floor
                            10161 Centurion Parkway
                            Jacksonville, FL 32256
                         Attention: John H. Speichert

<TABLE>
                 <S>                                            <C>
                   Facsimile                                    By Telephone:
                 (904) 645-1930                                 (904) 645-1955
</TABLE>

   The exchange agent also acts as trustee under the indenture.

Transfer Taxes

   Holders of outstanding notes who tender their outstanding notes for
exchange notes will not be obligated to pay any transfer taxes in connection
therewith, except that holders who instruct us to register exchange notes in
the name of, or request that outstanding notes not tendered or not accepted in
the exchange offer be returned to, a person other than the registered
tendering holder will be responsible for the payment of any applicable
transfer tax thereon.

                                      83
<PAGE>

                           DESCRIPTION OF THE NOTES

   The outstanding notes were and the exchange notes will be issued under an
Indenture (the "Indenture") between itself, the Subsidiary Guarantors and The
Bank of New York, as trustee (the "Trustee"). The terms of the Notes include
those stated in the Indenture and those made part of the Indenture by
reference to the Trust Indenture Act of 1939 (the "Trust Indenture Act").

   Certain terms used in this description are defined under the caption"--
Certain Definitions." In this description, the words "we," "our," "us,"
"Company" and "Fairchild" refer only to The Fairchild Corporation and not to
any of its subsidiaries.

   The following description is only a summary of the material provisions of
the Indenture. A copy of the Indenture is filed as an exhibit to the
registration statement. We urge you to read the Indenture because it, and not
this description, define your rights as holders of these Notes.

Brief Description of the Notes and the Subsidiary Guarantees

 The Notes

   These Notes:

  . are unsecured senior subordinated obligations of the Company;

  . are subordinated in right of payment to all existing and future Senior
     Indebtedness of the Company;

  . are senior in right of payment to any future Subordinated Obligations of
     the Company;

  . are subject to registration with the SEC pursuant to the Registration
     Rights Agreement; and

  . are unconditionally guaranteed by the Subsidiary Guarantors.

 Subsidiary Guarantees

   The Notes are jointly and severally guaranteed, by substantially all of the
Company's existing domestic Subsidiaries.

   The Subsidiary Guarantees of these Notes:

  . are general obligations of each Subsidiary Guarantor;

  . are subordinated in right of payment to all existing and future Senior
   Indebtedness of each Subsidiary Guarantor; and

  . are senior in right of payment to any future Subordinated Obligations of
     each Subsidiary Guarantor.

   Assuming we had completed the offering of these Notes and applied the net
proceeds as intended, as of March 28, 1999, the Company would have had total
Senior Indebtedness of approximately $225.0 million and the Subsidiary
Guarantors would have had $244.0 million of Senior Indebtedness (including
$225.0 million of borrowings under the New Credit Facility). As indicated
above and as discussed in detail below under the subheading "Subordination,"
payments on the Notes and under the Subsidiary Guarantees will be subordinated
to the payment of Senior Indebtedness. The Indenture will permit us and the
Subsidiary Guarantors to incur additional Senior Indebtedness.

   As of the date of the Indenture, substantially all of our subsidiaries will
be "Restricted Subsidiaries." However, under the circumstances described below
under the definition of Unrestricted Subsidiaries we will be permitted to
designate certain of our subsidiaries as "Unrestricted Subsidiaries."
Unrestricted Subsidiaries will not be subject to any of the restrictive
covenants in the Indenture. Unrestricted Subsidiaries will not guarantee these
Notes.

                                      84
<PAGE>

   Certain of our "Restricted Subsidiaries," including our Foreign Restricted
Subsidiaries, will not guarantee these Notes. In the event of a bankruptcy,
liquidation or reorganization of any of these non-guarantor subsidiaries,
these non-guarantor subsidiaries will pay the holders of their debt and their
trade creditors before they will be able to distribute any of their assets to
us. The Subsidiary Guarantors generated approximately 77.1% of our
consolidated revenues in the twelve-month period ended March 28, 1999 and held
approximately 52.1% of our consolidated assets as of March 28, 1999.

   In the event of a sale or other disposition of all of the assets of any
Subsidiary Guarantor, by way of merger, consolidation or otherwise, or a sale
or other disposition of all of the Capital Stock of any Subsidiary Guarantor,
by way of merger, consolidation or otherwise, such Subsidiary Guarantor (in
the event of a sale or other disposition of all of the Capital Stock of such
Subsidiary Guarantor) will be released and relieved of its obligations under
its Subsidiary Guarantee and (in the event of a sale or other disposition of
all of the assets of such Subsidiary Guarantor complying with the covenant
described under "Certain Covenants--Limitation on Asset Dispositions") the
Person acquiring the property will not be required to enter into a Subsidiary
Guarantee, provided, in each case, that such transaction is carried out
pursuant to and in accordance with "--Certain Covenants--Limitation on Asset
Dispositions" and, if applicable, "--Merger and Consolidation" below.

Principal, Maturity and Interest

   The Notes will be issued initially for a maximum aggregate principal amount
of $225.0 million. The Company will issue the Notes in denominations of $1,000
and any integral multiple of $1,000. The Notes will mature on April 15, 2009.
Subject to our compliance with the covenant described under the caption "--
Certain Covenants--Limitation on Indebtedness," we are permitted to issue more
Notes under the Indenture in an additional aggregate principal amount of
$200.0 million (the "Additional Notes").

   Interest on these Notes will accrue at the rate of 10 3/4% per annum and
will be payable semiannually in arrears on April 15 and October 15, commencing
on October 15, 1999. The Company will make each interest payment to the
holders of record of these Notes on the immediately preceding April 1 and
October 1.

   Interest on these Notes will accrue from the date of original issuance or,
if interest has already been paid, from the date it was most recently paid.
Interest will be computed on the basis of a 360-day year comprised of twelve
30-day months.

Optional Redemption

   Except as set forth below, we will not be entitled to redeem the Notes at
our option prior to April 15, 2004.

   On and after April 15, 2004, we will be entitled at our option to redeem
all or a part of these Notes upon not less than 30 nor more than 60 days'
notice, at the redemption prices (expressed as percentages of principal
amount) set forth below plus accrued and unpaid interest thereon, if any, to
the applicable redemption date, if redeemed during the 12-month period
beginning on April 15 in the years indicated below:


<TABLE>
<CAPTION>
         Year                                         Percentage
         ----                                         ----------
         <S>                                          <C>
         2004........................................  105.375%
         2005........................................  103.583
         2006........................................  101.792
         2007 and thereafter.........................  100.000
</TABLE>

                                      85
<PAGE>

   In addition, before April 15, 2002, we may at our option on one or more
occasions redeem up to 35% of the aggregate original principal amount of Notes
(including the original principal amount of any Additional Notes) at a
redemption price of 110.750% of the principal amount thereof, plus accrued and
unpaid interest to the redemption date, with the net cash proceeds from one or
more Public Equity Offerings; provided that

    (1) at least 65% of the original aggregate principal amount of Notes
  (including the original principal amount of any Additional Notes) remains
  outstanding immediately after the occurrence of each such redemption (other
  than Notes held, directly or indirectly, by the Company or its Affiliates);
  and

    (2) each such redemption occurs within 60 days after the date of the
  related Public Equity Offering.

Selection and Notice

   If we are redeeming less than all the Notes at any time, the Trustee will
select Notes in accordance with the requirements of the principal national
securities exchange, if any, on which the Notes are listed, or if the Notes
are not so listed, on a pro rata basis, by lot or by such other method as the
Trustee in its sole discretion shall deem to be fair and appropriate.

   We will not redeem Notes of $1,000 or less in part. We will cause notices
of redemption to be mailed by first-class mail at least 30 but not more than
60 days before the redemption date to each holder of Notes to be redeemed at
its registered address.

   If any Note is to be redeemed in part only, the notice of redemption that
relates to that Note shall state the portion of the principal amount thereof
to be redeemed. We will issue a new Note in principal amount equal to the
unredeemed portion of the original Note in the name of the holder thereof upon
cancellation of the original Note. Notes called for redemption become due on
the date fixed for redemption. On and after the redemption date, interest
ceases to accrue on Notes or portions of them called for redemption.

Subordination

   The payment of the principal of, premium, if any, and interest on the Notes
will be subordinate in right of payment to the prior payment in full of all
Senior Indebtedness, including Fairchild's obligations under the New Credit
Facility.

   The obligations of a Subsidiary Guarantor under its Subsidiary Guarantee
will be subordinate in right of payment to the prior payment in full of all
Senior Indebtedness of such Subsidiary Guarantor. The terms of the
subordination provisions described herein with respect to the Company's
obligations under the Notes apply equally to a Subsidiary Guarantor and the
obligations of such Subsidiary Guarantor under its Subsidiary Guarantee.

   Only Indebtedness of Fairchild or the Subsidiary Guarantors that is Senior
Indebtedness will rank senior to the Notes and the relevant Subsidiary
Guarantee in accordance with the provisions of the Indenture. The Notes and
the Subsidiary Guarantees will in all respects rank pari passu with all other
Senior Subordinated Indebtedness of the Company and the Subsidiary Guarantors,
respectively, and will rank senior to all other Subordinated Obligations of
the Company and the Subsidiary Guarantors, respectively.

   As of March 28, 1999, on a pro forma basis after giving effect to the
Transactions, the aggregate outstanding principal amount of all our Senior
Indebtedness would have been approximately $225.0 million. The Subsidiary
Guarantors, would have had approximately $244.0 million of Senior
Indebtedness, including $225.0 million of outstanding liabilities as
guarantors under the New Credit Facility. Our subsidiaries which are not
guarantors would have had approximately $267.5 million of indebtedness and
other liabilities, including $225.0 million of outstanding liabilities as
guarantors under the New Credit Facility. Although the Indenture contains
limitations on the amount of additional Indebtedness that the Company and the
Subsidiary Guarantors may incur, under certain circumstances the amount of
such Indebtedness could be substantial and, in any case, such Indebtedness may
be Senior Indebtedness. See "--Certain Covenants--Limitation on Indebtedness."

                                      86
<PAGE>

   Most of the Company's operations are conducted through its subsidiaries.
Claims of creditors of such subsidiaries generally will have priority with
respect to the assets and earnings of such subsidiaries over the claims of
creditors of the Company, including holders of the Notes. Accordingly, the
Notes will be effectively subordinated to creditors (including trade
creditors) and preferred stockholders, if any, of subsidiaries of the Company,
except to the extent that the Subsidiary Guarantees may be enforceable by
holders of the Notes against the Subsidiary Guarantors.

   We and the Subsidiary Guarantors have agreed in the Indenture that we will
not Incur, directly or indirectly, any Indebtedness that is contractually
subordinate or junior in right of payment to our Senior Indebtedness, unless
such Indebtedness is Senior Subordinated Indebtedness or is expressly
subordinated in right of payment to Senior Subordinated Indebtedness. The
Indenture does not treat unsecured Indebtedness as subordinated or junior to
Secured Indebtedness merely because it is unsecured.

   We are not permitted to pay principal of, premium, if any, or interest on
the Notes or make any deposit pursuant to the provisions described under "--
Discharge; Defeasance" below and may not repurchase, redeem or otherwise
retire any Notes (collectively, "pay the Notes") if:

    (1) any Designated Senior Indebtedness is not paid when due; or

    (2) any other default on Designated Senior Indebtedness occurs and the
  maturity of such Designated Senior Indebtedness is accelerated in
  accordance with its terms;

unless, in either case, the default has been cured or waived and any such
acceleration has been rescinded or such Designated Senior Indebtedness has
been paid in full. Regardless of the foregoing, we are permitted to pay the
Notes if we and the Trustee receive written notice approving such payment from
the Representative of any Designated Senior Indebtedness with respect to which
either of the events set forth in clause (1) or (2) above has occurred and is
continuing.

   During the continuance of any default (other than a default described in
clause (1) or (2) above) with respect to any Designated Senior Indebtedness
pursuant to which the maturity thereof may be accelerated either without
further notice (except such notice as may be required to effect such
acceleration) or after the expiration of any applicable grace periods, we are
not permitted to pay the Notes for a period (a "Payment Blockage Period")
commencing after the receipt by the Trustee (with a copy to us) of written
notice (a "Blockage Notice") of such default from the Representative of the
holders of such Designated Senior Indebtedness specifying an election to
effect a Payment Blockage Period and ending 179 days thereafter. The Payment
Blockage Period will end earlier if such Payment Blockage Period is terminated

    (1) by written notice to the Trustee and us from the Person or Persons
  who gave such Blockage Notice;

    (2) because the default giving rise to such Blockage Notice is cured,
  waived or otherwise no longer continuing; or

    (3) because such Designated Senior Indebtedness has been discharged or
  repaid in full.

Notwithstanding the provisions described above, unless the holders of such
Designated Senior Indebtedness or the Representative of such holders have
accelerated the maturity of such Designated Senior Indebtedness, we are
permitted to resume payments on the Notes after the end of such Payment
Blockage Period. The Notes shall not be subject to more than one Payment
Blockage Period in any consecutive 360-day period.

   Upon any payment or distribution of the assets of either Fairchild or any
Subsidiary Guarantor upon a total or partial liquidation or dissolution or
reorganization of or similar proceeding relating to either Fairchild or any
Subsidiary Guarantor or its property:

    (1) the holders of Senior Indebtedness will be entitled to receive
  payment in full of such Senior Indebtedness before the holders of the Notes
  are entitled to receive any payment;

                                      87
<PAGE>

    (2) until the Senior Indebtedness is paid in full, any payment or
  distribution to which holders of the Notes would be entitled but for the
  subordination provisions of the Indenture will be made to holders of such
  Senior Indebtedness as their interests may appear, except that holders of
  Notes may receive certain Capital Stock and subordinated debt obligations;
  and

    (3) if a distribution is made to holders of the Notes that, due to the
  subordination provisions, should not have been made to them, such holders
  of the Notes are required to hold it in trust for the holders of Senior
  Indebtedness and pay it over to them as their interests may appear.

   If payment of the Notes is accelerated because of an Event of Default,
Fairchild or the Trustee shall promptly notify the holders of Designated
Senior Indebtedness or the Representative of such holders of the acceleration.

   By reason of the subordination provisions contained in the Indenture, in
the event of a liquidation or insolvency proceeding, creditors of Fairchild or
a Subsidiary Guarantor who are holders of Senior Indebtedness of Fairchild or
such Subsidiary Guarantor, as the case may be, may recover more, ratably, than
the holders of the Notes and creditors of Fairchild or such Subsidiary
Guarantor who are not holders of Senior Indebtedness may recover less,
ratably, than holders of Senior Indebtedness and may recover more, ratably,
than the holders of the Notes.

   The terms of the subordination provisions described above will not apply to
payments from money or the proceeds of U.S. Government Obligations held in
trust by the Trustee for the payment of principal of and interest on the Notes
pursuant to the provisions described under "--Discharge; Defeasance."

Book-Entry, Delivery and Form

   We will initially issue the Notes in the form of one or more global notes
(the "Global Note"). The Global Note will be deposited with, or on behalf of,
the Depository and registered in the name of the Depository or its nominee.
Except as set forth below, the Global Note may be transferred, in whole and
not in part, only to the Depository or another nominee of the Depository. You
may hold your beneficial interests in the Global Note directly through the
Depository if you have an account with the Depository or indirectly through
organizations which have accounts with the Depository.

   The Depository has advised Fairchild as follows: the Depository is a
limited-purpose trust company organized under the laws of the State of New
York, a member of the Federal Reserve System, a "clearing corporation" within
the meaning of the New York Uniform Commercial Code, and "a clearing agency"
registered pursuant to the provisions of Section 17A of the Exchange Act. The
Depository was created to hold securities of institutions that have accounts
with the Depository ("participants") and to facilitate the clearance and
settlement of securities transactions among its participants in such
securities through electronic book-entry changes in accounts of the
participants, thereby eliminating the need for physical movement of securities
certificates. The Depository's participants include securities brokers and
dealers (which may include the Initial Purchasers), banks, trust companies,
clearing corporations and certain other organizations. Access to the
Depository's book-entry system is also available to others such as banks,
brokers, dealers and trust companies (collectively, the "indirect
participants") that clear through or maintain a custodial relationship with a
participant, whether directly or indirectly.

   Fairchild expects that pursuant to procedures established by the
Depository, upon the deposit of the Global Note with the Depository, the
Depository will credit, on its book-entry registration and transfer system,
the principal amount of Notes represented by such Global Note to the accounts
of participants. The accounts to be credited shall be designated by the
Initial Purchasers. Ownership of beneficial interests in the Global Note will
be limited to participants or persons that may hold interests through
participants. Ownership of beneficial

                                      88
<PAGE>

interests in the Global Note will be shown on, and the transfer of those
ownership interests will be effected only through, records maintained by the
Depository (with respect to participants' interests), the participants and the
indirect participants (with respect to the owners of beneficial interests in
the Global Note other than participants). The laws of some jurisdictions may
require that certain purchasers of securities take physical delivery of such
securities in definitive form. Such limits and laws may impair the ability to
transfer or pledge beneficial interests in the Global Note.

   So long as the Depository, or its nominee, is the registered holder and
owner of the Global Note, the Depository or such nominee, as the case may be,
will be considered the sole legal owner and holder of any related Notes
evidenced by the Global Note for all purposes of such Notes and the Indenture.
Except as set forth below, as an owner of a beneficial interest in the Global
Note, you will not be entitled to have the Notes represented by the Global
Note registered in your name, will not receive or be entitled to receive
physical delivery of certificated Notes and will not be considered to be the
owner or holder of any Notes under the Global Note. We understand that under
existing industry practice, in the event an owner of a beneficial interest in
the Global Note desires to take any action that the Depository, as the holder
of the Global Note, is entitled to take, the Depository would authorize the
participants to take such action, and the participants would authorize
beneficial owners owning through such participants to take such action or
would otherwise act upon the instructions of beneficial owners owning through
them.

   We will make payments of principal of, premium, if any, and interest on
Notes represented by the Global Note registered in the name of and held by the
Depository or its nominee to the Depository or its nominee, as the case may
be, as the registered owner and holder of the Global Note.

   We expect that the Depository or its nominee, upon receipt of any payment
of principal of, premium, if any, or interest on the Global Note will credit
participants' accounts with payments in amounts proportionate to their
respective beneficial interests in the principal amount of the Global Note as
shown on the records of the Depository or its nominee. We also expect that
payments by participants or indirect participants to owners of beneficial
interests in the Global Note held through such participants or indirect
participants will be governed by standing instructions and customary practices
and will be the responsibility of such participants or indirect participants.
We will not have any responsibility or liability for any aspect of the records
relating to, or payments made on account of, beneficial ownership interests in
the Global Note for any Note or for maintaining, supervising or reviewing any
records relating to such beneficial ownership interests or for any other
aspect of the relationship between the Depository and its participants or
indirect participants or the relationship between such participants or
indirect participants and the owners of beneficial interests in the Global
Note owning through such participants.

   Although the Depository has agreed to the foregoing procedures in order to
facilitate transfers of interests in the Global Note among participants of the
Depository, it is under no obligation to perform or continue to perform such
procedures, and such procedures may be discontinued at any time. Neither the
Trustee nor Fairchild will have any responsibility or liability for the
performance by the Depository or its participants or indirect participants of
their respective obligations under the rules and procedures governing their
operations.

Certificated Notes

   Subject to certain conditions, the Notes represented by the Global Note are
exchangeable for certificated Notes in definitive form of like tenor in
denominations of $1,000 and integral multiples thereof if

    (1) the Depository notifies Fairchild that it is unwilling or unable to
  continue as Depository for the Global Note and we are unable to locate a
  qualified successor within 90 days or if at any time the Depository ceases
  to be a clearing agency registered under the Exchange Act;

    (2) Fairchild in its discretion at any time determines not to have all
  the Notes represented by the Global Note; or

    (3) a default entitling the holders of the Notes to accelerate the
  maturity thereof has occurred and is continuing.

                                      89
<PAGE>

   Any Note that is exchangeable as above is exchangeable for certificated
Notes issuable in authorized denominations and registered in such names as the
Depository shall direct. Subject to the foregoing, the Global Note is not
exchangeable, except for a Global Note of the same aggregate denomination to
be registered in the name of the Depository or its nominee. In addition, such
certificates will bear the legend referred to under "Transfer Restrictions"
(unless we determine otherwise in accordance with applicable law), subject,
with respect to such certificated Notes, to the provisions of such legend.

Same-Day Payment

   The Indenture requires us to make payments in respect of Notes (including
principal, premium and interest) by wire transfer of immediately available
funds to the accounts specified by the holders thereof or, if no such account
is specified, by mailing a check to each such holder's registered address.

Change of Control

   Upon the occurrence of any of the following events (each a "Change of
Control"), each holder shall have the right to require that the Company
purchase such holder's Notes at a purchase price in cash equal to 101% of the
principal amount thereof plus accrued and unpaid interest, if any, to the date
of purchase (subject to the right of holders of record on the relevant record
date to receive interest due on the relevant interest payment date):

    (1) any "person" or "group" (as such terms are used in Sections 13(d) and
  14(d) of the Exchange Act), other than one or more Permitted Holders,
  becomes the beneficial owner (as defined in Rules 13d-3 and 13d-5 under the
  Exchange Act), directly or indirectly, of more than 40% of the total voting
  power of the Voting Stock of the Company; provided, however, that the
  Permitted Holders beneficially own (as defined above), directly or
  indirectly, in the aggregate a lesser percentage of the total voting power
  of the Voting Stock of the Company than such other person and do not have
  the right or ability by voting power, contract or otherwise to elect or
  designate for election a majority of the Board of Directors;

    (2) during any period of two consecutive years, individuals who at the
  beginning of such period constituted the Board of Directors (together with
  any new directors whose election by such Board of Directors or whose
  nomination for election by the stockholders of the Company was approved
  pursuant to the vote of 66 2/3% of the directors of the Company then still
  in office who were either directors at the beginning of such period or
  whose election or nomination for election was previously so approved) cease
  for any reason to constitute a majority of the Board of Directors then in
  office; or

    (3) the merger or consolidation of the Company with or into another
  Person (other than a Permitted Holder) or the merger of another Person with
  or into the Company (other than a Permitted Holder), or the sale of all or
  substantially all the assets of the Company to another Person (other than a
  Permitted Holder), and, in the case of any such merger or consolidation,
  the securities of the Company that are outstanding immediately prior to
  such transaction and that represent 100% of the aggregate voting power of
  the Voting Stock of the Company are changed into or exchanged for cash,
  securities or property, unless pursuant to such transaction such securities
  are changed into or exchanged for, in addition to any other consideration,
  securities of the surviving Person that represent, immediately after such
  transaction, at least a majority of the aggregate voting power of the
  Voting Stock of the surviving corporation.

   Within 30 days after any Change of Control, unless notice of redemption of
the Notes has been given pursuant to the Indenture, as described under
"Optional Redemption," the Company will mail a notice to each holder of Notes
at its registered address, with a copy to the Trustee (the "Change of Control
Offer") stating:

    (1) that a Change of Control has occurred and that such holder has the
  right to require us to purchase such holder's Notes at a purchase price in
  cash equal to 101% of the principal amount thereof plus accrued and unpaid
  interest, if any, to the date of purchase (subject to the right of holders
  of record on the relevant record date to receive interest on the relevant
  interest payment date);


                                      90
<PAGE>

    (2) the circumstances and relevant facts regarding such Change of Control
  (including information with respect to pro forma historical income, cash
  flow and capitalization after giving effect to such Change of Control);

    (3) the purchase date (which shall be no earlier than 30 days nor later
  than 60 days from the date such notice is mailed); and

    (4) the instructions determined by us, consistent with the covenant
  described under this caption, that a holder must follow in order to have
  its Notes purchased.

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

   The Company shall comply, to the extent applicable, with the requirements
of Section 14(e) of the Exchange Act and any other securities laws or
regulations in connection with the purchase of Notes pursuant to the covenant
described under this caption. To the extent that the provisions of any
securities laws or regulations conflict with the provisions of the covenant
described under this caption, we will comply with the applicable securities
laws and regulations and shall not be deemed to have breached our obligations
under the covenant described under this caption by virtue thereof.

   The Change of Control purchase feature of the Notes may in certain
circumstances make more difficult or discourage a sale or takeover of
Fairchild and, thus, the removal of incumbent management. The Change of
Control purchase feature is a result of negotiations between Fairchild and the
Initial Purchasers and is not the result of our knowledge of any specific
effort to accumulate shares of common stock of the Company or to obtain
control of Fairchild by means of a merger, tender offer, solicitation or
otherwise, or part of a plan by management to adopt a series of anti-takeover
provisions. We have no present intention to engage in a transaction involving
a Change of Control, although it is possible that we could decide to do so in
the future. Subject to the limitations discussed below, we could, in the
future, enter into certain transactions, including acquisitions, refinancings
or other recapitalizations, that would not constitute a Change of Control
under the Indenture, but that could increase the amount of Indebtedness
outstanding at such time or otherwise affect our capital structure or credit
ratings. Restrictions on our ability to incur additional Indebtedness are
contained in the covenant described under the caption "--Certain Covenants--
Limitation on Indebtedness." Such restrictions can only be waived with the
consent of the holders of a majority in principal amount of the Notes then
outstanding. Except for the limitations contained in such covenant, however,
the Indenture will not contain any covenants or provisions that may afford
holders of the Notes protection in the event of a highly leveraged
transaction.

   The New Credit Facility will prohibit us from purchasing any Notes and will
also provide that the occurrence of certain Change of Control events with
respect to Fairchild would constitute a default thereunder. In the event a
Change of Control occurs at a time when we are prohibited from purchasing
Notes, we may seek the consent of our lenders to the purchase of Notes or
could attempt to refinance the borrowings that contain such prohibition. If we
do not obtain such a consent or repay such borrowings, we will remain
prohibited from purchasing Notes. In such case, our failure to purchase
tendered Notes would constitute an Event of Default under the Indenture which
would, in turn, constitute a default under the New Credit Facility. In such
circumstances, the subordination provisions in the Indenture would likely
restrict payment to the holders of Notes.

   Future indebtedness that we may incur may contain prohibitions on the
occurrence of certain events that would constitute a Change of Control or
require us to repurchase such indebtedness upon a Change of Control. Moreover,
the exercise by the holders of their right to require the Company to purchase
the Notes could cause a default under such indebtedness, even if the Change of
Control itself does not, due to the financial effect of such purchase on us.
Finally, our ability to pay cash to the holders of Notes following the
occurrence of a Change of Control may be limited by our then existing
financial resources. There can be no assurance that sufficient funds will be
available when necessary to make any required repurchases.

                                      91
<PAGE>

Certain Covenants

   The Indenture contains covenants including, among others, the following:

   Limitation on Indebtedness. (a) The Company will not, and will not permit
any Restricted Subsidiary to, Incur, directly or indirectly, any Indebtedness;
provided, however, that the Company or any Restricted Subsidiary may Incur
Indebtedness if, on the date of such Incurrence and after giving effect
thereto on a pro forma basis, the Consolidated Coverage Ratio would be equal
to or greater than 2.0 to 1.0.

   (b) Notwithstanding the foregoing paragraph (a), the Company and the
Restricted Subsidiaries may Incur any or all of the following Indebtedness:

    (1) Indebtedness Incurred by the Company or any Restricted Subsidiary
  pursuant to the New Credit Facility; provided, however, that, after giving
  effect to any such Incurrence, the aggregate principal amount of such
  Indebtedness then outstanding does not exceed the greater of (x) $375
  million and (y) an amount equal to the sum of (i) 80% of the consolidated
  book value of the net accounts receivable that are owned by the Company or
  any of its Restricted Subsidiaries as of the most recently ended fiscal
  quarter for which financial statements are available, plus (ii) 60% of the
  consolidated book value of the inventory owned by the Company or any of its
  Restricted Subsidiaries as of such date, all as calculated on a
  consolidated basis and in accordance with GAAP;

    (2) Indebtedness Incurred by any Foreign Restricted Subsidiary; provided,
  however, that, after giving effect to any such Incurrence, the aggregate
  principal amount of such Indebtedness then outstanding does not exceed $50
  million;

    (3) Indebtedness owed to and held by the Company or any Restricted
  Subsidiary; provided, however, that (A) any subsequent issuance or transfer
  of any Capital Stock which results in any such Restricted Subsidiary
  ceasing to be a Restricted Subsidiary or any subsequent transfer of such
  Indebtedness (other than to the Company or a Restricted Subsidiary) shall
  be deemed, in each case, to constitute the Incurrence of such Indebtedness
  and (B) if the Company is the obligor on such Indebtedness, the payment of
  such Indebtedness is expressly subordinate to the prior payment in full in
  cash of all obligations with respect to the Notes;

    (4) the Notes and the Exchange Notes (other than Additional Notes) and
  the Subsidiary Guarantees (other than in respect of Additional Notes);

    (5) Indebtedness (other than the Indebtedness described in clauses (1),
  (2), (3) or (4) above) outstanding on the Issue Date;

    (6) Refinancing Indebtedness in respect of Indebtedness Incurred pursuant
  to paragraph (a) above or pursuant to clause (4) or (5) of this covenant or
  this clause (6); provided, however, that if such Refinancing Indebtedness
  directly or indirectly Refinances Indebtedness of a Restricted Subsidiary,
  such Refinancing Indebtedness shall be Incurred only by such Restricted
  Subsidiary;

    (7) Hedging Obligations directly related to Indebtedness permitted to be
  Incurred by the Company pursuant to the Indenture;

    (8) Indebtedness, including, Capitalized Lease Obligations and purchase
  money Indebtedness, Incurred by the Company or its Restricted Subsidiaries
  to finance the acquisition of tangible assets (or of any Person owning
  tangible assets) or other capital expenditures, and Indebtedness Incurred
  by the Company or its Restricted Subsidiaries to Refinance such Capitalized
  Lease Obligations and purchase money Indebtedness, in an aggregate
  outstanding principal amount which, when added together with the amount of
  Indebtedness Incurred pursuant to this clause (8) and then outstanding,
  does not exceed $35 million at any time;

    (9) Indebtedness arising from agreements providing for indemnification,
  adjustment of purchase price or similar obligations, or from guarantees or
  letters of credit, surety bonds or performance bonds securing any
  obligations of the Company or any of its Restricted Subsidiaries pursuant
  to such agreements, in each

                                      92
<PAGE>

  case incurred in connection with the acquisition or disposition of any
  business or assets or subsidiaries of the Company permitted by the
  Indenture;

    (10) Indebtedness in respect of performance bonds, bankers' acceptance
  and surety or appeal bonds provided by the Company or any of its Restricted
  Subsidiaries in the ordinary course of business;

    (11) any Guarantee by: (x) the Company of Indebtedness or other
  obligations of any of the Restricted Subsidiaries and (y) any Subsidiary
  Guarantor of Indebtedness or other obligations of the Company; provided,
  that in each case such Indebtedness is incurred in accordance with the
  terms of the Indenture; and

    (12) Indebtedness of the Company in an aggregate principal amount which,
  together with all other Indebtedness of the Company outstanding on the date
  of such Incurrence (other than Indebtedness permitted by clauses (1)
  through (11) above or paragraph (a)), does not exceed $35 million.

   (c) Notwithstanding the foregoing, the Company or any Restricted Subsidiary
shall not Incur any Indebtedness pursuant to the foregoing paragraph (b) if
the proceeds thereof are used, directly or indirectly, to refinance any
Subordinated Obligations, unless such Indebtedness shall be subordinated to
the Notes to at least the same extent as such Subordinated Obligations.

   (d) For purposes of determining compliance with the foregoing covenant, (1)
in the event that an item of Indebtedness meets the criteria of more than one
of the types of Indebtedness described above, the Company, in its sole
discretion, will classify such item of Indebtedness and only be required to
include the amount and type of such Indebtedness in one of the above clauses
and (2) an item of Indebtedness may be divided and classified under more than
one of the types of Indebtedness described above.

   (e) Notwithstanding paragraphs (a) and (b) above, the Company shall not
Incur any Indebtedness if such Indebtedness is contractually subordinate or
junior in right of payment in any respect to any Senior Indebtedness, unless
such Indebtedness is Senior Subordinated Indebtedness or is expressly
subordinated in right of payment to Senior Subordinated Indebtedness.

   (f) Notwithstanding paragraphs (a) and (b) above, no Subsidiary Guarantor
shall Incur any Indebtedness if such Indebtedness is contractually subordinate
or junior in right of payment in any respect to any Senior Indebtedness,
unless such Indebtedness is Senior Subordinated Indebtedness or is expressly
subordinated in right of payment to Senior Subordinated Indebtedness.

 Limitation on Restricted Payments

   (a) The Company will not, and will not permit any Restricted Subsidiary,
directly or indirectly, to make a Restricted Payment if at the time the
Company or such Restricted Subsidiary makes such Restricted Payment:

     (1) a Default shall have occurred and be continuing (or would result
  therefrom);

     (2) the Company is not able to Incur an additional $1.00 of Indebtedness
  pursuant to paragraph (a) of the covenant described under the caption "--
  Limitation on Indebtedness" after giving pro forma effect to such
  Restricted Payment; or

     (3) the aggregate amount of such Restricted Payment and all other
  Restricted Payments made since the Issue Date would exceed the sum of
  (without duplication):

      (A) 50% of the Consolidated Net Income accrued during the period
    (treated as one accounting period) from the beginning of the fiscal
    quarter in which the Issue Date occurs to the end of the most recent
    fiscal quarter prior to the date of such Restricted Payment for which
    consolidated income statements of the Company are available (or, in
    case such Consolidated Net Income is a deficit, less 100% of such
    deficit); plus

      (B) 100% of the aggregate Net Cash Proceeds and the fair market value
    of any securities or property (as determined by the Board of Directors
    in good faith) received by the Company from the issuance or sale of its
    Capital Stock (other than Disqualified Stock) subsequent to the Issue
    Date and on or prior to the date of such Restricted Payment (other than
    an issuance or sale to a Subsidiary of the

                                      93
<PAGE>

    Company or an issuance or sale to an employee stock ownership plan or
    to a trust established by the Company or any of its Subsidiaries for
    the benefit of their employees if the cash used by such plan or trust
    to purchase such Capital Stock was borrowed, directly or indirectly,
    from the Company or a Restricted Subsidiary); plus

      (C) the amount by which the Indebtedness of the Company or any
    Restricted Subsidiary is reduced on the Company's balance sheet upon
    the conversion or exchange (other than by a Subsidiary of the Company)
    subsequent to the Issue Date and on or prior to the date of such
    Restricted Payment of any Indebtedness of the Company or any Restricted
    Subsidiary convertible or exchangeable for Capital Stock (other than
    Disqualified Stock) of the Company (less the amount of any cash, or the
    fair value of any other property, distributed by the Company or any
    Restricted Subsidiary upon such conversion or exchange); plus

      (D) an amount equal to the sum of (x) the net reduction in
    Investments in Unrestricted Subsidiaries made after the Issue Date and
    Investments made after the Issue Date in other Persons constituting a
    Restricted Payment resulting from dividends, repayments of loans or
    advances or other transfers of assets, in each case to the Company or
    any Restricted Subsidiary from such Unrestricted Subsidiaries or other
    Persons or received by the Company or any Restricted Subsidiary from
    the disposition of such Investment and (y) the portion (proportionate
    to the Company's equity interest in such Subsidiary) of the fair market
    value of the net assets of an Unrestricted Subsidiary (other than
    Unrestricted Subsidiaries referred to in clause (1) of the definition
    thereof, except to the extent of Investments made in such Unrestricted
    Subsidiaries after the Issue Date) at the time such Unrestricted
    Subsidiary is designated a Restricted Subsidiary or such other Person
    at the time such other Person becomes a Restricted Subsidiary;
    provided, however, that the foregoing sum shall not exceed the
    aggregate amount of Investments previously made (and treated as a
    Restricted Payment) by the Company or any Restricted Subsidiary.

  (b) The preceding provisions will not prohibit:

    (1) any acquisition of any Capital Stock of the Company made by exchange
  for, or out of the proceeds of the substantially concurrent sale of,
  Capital Stock of the Company (other than Disqualified Stock and other than
  Capital Stock issued or sold to a Subsidiary of the Company) or options,
  warrants or other rights to purchase such Capital Stock; provided, however,
  that (A) such acquisition shall be excluded in the calculation of the
  amount of Restricted Payments and (B) the Net Cash Proceeds from such sale
  shall be excluded from clause (3)(B) of paragraph (a) above to the extent
  utilized to acquire any Capital Stock of the Company;

    (2) any purchase, repurchase, redemption, defeasance or acquisition or
  retirement of Subordinated Obligations made by exchange for, or out of the
  proceeds of the substantially concurrent sale of, Capital Stock of the
  Company (other than Disqualified Stock and other than Capital Stock issued
  or sold to a Subsidiary of the Company) or options, warrants or other
  rights to purchase such Capital Stock or Subordinated Obligations;
  provided, however, that (A) such purchase, repurchase, redemption,
  defeasance or acquisition or retirement shall be excluded in the
  calculation of the amount of Restricted Payments and (B) the Net Cash
  Proceeds from such sale shall be excluded from clause (3) (B) of paragraph
  (a) above to the extent utilized to purchase, repurchase, redeem, defease,
  acquire or retire Subordinated Obligations;

    (3) any purchase or redemption of Subordinated Obligations made by
  exchange for, or out of the proceeds of the substantially concurrent sale
  of, Indebtedness of the Company which is permitted to be Incurred pursuant
  to the covenant described under the caption "Limitation on Indebtedness;"
  provided, however, that such Indebtedness (A) shall have a Stated Maturity
  not less than the Stated Maturity of the Subordinated Obligations being
  purchased or redeemed and (B) shall have an Average Life not less than the
  remaining Average Life of the Subordinated Obligations being purchased or
  redeemed; provided further, however, that such purchase, repurchase,
  redemption, defeasance or other acquisition or retirement for value shall
  be excluded in the calculation of the amount of Restricted Payments;

                                      94
<PAGE>

    (4) any purchase or redemption of Subordinated Obligations from Net
  Available Cash to the extent permitted by the covenant described under the
  caption "Limitation on Asset Disposition;" provided, however, that such
  purchase or redemption shall be excluded in the calculation of the amount
  of Restricted Payments;

    (5) dividends paid within 60 days after the date of declaration thereof
  if at such date of declaration such dividend would have complied with this
  covenant; provided, however, that the declaration, but not the payment, of
  such dividend shall be included in the calculation of the amount of
  Restricted Payments;

    (6) so long as no Default shall have occurred and be continuing (or
  result therefrom), payments with respect to employee or director stock
  options, stock incentive plans or restricted stock plans of the Company or
  any Restricted Subsidiary, including any redemption, repurchase,
  acquisition, cancellation or other retirement for value of shares of
  Capital Stock of the Company, restricted stock, options on any such shares
  or similar securities held by directors, officers or employees or former
  directors, officers or employees or by any Plan upon death, disability,
  retirement or termination of employment of any such person pursuant to the
  terms of any such Plan, any employment agreement or any other agreement
  under which such shares or related rights were issued or acquired;
  provided, however, that the amount of any such payment for any 12-month
  period shall not exceed $1 million; provided further, however, that the
  amount of such Investments shall be excluded in the calculation of
  Restricted Payments;

    (7) so long as no Default shall have occurred and be continuing (or
  result therefrom), any purchase or defeasance of Subordinated Obligations
  upon a Change of Control or an Asset Disposition to the extent required by
  the indenture or other agreement or instrument pursuant to which such
  Subordinated Obligations were issued, but only if the Company (A) in the
  case of a Change of Control, has first complied with its obligations under
  the provisions described under the caption "Change of Control" or (B) in
  the case of an Asset Disposition has complied with its obligations in
  accordance with the covenant described under the caption "Limitation on
  Asset Dispositions";

    (8) any purchase, repurchase, redemption, defeasance or acquisition or
  retirement of Disqualified Stock made by exchange for, or out of the
  proceeds of the substantially concurrent sale of, Disqualified Stock of the
  Company (other than Disqualified Stock issued or sold to a Subsidiary of
  the Company)("Refinancing Disqualified Stock"); provided, however, that:

       (i) the Refinancing Disqualified Stock does not mature or become
    mandatorily redeemable or subject to purchase pursuant to a sinking
    fund obligation, upon the occurrence of certain events or otherwise
    earlier than the Disqualified Capital Stock being purchased,
    repurchased, redeemed, defeased or acquired;

      (ii) the amount of all obligations with respect to the redemption,
    repayment or other repurchase of such Refinancing Disqualified Stock
    does not exceed the amount of all obligations with respect to the
    redemption, repayment or other repurchase of the Disqualified Capital
    Stock being purchased, repurchased, redeemed, defeased or acquired
    (calculated in each case in accordance with the definition of
    "Indebtedness"); and

      (iii) if the Disqualified Stock being purchased, repurchased,
    redeemed, defeased, acquired or retired is issued by a Restricted
    Subsidiary, such Refinancing Disqualified Stock shall be issued only by
    such Restricted Subsidiary; or

    (9) so long as no Default shall have occurred and be continuing (or
  result therefrom), Restricted Payments in an aggregate amount not to exceed
  $50 million; provided, however, that the amount of such Restricted Payments
  shall be included in the calculation of Restricted Payments.

 Limitation on Restrictions on Distributions from Restricted Subsidiaries.

   The Company will not, and will not permit any Restricted Subsidiary to,
create or otherwise cause or permit to exist or become effective any
consensual encumbrance or restriction on the ability of any Restricted
Subsidiary to (a) pay dividends or make any other distributions on its Capital
Stock to the Company or a Restricted

                                      95
<PAGE>

Subsidiary or pay any Indebtedness or other obligations owed to the Company or
a Restricted Subsidiary, (b) make any loans or advances to the Company or any
Restricted Subsidiary or (c) transfer any of its property or assets to the
Company or any Restricted Subsidiary (collectively "Payment Restrictions"),
except:

    (1) any Payment Restriction imposed by or pursuant to the New Credit
  Facility, the Indenture, the Notes and any agreement in effect at or
  entered into on the Issue Date;

    (2) any Payment Restriction with respect to a Restricted Subsidiary
  pursuant to an agreement relating to any Indebtedness Incurred by such
  Restricted Subsidiary on or prior to the date on which such Restricted
  Subsidiary was acquired by the Company (other than Indebtedness Incurred as
  consideration in, or to provide all or any portion of the funds or credit
  support utilized to consummate, the transaction or series of related
  transactions pursuant to which such Subsidiary became a Subsidiary of, or
  was acquired by, the Company) and outstanding on such date;

    (3) any Payment Restriction pursuant to an agreement effecting a
  Refinancing of Indebtedness Incurred pursuant to an agreement referred to
  in clause (1) or (2) of this covenant or this clause (3) or contained in
  any amendment to an agreement referred to in clause (1) or (2) of this
  covenant or this clause (3); provided, however, that the Payment
  Restrictions with respect to such Restricted Subsidiary contained in any
  such refinancing agreement or amendment are no less favorable to the
  holders of the Notes than those with respect to such Restricted Subsidiary
  contained in such predecessor agreements;

    (4) any Payment Restrictions imposed by purchase money Indebtedness for
  property acquired in the ordinary course of business that only impose
  limitations upon the property acquired or proceeds therefrom;

    (5) in the case of clause (c) above any encumbrance or Payment
  Restriction consisting of (i) customary non-assignment provisions in leases
  governing leasehold interests to the extent such provisions restrict the
  transfer of the lease or the property leased thereunder and (ii) customary
  non-assignment provisions of any contract or licensing agreement;

    (6) any Payment Restriction with respect to a Restricted Subsidiary
  imposed pursuant to an agreement entered into for the sale or disposition
  of all or any material portion of the Capital Stock or assets of such
  Restricted Subsidiary;

    (7) any Payment Restriction imposed by the terms of Indebtedness
  permitted to be incurred by a Foreign Restricted Subsidiary pursuant to
  clause (2) of paragraph (b) of the covenant described under the caption "--
  Certain Covenants--Limitation on Indebtedness"; and

    (8) any Payment Restriction imposed by applicable law or governmental
  regulation.

 Limitation on Asset Dispositions

   (a) The Company will not, and will not permit any Restricted Subsidiary to,
make any Asset Disposition unless

    (1) the Company or such Restricted Subsidiary receives consideration at
  the time of such Asset Disposition at least equal to the fair market value
  (including as to the value of all non-cash consideration) of the shares and
  assets subject to such Asset Disposition (and if the total proceeds of such
  sale is greater than $7 million, such transaction shall have been approved
  by the Board of Directors);

    (2) at least 75% of the consideration therefor received by the Company or
  such Restricted Subsidiary is in the form of cash or Fully Traded Common
  Stock; provided, however, that to the extent that any Fully Traded Common
  Stock is received pursuant to such Asset Disposition and required to
  satisfy the 75% requirement of this clause (2), the fair market value of
  such Fully Traded Common Stock as of the date of disposition shall be
  treated as Net Available Cash for all purposes of this covenant; and

    (3) an amount equal to 100% of the Net Available Cash from such Asset
  Disposition is applied by the Company (or such Restricted Subsidiary, as
  the case may be)


                                      96
<PAGE>

      (A) first, to the extent the Company or such Restricted Subsidiary
    elects (or is required by the terms of any Senior Indebtedness), to
    prepay, repay or purchase Senior Indebtedness (other than any Preferred
    and Disqualified Stock) (in each case other than Indebtedness owed to
    the Company or an Affiliate of the Company) within 270 days from the
    later of the date of such Asset Disposition or the receipt of such Net
    Available Cash; provided, however, that if such prepaid, repaid or
    purchased Senior Indebtedness was Incurred pursuant to a revolver or
    similar arrangement that makes credit available, the commitment
    therefor is permanently reduced by such amount;

      (B) second, to the extent of the balance of such Net Available Cash
    after application in accordance with clause (A), to the extent the
    Company or such Restricted Subsidiary elects, to acquire Additional
    Assets within 270 days from the later of such Asset Disposition or the
    receipt of such Net Available Cash;

      (C) third, to the extent of the balance of such Net Available Cash
    after application in accordance with clauses (A) and (B), to make an
    offer to the holders of the Notes (and, to the extent required by the
    instrument governing such Indebtedness, to holders of other Senior
    Subordinated Indebtedness designated by the Company) to purchase Notes
    (and such other Senior Subordinated Indebtedness) pursuant to and
    subject to the conditions contained in the Indenture; and

      (D) fourth, to the extent of the balance of such Net Available Cash
    after application in accordance with clauses (A), (B) and (C), for any
    purpose not prohibited by the terms of the Indenture.

   For the purposes of the covenant described under this caption, the
following shall be deemed to be cash: (x) the assumption of Indebtedness of
the Company (other than Preferred Stock and Subordinated Obligations of the
Company) or any Restricted Subsidiary and the release of the Company or such
Restricted Subsidiary from all liability with respect to such Indebtedness in
connection with such Asset Disposition, provided, that the amount of such
Indebtedness shall not be deemed to be cash for the purpose of the term "Net
Available Cash;" and (y) securities received by the Company or any Restricted
Subsidiary from the transferee that are converted by the Company or such
Restricted Subsidiary into cash within 90 days or are guaranteed (by means of
a letter of credit or otherwise) by an institution specified in the definition
of "Temporary Cash Investments."

   (b) In the event of an Asset Disposition that requires the purchase of the
Notes (and other Senior Subordinated Indebtedness) pursuant to clause
(a)(3)(C) above, the Company shall purchase Notes tendered pursuant to an
offer by the Company for the Notes (and other Senior Subordinated
Indebtedness) at a purchase price of 100% of their principal amount (without
premium) plus accrued but unpaid interest (or, in respect of such other Senior
Subordinated Indebtedness, such lesser price, if any, as may be provided for
by the terms of such Senior Subordinated Indebtedness) in accordance with the
procedures (including prorating in the event of oversubscription) to be set
forth in the Indenture. If the aggregate purchase price of Notes (and any
other Senior Subordinated Indebtedness) tendered pursuant to such offer is
less than the Net Available Cash allotted to the purchase thereof, the Company
will be entitled to apply the remaining Net Available Cash in accordance with
clause (a)(3)(D) above. The Company shall not be required to make such an
offer to purchase Notes (and other Senior Subordinated Indebtedness) pursuant
to the covenant described under this caption if the Net Available Cash
available therefor (after application of Net Available Cash in accordance with
clauses (A) and (B) of paragraph (a)(3) above) is less than $20 million (which
lesser amount shall be carried forward for purposes of determining whether
such an offer is required with respect to any subsequent Asset Disposition).

   (c) The Company will comply, to the extent applicable, with the
requirements of Section 14(e) of the Exchange Act and any other securities
laws or regulations in connection with the purchase of the Notes pursuant to
this covenant. To the extent that the provisions of any securities laws or
regulations conflict with provisions of this covenant, the Company will comply
with the applicable securities laws and regulations under this clause by
virtue thereof.


                                      97
<PAGE>

 Limitation on Affiliate Transactions.

   (a) The Company will not, and will not permit any Restricted Subsidiary to
enter into or permit to exist any transaction (including the purchase, sale,
lease or exchange of any property, employee compensation arrangements or the
rendering of any service) with any Affiliate of the Company (an "Affiliate
Transaction") unless

    (1) the Affiliate Transaction is made in (A) good faith and (B) on terms
  which are fair and reasonable to the Company or such Restricted Subsidiary,
  as the case may be;

    (2) if such Affiliate Transaction involves an amount in excess of $5
  million, the terms of the Affiliate Transaction are set forth in writing
  and a majority of the non-employee directors of the Company disinterested
  with respect to such Affiliate Transactions have determined in good faith
  that the criteria set forth in clause (1)(B) are satisfied and have
  approved the relevant Affiliate Transaction as evidenced by a Board
  Resolution; and

    (3) if such Affiliate Transaction involves an amount in excess of $15
  million, the Board of Directors shall also have received a written opinion
  from an investment banking firm, an accounting firm or an appraisal firm of
  national prominence, with experience in evaluating the terms and conditions
  of such type of business or transactions that is not an Affiliate of the
  Company to the effect that such Affiliate Transaction is fair from a
  financial point of view, to the Company and its Restricted Subsidiaries.

   (b) The provisions of the foregoing paragraph (a) shall not prohibit

    (1) any Permitted Investment and any Restricted Payment permitted to be
  paid pursuant to the covenant described under the caption "--Limitation on
  Restricted Payments;"

    (2) any issuance of securities, or other payments, awards, or grants in
  cash, securities or otherwise pursuant to, or the funding of, employment
  arrangements, stock options and stock ownership plans approved by the
  disinterested members of the Board of Directors;

    (3) the payment of reasonable fees to directors of the Company and its
  Restricted Subsidiaries (including, without limitation, customary
  directors' fees, indemnification and similar arrangements, consulting fees
  and incentive arrangements);

    (4) the grant of stock options or similar rights to employees and
  directors of the Company pursuant to plans approved by the disinterested
  members of the Board of Directors;

    (5) transactions in the ordinary course of business (including expense
  advances and reimbursements) between the Company or any of its Restricted
  Subsidiaries, on the one hand, and any employee thereof, on the other hand;

    (6) the granting and performance of registration rights for shares of
  Capital Stock of the Company under a written registration rights agreement
  approved by a majority of directors of the Company that are disinterested
  with respect to such transactions;

    (7) transactions with Affiliates solely in their capacity as holders of
  Indebtedness or Capital Stock of the Company or any of its Subsidiaries
  where such Affiliates are treated no more favorably than holders of such
  Indebtedness or such Capital Stock generally;

    (8) transactions with or among the Company and a Restricted Subsidiary or
  between or among Restricted Subsidiaries;

    (9) transactions undertaken pursuant to any arrangements in existence on
  and publicly disclosed on or prior to the Issue Date, as such arrangements
  may be amended or restated, renewed, extended, refinanced, refunded or
  replaced from time to time; provided that such amendment or restatement,
  renewal, extension, refinancing, refunding or replacement shall be on terms
  and conditions that are no less favorable to the Company or any of its
  Restricted Subsidiaries, which, if determined by a majority of the
  disinterested members of the Board of Directors shall be conclusive; and

                                      98
<PAGE>

    (10) the repurchase of Capital Stock of the Company from directors,
  officers or employees of the Company or any Subsidiary permitted by the
  covenant described under the caption "--Limitation on Restricted Payments".

   Limitation on Liens Securing Subordinated Indebtedness. The Company will
not, and will not permit any Restricted Subsidiary to, create, Incur, assume
or suffer to exist any Liens of any kind (other than Permitted Liens) upon any
of their respective assets or properties now owned or acquired after the date
of the Indenture or any income or profits therefrom securing (i) any
Indebtedness of the Company or a Restricted Subsidiary which is contractually
subordinated to any other Indebtedness of the Company or such Restricted
Subsidiary, as the case may be, unless the Notes or the relevant Subsidiary
Guarantee, as the case may be, are equally and ratably secured for so long as
such Indebtedness is so secured; provided that, if such Indebtedness which is
expressly by its terms subordinate or junior in right of payment to any other
Indebtedness of the Company or a Restricted Subsidiary is expressly
subordinate or junior to the Notes or the relevant Subsidiary Guarantee, as
the case may be, then the Lien securing such subordinated or junior
Indebtedness shall be subordinate and junior to the Lien securing the Notes or
the relevant Subsidiary Guarantee, as the case may be, with the same relative
priority as such subordinated or junior Indebtedness shall have with respect
to the Notes or the relevant Subsidiary Guarantee, as the case may be, or (ii)
any assumption, guarantee or other liability of the Company or any Restricted
Subsidiary in respect of any Indebtedness of the Company or a Restricted
Subsidiary which is contractually subordinated to any other Indebtedness of
the Company or such Restricted Subsidiary, as the case may be, unless the
Notes or the relevant Subsidiary Guarantee, as the case may be are equally and
ratably secured for so long as such assumption, guaranty or other liability is
so secured; provided that, if such subordinated Indebtedness which is
contractually subordinated to any other Indebtedness of the Company or a
Restricted Subsidiary is expressly by its terms subordinate or junior to the
Notes or the relevant Subsidiary Guarantee, as the case may be, then the Lien
securing the assumption, guarantee or other liability of such Subsidiary shall
be subordinate and junior to the Lien securing the Notes or the relevant
Subsidiary Guarantee, as the case may be, with the same relative priority as
such subordinated or junior Indebtedness shall have with respect to the Notes
or the relevant Subsidiary Guarantee, as the case may be.

   Merger and Consolidation. The Company will not consolidate with or merge
with or into, or convey, transfer or lease, in one transaction or a series of
transactions, all or substantially all its assets (determined on a
consolidated basis for the Company and its Restricted Subsidiaries) to, any
other Person, unless

    (1) the resulting, surviving or transferee Person, if other than the
  Company (the "Successor Company"), shall be organized and existing under
  the laws of the United States of America, any State thereof or the District
  of Columbia and shall expressly assume, by an indenture supplemental to the
  Indenture, executed and delivered to the Trustee, in form satisfactory to
  the Trustee, all the obligations of the Company under the Notes and the
  Indenture (and the Subsidiary Guarantees shall be confirmed as applying to
  such Person's obligations);

    (2) immediately after giving effect to such transaction (and treating any
  Indebtedness which becomes an obligation of the Company or the Successor
  Company, as applicable, or any Subsidiary as a result of such transaction
  as having been Incurred by the Company or the Successor Company or such
  Subsidiary at the time of such transaction), no Default shall have occurred
  and be continuing;

    (3) immediately after giving effect to such transaction, the Successor
  Company would be able to Incur an additional $1.00 of Indebtedness pursuant
  to paragraph (a) of the covenant described under the caption "--Limitation
  on Indebtedness;" and

    (4) the Company shall have delivered to the Trustee an Officers'
  Certificate and an Opinion of Counsel, each stating that such
  consolidation, merger or transfer and such supplemental indenture (if any)
  comply with the Indenture.

   Nothing contained in the foregoing clause (3) shall prohibit (i) any
Restricted Subsidiary from consolidating with, merging with or into, or
transferring all or part of its properties and assets to the Company or (ii)
the Company from merging with an Affiliate for the purpose of reincorporating
the Company in another jurisdiction

                                      99
<PAGE>

to realize tax or other benefits; provided, however, that in connection with
any such merger, consolidation or asset transfer no consideration, other than
common stock in the Successor Company or the Company shall be issued or
distributed.

   The Successor Company shall be the successor to the Company and shall
succeed to, and be substituted for and may exercise every right and power of,
the Company under the Indenture, but the predecessor Company in the case of a
conveyance, transfer or lease shall not be released from the obligation to pay
the principal of and interest on the Notes.

   The Company will not permit any Subsidiary Guarantor to consolidate with or
merge with or into, or convey, transfer or lease, in one transaction or a
series of transactions, all or substantially all of its assets to, any Person
unless:

     (1) the resulting, surviving or transferee Person (if not such
  Subsidiary) shall be organized and existing under the laws of the United
  States of America, any State thereof or the District of Columbia, and shall
  expressly assume, by executing a Subsidiary Guarantee, all the obligations
  of such Subsidiary, if any, under its Subsidiary Guarantee;

     (2) immediately after giving effect to such transaction (and treating
  any Indebtedness which becomes an obligation of the resulting, surviving or
  transferee Person as a result of such transaction as having been issued by
  such Person at the time of such transaction), no Default shall have
  occurred and be continuing;

     (3) immediately after giving effect to such transaction, the Company
  would be able to incur at least $1.00 of Indebtedness pursuant to paragraph
  (a) of the covenant described under the caption "--Limitation on
  Indebtedness"; and

     (4) the Company delivers to the Trustee an Officers' Certificate and an
  Opinion of Counsel, each stating that such consolidation, merger or
  transfer and such Subsidiary Guarantee, if any, complies with the
  Indenture.

   The provisions of clauses (1), (2) and (3) above shall not apply to any one
or more transactions which constitute an Asset Disposition if the Company has
complied with the applicable provisions of the covenant described under "--
Limitation on Asset Dispositions" above.

   The phrase "all or substantially all" of the assets of the Company or a
Subsidiary Guarantor will likely be interpreted under applicable state law and
will be dependent upon particular facts and circumstances. As a result, there
may be a degree of uncertainty in ascertaining whether a sale or transfer of
"all or substantially all" of the assets of the Company has occurred.

  Future Guarantors

   The Indenture will provide that the Company will not permit any Restricted
Subsidiary that is not a Subsidiary Guarantor to Guarantee any other
Indebtedness of the Company or any Subsidiary Guarantor unless such Restricted
Subsidiary simultaneously executes a supplemental indenture to the Indenture
providing for the Guarantee of the payment of the Notes by such Restricted
Subsidiary, which Guarantee of the payment of the Notes shall be subordinated
to the Guarantee of such other Indebtedness to the same extent as the Notes or
the Subsidiary Guarantees, as applicable, are subordinated to such other
Indebtedness. Such Restricted Subsidiary shall be deemed released from its
obligations under the Guarantee of the payment of the Notes at any such time
that such Restricted Subsidiary is released from all of its obligations under
its Guarantee of such other Indebtedness unless such release results from the
payment under such Guarantee of other Indebtedness.

  Limitation on Business Activities

   The Company will not, and will not permit any Restricted Subsidiary to,
engage in any business other than Permitted Businesses.

                                      100
<PAGE>

  SEC Reports

   Whether or not subject to the reporting requirements of Section 13 or 15(d)
of the Exchange Act, the Company shall file with the SEC (unless such filing
is not permitted under the Exchange Act) within the time periods specified in
the SEC's rules and regulations and provide the Trustee and the holders of the
Notes with such annual reports and such information, documents and other
reports as are specified in Sections 13 and 15(d) of the Exchange Act and
applicable to a U.S. corporation subject to such Sections, and make such
information available to securities analysts and prospective investors upon
request.

Events of Default and Remedies

   Each of the following is an Event of Default:

    (1) a default for 30 days in the payment when due of interest on the
  Notes, whether or not prohibited pursuant to the subordination provisions
  of the Indenture;

    (2) a default in payment when due of the principal of any Note at its
  Stated Maturity, upon optional redemption, upon required repurchase, upon
  acceleration or otherwise, whether or not prohibited pursuant to the
  subordination provisions of the Indenture;

    (3) the failure by the Company to comply with its obligations described
  under the caption "--Certain Covenants--Merger and Consolidation" above;

    (4) the failure by the Company for 30 days after receipt of written
  notice to comply with any of its obligations in the covenants described
  above under the caption "Change of Control" (other than a failure to
  purchase Notes) or under the caption "--Certain Covenants" under "--
  Limitation on Indebtedness," "--Limitation on Restricted Payments," "--
  Limitation on Restrictions on Distributions from Restricted Subsidiaries,"
  "--Limitation on Asset Dispositions" (other than a failure to purchase
  Notes), "--Limitation on Affiliate Transactions," "--Future Guarantors,"
  "--Limitations on Business Activities" or "--SEC Reports;"

    (5) the failure by the Company for 60 days after receipt of written
  notice to comply with any of the other agreements contained in the
  Indenture;

    (6) Indebtedness of the Company or any Significant Subsidiary is not paid
  within any applicable grace period after final maturity or is accelerated
  by the holders thereof because of a default and the total amount of such
  Indebtedness unpaid or accelerated exceeds $10 million (the "cross
  acceleration provision");

    (7) certain events of bankruptcy, insolvency or reorganization of the
  Company or a Significant Subsidiary (the "bankruptcy provisions");

    (8) any judgment or decree for the payment of money in excess of $10
  million is entered against the Company or a Significant Subsidiary, remains
  outstanding for a period of 60 days following the entry of such judgment or
  decree and is not discharged, waived or stayed within 20 days after notice
  (the "judgment default provision"); or

    (9) any Subsidiary Guarantee by a Significant Subsidiary ceases to be in
  full force and effect or becomes unenforceable or invalid or is declared
  null and void (other than in accordance with the terms of the Subsidiary
  Guarantee) or any Subsidiary Guarantor that is a Significant Subsidiary
  denies or disaffirms its obligations under its Subsidiary Guarantee.

However, a default under clauses (4), (5), (6), (7) (with respect to a
Significant Subsidiary) or (8) will not constitute an Event of Default until
the Trustee or the holders of 25% in principal amount of the outstanding Notes
notify the Company of the default and the Company does not cure such default
within the time specified after receipt of such notice.

   If an Event of Default (other than the bankruptcy provisions relating to
the Company) occurs and is continuing, the Trustee or the holders of at least
25% in principal amount of the outstanding Notes may declare the principal of
and accrued but unpaid interest on all the Notes to be due and payable. Upon
such a declaration,

                                      101
<PAGE>

such principal and interest shall be due and payable immediately. If an Event
of Default relating to certain events
of bankruptcy, insolvency or reorganization of the Company occurs and is
continuing, the principal of and interest on all the Notes will ipso facto
become and be immediately due and payable without any declaration or other act
on the part of the Trustee or any holders of the Notes. Under certain
circumstances, the holders of a majority in principal amount of the
outstanding Notes may rescind any such acceleration with respect to the Notes
and its consequences. of bankruptcy, insolvency or reorganization of the
Company occurs and is continuing, the principal of and interest on all the
Notes will ipso facto become and be immediately due and payable without any
declaration or other act on the part of the Trustee or any holders of the
Notes. Under certain circumstances, the holders of a majority in principal
amount of the outstanding Notes may rescind any such acceleration with respect
to the Notes and its consequences.

   Notwithstanding the foregoing, in the event of a declaration of
acceleration in respect of the Notes because an Event of Default specified in
clause (6) above shall have occurred and be continuing, such declaration of
acceleration of the Notes and such Event of Default shall be automatically
annulled and rescinded and be of no further effect if the Indebtedness that is
the subject of such Event of Default has been discharged or paid in full or
such Event of Default shall have been cured or waived by the holders of such
Indebtedness and if such Indebtedness has been accelerated, then the holders
thereof have rescinded their declaration of acceleration in respect of such
Indebtedness and written notice of such discharge, cure or waiver and
rescission, as the case may be, shall have been given to the Trustee within 30
days after such declaration of acceleration in respect of the Notes by the
Company or by the requisite holders of such Indebtedness or a trustee,
fiduciary or agent for such holders or other evidence satisfactory to the
Trustee of such events is provided to the Trustee and no other Event of
Default shall have occurred which has not been cured or waived during such 30-
day period.

   Subject to the provisions of the Indenture relating to the duties of the
Trustee, in case an Event of Default occurs and is continuing, the Trustee
will be under no obligation to exercise any of the rights or powers under the
Indenture at the request or direction of any of the holders of the Notes
unless such holders have offered to the Trustee reasonable indemnity or
security against any loss, liability or expense. Except to enforce the right
to receive payment of principal, premium (if any) or interest when due, no
holder of a Note may pursue any remedy with respect to the Indenture or the
Notes unless

    (1) such holder has previously given the Trustee written notice that an
  Event of Default is continuing;

    (2) holders of at least 25% in principal amount of the outstanding Notes
  have requested the Trustee to pursue the remedy;

    (3) such holders have offered the Trustee reasonable security or
  indemnity against any loss, liability or expense;

    (4) the Trustee has not complied with such request within 60 days after
  the receipt thereof and the offer of security or indemnity; and

    (5) the holders of a majority in principal amount of the outstanding
  Notes have not given the Trustee a direction inconsistent with such request
  within such 60-day period.

   Subject to certain restrictions, the holders of a majority in principal
amount of the outstanding Notes are given the right to direct the time, method
and place of conducting any proceeding for any remedy available to the Trustee
or of exercising any trust or power conferred on the Trustee. The Trustee,
however, may refuse to follow any direction that conflicts with law or the
Indenture or that the Trustee determines is unduly prejudicial to the rights
of any other holder of a Note or that would involve the Trustee in personal
liability.

   The Indenture provides that if a Default occurs and is continuing and is
known to the Trustee, the Trustee must mail to each holder of the Notes notice
of the Default within 90 days after it occurs. Except in the case of a Default
in the payment of principal of or interest on any Note, the Trustee may
withhold notice if and so long as a committee of its trust officers determines
that withholding notice is not opposed to the interest of the holders of the
Notes. In addition, the Company is required to deliver to the Trustee, within
120 days after the end of

                                      102
<PAGE>

each fiscal year, a certificate indicating whether the signers thereof know of
any Default that occurred during the previous year. The Company also is
required to deliver to the Trustee, within 30 days after the occurrence
thereof, written notice of any event which would constitute certain Defaults,
their status and what action the Company is taking or proposes to take in
respect thereof.

Amendments and Waivers

   Amendments and waivers of the Indenture or the Notes may be made by the
Company and the Trustee with the written consent of the holders of at least a
majority in principal amount of the Notes; provided, that without the consent
of each Holder affected, an amendment or waiver may not (with respect to any
Notes held by a non-consenting holder):

    (1) reduce the principal amount of Notes whose holders must consent to an
  amendment or waiver;

    (2) reduce the rate of or extend the time for payment of interest on any
  Note;

    (3) reduce the principal of or extend the Stated Maturity of any Note;

    (4) reduce the amount payable upon the redemption of any Note or change
  the time at which any Note may be redeemed as described under "--Optional
  Redemption";

    (5) make any Note payable in money other than that stated in the Notes;

    (6) impair the right of any holder of the Notes to receive payment of
  principal of and interest on such holder's Notes on or after the due dates
  therefor or to institute suit for the enforcement of any payment on or with
  respect to such holder's Notes;

    (7) make any change in the amendment provisions which require each
  holder's consent or in the waiver provisions;

    (8) make any change to the subordination provisions of the Indenture that
  would adversely affect the holders of Notes; or

    (9) make any change in any Subsidiary Guarantee that would adversely
  affect the holders in any material respect.

   Notwithstanding the preceding, without the consent of any holder of Notes,
the Company and the Trustee may amend or supplement the Indenture or the
Notes:

    (1) to cure any ambiguity, omission, defect or inconsistency;

    (2) to provide for uncertificated Notes in addition to or in place of
  certificated Notes (provided that the uncertificated Notes are issued in
  registered form for purposes of Section 163(f) of the Code, or in a manner
  such that the uncertificated Notes are described in Section 163(f)(2)(B) of
  the Code);

    (3) to provide for the assumption by a successor corporation of the
  obligations of the Company and the Subsidiary Guarantors under the
  Indenture;

    (4) to add guarantees with respect to the Notes or to secure the Notes;

    (5) to add to the covenants of the Company for the benefit of the holders
  of the Notes or to surrender any right or power conferred upon the Company;

    (6) to make any change that does not adversely affect in any material
  respect the legal rights under the Indenture of any such holder; or

    (7) to comply with requirements of the SEC in order to effect or maintain
  the qualification of the Indenture under the Trustee Indenture Act.

   However, no amendment may be made to the subordination provisions of the
Indenture that adversely affects the rights of any holder of Senior
Indebtedness of Fairchild or any Subsidiary Guarantor then outstanding unless
the holders of such Senior Indebtedness (or their Representative) consents to
such change.

                                      103
<PAGE>

   The consent of the holders of the Notes is not necessary under the
Indenture to approve the particular form of any proposed amendment. It is
sufficient if such consent approves the substance of the proposed amendment.

   After an amendment under the Indenture becomes effective, the Company is
required to mail to holders of the Notes a notice briefly describing such
amendment. However, the failure to give such notice to all holders of the
Notes, or any defect therein, will not impair or affect the validity of the
amendment.

Transfer

   The Notes will be issued in registered form and will be transferable only
upon the surrender of the Notes being transferred for registration of
transfer. The Company may require payment of a sum sufficient to cover any
tax, assessment or other governmental charge payable in connection with
certain transfers and exchanges.

Discharge; Defeasance

   The Company may terminate all obligations under the Indenture at any time:
(i) by delivering to the Trustee all outstanding Notes for cancellation or
(ii) if all outstanding Notes have become due and payable, whether at maturity
or as a result of the mailing of a notice of redemption and the Company
irrevocably deposits with the Trustee funds sufficient to pay at maturity or
upon redemption all outstanding Notes, including interest thereon to maturity
or such redemption date and if in either case the Company pays all other sums
payable by the Company under the Indenture.

   The Company at any time may terminate all its obligations under the Notes
and the Indenture ("legal defeasance"), except for certain obligations,
including those respecting the defeasance trust and obligations to register
the transfer or exchange of the Notes, to replace mutilated, destroyed, lost
or stolen Notes and to maintain a registrar and paying agent in respect of the
Notes. The Company at any time may terminate its obligations described under
the caption"--Change of Control" and under the covenants described under the
caption "--Certain Covenants" (other than the covenant described under the
caption "--Certain Covenants--Merger and Consolidation") (and any omission to
comply with such obligations shall not constitute a Default or Event of
Default with respect to the Notes), the operation of the cross acceleration
provision, the bankruptcy provisions with respect to Significant Subsidiaries
and the judgment default provision described under the caption "--Events of
Default and Remedies" above and the limitations contained in clause (3) of the
covenant described under the caption "--Certain Covenants--Merger and
Consolidation" above ("covenant defeasance").

   The Company may exercise its legal defeasance option notwithstanding its
prior exercise of its covenant defeasance option. If the Company exercises its
legal defeasance option, payment of the Notes may not be accelerated because
of an Event of Default with respect thereto.

   In order to exercise either defeasance option, the Company must irrevocably
deposit in trust (the "defeasance trust") with the Trustee money or U.S.
Government Obligations for the payment of principal and interest on the Notes
to redemption or maturity, as the case may be, and must comply with certain
other conditions, including delivery to the Trustee of an Opinion of Counsel
to the effect that holders of the Notes will not recognize income, gain or
loss for Federal income tax purposes as a result of such deposit and
defeasance and will be subject to Federal income tax on the same amount and in
the same manner and at the same times as would have been the case if such
deposit and defeasance had not occurred (and, in the case of legal defeasance
only, such Opinion of Counsel must be based on a ruling of the Internal
Revenue Service or other change in applicable Federal income tax law).

Concerning the Trustee

   The Bank of New York is to be the Trustee under the Indenture and has been
appointed by the Company as Registrar and Paying Agent with regard to the
Notes.

                                      104
<PAGE>

   The holders of a majority in principal amount of the then outstanding Notes
will have the right to direct the time, method and place of conducting any
proceeding for exercising any remedy available to the Trustee, subject to
certain exceptions. The Indenture provides that in case an Event of Default
shall occur and be continuing, the Trustee will be required, in the exercise
of its power, to use the degree of care of a prudent man in the conduct of his
own affairs. Subject to such provisions, the Trustee will be under no
obligation to exercise any of its rights or powers under the Indenture at the
request of any holder of Notes, unless such holder shall have offered to the
Trustee security and indemnity reasonably satisfactory to it against any loss,
liability or expense.

Certain Definitions

   "Additional Assets" means any

    (1) property or assets (other than Indebtedness and Capital Stock) to be
  used by the Company or a Restricted Subsidiary;

    (2) Capital Stock of a Person that becomes a Restricted Subsidiary as a
  result of the acquisition of such Capital Stock by the Company or another
  Restricted Subsidiary; or

    (3) Capital Stock constituting a minority interest in any Person that at
  such time is a Restricted Subsidiary;

provided, however, that any such Restricted Subsidiary described in clauses
(2) and (3) is primarily engaged in Permitted Businesses.

   "Affiliate" of any specified Person means any other Person, directly or
indirectly, controlling or controlled by or under direct or indirect common
control with such specified Person.

   For the purposes of this definition, "control" when used with respect to
any Person means the power to direct the management and policies of such
Person, directly or indirectly, whether through the ownership of voting
securities, by contract or otherwise, and the terms "controlling" and
"controlled" have meanings correlative to the foregoing.

   "Asset Disposition" means any direct or indirect sale, lease, transfer,
conveyance or other disposition (or series of related sales, leases,
transfers, conveyances or dispositions) of shares of Capital Stock of a
Restricted Subsidiary (other than directors' qualifying shares), property or
other assets (each referred to for the purposes of this definition as a
"disposition") by the Company or any Restricted Subsidiary (including any
disposition by means of a merger, consolidation or similar transaction)
involving an amount in excess of $5 million other than

    (1) a disposition by a Restricted Subsidiary to the Company or by the
  Company or a Restricted Subsidiary to a Restricted Subsidiary;

    (2) a disposition of property or assets at fair market value in the
  ordinary course of business and consistent with past practices of the
  Company or any of its Restricted Subsidiaries, as applicable (including.
  without limitation, sales of products to customers, disposition of excess
  inventory and dispositions of used, worn-out, obsolete, damaged or replaced
  equipment);

    (3) the disposition or grant of licenses to third parties in respect of
  intellectual property in the ordinary course of business and consistent
  with past practices of the Company or any of its Restricted Subsidiaries,
  as applicable;

    (4) a disposition by the Company or any Subsidiary of assets within 24
  months after such assets were directly or indirectly acquired as part of an
  acquisition of other properties or assets (including Capital Stock) (the
  "Primary Acquisition"), and the proceeds therefrom are used within 18
  months after the date of sale to repay any Indebtedness Incurred in
  connection with the Primary Acquisition of such assets;

    (5) for purposes of the covenant described under the caption "--Certain
  Covenants--Limitation on Asset Dispositions" only, a disposition that
  constitutes a Restricted Payment permitted by the covenant described under
  the caption "--Certain Covenants--Limitation on Restricted Payments;"

                                      105
<PAGE>

    (6) for purposes of the covenant described under the caption "--Certain
  Covenants--Limitation on Asset Dispositions" only, a disposition of shares
  of Capital Stock, property or other assets by the Company or any Restricted
  Subsidiary to any Person as an Investment in such Person provided that (i)
  the Company or such Restricted Subsidiary receives consideration at the
  time of such disposition at least equal to the fair market value of such
  shares, property or other assets, (ii) such Investment is a Permitted
  Investment described under paragraph (9) of the definition of Permitted
  Investment and (iii) the amount of any consideration in the form of cash or
  Temporary Cash Investments shall be treated as Net Cash Proceeds for
  purposes of such covenant;

    (7) an Asset Disposition that also constitutes a Change of Control;
  provided, however, that the Company complies with its obligations described
  under the caption "--Change of Control;"

    (8) any disposition of properties or assets that is governed by the
  provisions described under "--Certain Covenants-Merger and Consolidation;"

    (9) for purposes of the covenant described under the caption "--Certain
  Covenants--Limitation on Asset Dispositions", only any trade, exchange or
  swap of properties or assets by the Company or any Restricted Subsidiary
  with any other Person; provided, that the fair market value of the assets
  or properties traded, exchanged or swapped by the Company or such
  Restricted Subsidiary is reasonably equivalent to the fair market value of
  the assets or properties received; provided, further, however, that the
  amount of any cash payment received by the Company or any Restricted
  Subsidiary shall be treated as Net Cash Proceeds for purposes of such
  covenant; and

    (10) the granting or incurrence of any Lien that does not violate the
  "Limitation on Liens Securing Subordinated Indebtedness" covenant;

provided, however, that for purposes of the definition of "Consolidated
Coverage Ratio," "Asset Disposition" shall include all such asset dispositions
regardless of amount.

   "Average Life" means, as of the date of determination, with respect to any
Indebtedness, the quotient obtained by dividing (x) the sum of the products of
the numbers of years from the date of determination to the date of each
successive scheduled principal payment of such Indebtedness or scheduled
redemption multiplied by the amount of such payment by (y) the sum of all such
payments.

   "Bank Indebtedness" means any and all Indebtedness and other amounts
payable under or in respect of the New Credit Facility including principal,
premium (if any), interest (including interest accruing at the contract rate
specified in the New Credit Facility (including any rate applicable upon
default) on or after the filing of any petition in bankruptcy, or the
commencement of any similar state, federal or foreign reorganization or
liquidation proceeding, relating to the Company and interest that would accrue
but for the commencement of such proceeding whether or not a claim for post-
filing interest is allowed in such proceedings), fees, charges, expenses,
reimbursement obligations, guarantees and all other amounts payable thereunder
or in respect thereof.

   "Board of Directors" means the Board of Directors of the Company or any
committee thereof duly authorized to act on behalf of such Board.

   "Board Resolution" means a duly adopted resolution of the Board of
Directors in full force and effect at the time of determination and certified
as such by the Secretary or an Assistant Secretary of the Company.

   "Business Day" means each day which is not a Legal Holiday.

   "Capital Stock" of any Person means any and all shares, interests, rights
to purchase, warrants, options, participations or other equivalents of or
interests (including partnership interests) in (however designated) equity of
such Person, including any Preferred Stock, but excluding any debt securities
convertible into or exchangeable for such equity.

                                      106
<PAGE>

   "Capitalized Lease Obligation" means an obligation that is required to be
classified and accounted for as a capitalized lease for financial reporting
purposes in accordance with GAAP. The amount of Indebtedness represented by
such obligation shall be the capitalized amount of such obligation determined
in accordance with GAAP. The Stated Maturity thereof shall be the date of the
last payment of rent or any other amount due under such lease prior to the
first date upon which such lease may be terminated by the lessee without
payment of a penalty.

   "Code" means the Internal Revenue Code of 1986, as amended.

   "Consolidated Coverage Ratio" as of any date of determination (the
"Transaction Date") means the ratio of (x) the aggregate amount of EBITDA for
the most recent four consecutive fiscal quarters for which financial
statements are available to (y) Consolidated Interest Expense for such four
fiscal quarters; provided, however, that

    (1) if the Company or any Restricted Subsidiary has Incurred any
  Indebtedness since the beginning of such period that remains outstanding on
  such date of determination or if the transaction giving rise to the need to
  calculate the Consolidated Coverage Ratio is an Incurrence of Indebtedness,
  or both, EBITDA and Consolidated Interest Expense for such period shall be
  calculated after giving effect on a pro forma basis to (a) such
  Indebtedness as if such Indebtedness had been Incurred on the first day of
  such period and (b) the discharge of any other Indebtedness repaid,
  repurchased, defeased or otherwise discharged with the proceeds of such new
  Indebtedness as if such discharge had occurred on the first day of such
  period;

    (2) if the Company or any Restricted Subsidiary has repaid, repurchased,
  defeased or otherwise discharged any Indebtedness since the beginning of
  such period or if any Indebtedness is to be repaid, repurchased, defeased
  or otherwise discharged (in each case other than Indebtedness Incurred
  under any revolving credit facility unless such Indebtedness has been
  permanently repaid and has not been replaced) on the date of the
  transaction giving rise to the need to calculate the Consolidated Coverage
  Ratio, EBITDA and Consolidated Interest Expense for such period shall be
  calculated on a pro forma basis as if such discharge had occurred on the
  first day of such period and as if the Company or such Restricted
  Subsidiary has not earned the interest income actually earned during such
  period in respect of cash or Temporary Cash Investments used to repay,
  repurchase, defease or otherwise discharge such Indebtedness;

    (3) if since the beginning of such period the Company or any Restricted
  Subsidiary shall have made any Asset Disposition, the EBITDA for such
  period shall be reduced by an amount equal to the EBITDA (if positive)
  directly attributable to the assets which are the subject of such Asset
  Disposition for such period or increased by an amount equal to the EBITDA
  (if negative) directly attributable thereto for such period and
  Consolidated Interest Expense for such period shall be reduced by an amount
  equal to the Consolidated Interest Expense directly attributable to any
  Indebtedness of the Company or any Restricted Subsidiary repaid,
  repurchased, defeased or otherwise discharged with respect to the Company
  and its continuing Restricted Subsidiaries in connection with such Asset
  Disposition for such period (or, if the Capital Stock of any Restricted
  Subsidiary is sold, the Consolidated Interest Expense for such period
  directly attributable to the Indebtedness of such Restricted Subsidiary to
  the extent the Company and its continuing Restricted Subsidiaries are no
  longer liable for such Indebtedness after such sale);

    (4) if since the beginning of such period the Company or any Restricted
  Subsidiary (by merger or otherwise) shall have made an Investment in any
  Restricted Subsidiary (or any Person which becomes a Restricted Subsidiary)
  or an acquisition of assets, including any acquisition of assets occurring
  in connection with a transaction causing a calculation to be made
  hereunder, EBITDA and Consolidated Interest Expense for such period shall
  be calculated after giving pro forma effect thereto (including the
  Incurrence of any Indebtedness) as if such Investment or acquisition
  occurred on the first day of such period; and

    (5) if since the beginning of such period any Person (that subsequently
  became a Restricted Subsidiary or was merged with or into the Company or
  any Restricted Subsidiary since the beginning of such period) shall have
  made any Asset Disposition or any Investment requiring an adjustment
  pursuant to clause (3) or

                                      107
<PAGE>

  (4) above if made by the Company or a Restricted Subsidiary during such
  period, EBITDA and Consolidated Interest Expense for such period shall be
  calculated after giving pro forma effect thereto as if such Asset
  Disposition, Investment or acquisition of assets occurred on the first day
  of such period.

For purposes of this definition, whenever pro forma effect is to be given to
an Investment or an acquisition of assets, the amount of income or earnings
relating thereto and the amount of Consolidated Interest Expense associated
with any Indebtedness Incurred in connection therewith, the pro forma
calculations shall be determined in good faith by a responsible financial or
accounting officer of the Company. If any Indebtedness bears a floating rate
of interest and is being given pro forma effect, the interest expense on such
Indebtedness shall be calculated as if the rate in effect on the date of
determination had been the applicable rate for the entire period (taking into
account any Interest Rate Protection Agreement applicable to such Indebtedness
if such Interest Rate Protection Agreement has a remaining term as at the date
of determination in excess of 12 months). For purposes of this definition,
whenever pro forma effect is to be given to any Indebtedness Incurred pursuant
to a revolving credit facility the amount outstanding under such Indebtedness
shall be equal to the average of the amount outstanding during the period
commencing on the first day of the first of the four most recent fiscal
quarters for which financial statements are available and ending on the date
of determination.

   "Consolidated Interest Expense" means, for any period, the sum of

   (a) total interest expense of the Company and its consolidated Restricted
Subsidiaries, including, to the extent not otherwise included in such interest
expense (without duplication), and to the extent Incurred by the Company or
its Restricted Subsidiaries:

    (1) interest expense attributable to Capitalized Lease Obligations;

    (2) amortization of debt discount and debt issuance cost;

    (3) capitalized interest;

    (4) non-cash interest expense;

    (5) accrued interest;

    (6) amortization of commissions, discounts and other fees and charges
  owed with respect to letters of credit and bankers' acceptance financing;

    (7) interest actually paid by the Company or any such Restricted
  Subsidiary under any Guarantee of Indebtedness or other obligation of any
  other Person;

    (8) net costs associated with Hedging Obligations (including amortization
  of fees);

    (9) amortization of the interest portion of any deferred obligation;
  provided, that any accretion of environmental, post-retirement health
  insurance or other reserves not in respect of Indebtedness shall not be
  included in Consolidated Interest Expense;

   (b) Preferred Stock dividends paid during such period in respect of all
Preferred Stock of Restricted Subsidiaries of the Company held by Persons
other than the Company or a Wholly Owned Subsidiary; and

   (c) cash contributions to any employee stock ownership plan or other trust
for the benefit of employees to the extent such contributions are used by such
plan or trust to pay interest or fees to any Person (other than the Company)
in connection with Indebtedness Incurred by such plan or trust to purchase
Capital Stock of the Company.

   "Consolidated Net Income" means, for any period, the net income (loss) of
the Company, and its consolidated Subsidiaries, provided, however, that there
shall not be included in such Consolidated Net Income

    (1) any net income (loss) of any Person if such Person is not a
  Restricted Subsidiary, except that

                                      108
<PAGE>

      (A) the Company's equity in the net income of any such Person for
    such period shall be included in such Consolidated Net Income up to the
    aggregate amount of cash that could have been distributed by such
    Person during such period to the Company or a Restricted Subsidiary as
    a dividend or other distribution (subject, in the case of a dividend or
    other distribution to a Restricted Subsidiary, to the limitations
    contained in clause (3) below); and

      (B) the Company's equity in a net loss of any such Person for such
    period shall be included in determining such Consolidated Net Income;

    (2) any net income (or loss) of any Person acquired by the Company or a
  Subsidiary in a pooling of interests transaction for any period prior to
  the date of such acquisition;

    (3) for purposes of the covenant described under the caption "Certain
  Covenants--Limitation on Restricted Payments" only, any net income (or
  loss) of any Restricted Subsidiary if such Restricted Subsidiary is subject
  to restrictions, directly or indirectly, on the payment of dividends or the
  making of distributions by such Restricted Subsidiary, directly or
  indirectly, to the Company, except that

      (A) the Company's equity in the net income of any such Restricted
    Subsidiary for such period shall be included in such Consolidated Net
    Income up to the aggregate amount of cash that could have been
    distributed by such Restricted Subsidiary (including, but not limited
    to, amounts that could have been distributed as a result of an existing
    waiver of the Payment Restrictions) during such period to the Company
    or another Subsidiary as a dividend or other distribution (subject, in
    the case of a dividend to another Subsidiary, to the limitation
    contained in this clause); and

      (B) the Company's equity in a net loss of any such Restricted
    Subsidiary for such period shall be included in determining such
    Consolidated Net Income;

    (4) any gain or loss realized upon the sale or other disposition of any
  assets of the Company, its consolidated Subsidiaries or any other Person
  which is not sold or otherwise disposed of in the ordinary course of
  business and any gain or loss realized upon the sale or other disposition
  of any Capital Stock of any Person;

    (5) any extraordinary gain or loss; and

    (6) the non-recurring cumulative effect of a change in accounting
  principles.

Notwithstanding the foregoing, for the purposes of the covenant described
under the caption "Certain Covenants--Limitation on Restricted Payments" only,
there shall be excluded from Consolidated Net Income any dividends, repayments
of loans or advances or other transfers of assets from Unrestricted
Subsidiaries to the Company or a Restricted Subsidiary to the extent such
dividends, repayments or transfers increase the amount of Restricted Payments
permitted under such covenant pursuant to clause (a)(3)(D) thereof.

   "Consolidated Tangible Assets" means, as of any date of determination, the
total assets, less goodwill and other intangibles (other than patents,
trademarks, copyrights, licenses and other intellectual property) shown on the
balance sheet of the Company and its Restricted Subsidiaries for the most
recently ended fiscal quarter for which financial statements are available,
determined on a consolidated basis in accordance with GAAP.

   "Currency Exchange Protection Agreement" means, in respect of any Person,
any foreign exchange contract, currency swap agreement, currency option or
other similar agreement or arrangement designed to protect such Person against
fluctuations in currency exchange rates.

   "Default" means any event which is, or after notice or passage of time or
both would be, an Event of Default.

   "Designated Senior Indebtedness" means

    (1) the Bank Indebtedness; and

                                      109
<PAGE>

    (2) any other Senior Indebtedness which, at the date of determination,
  has an aggregate principal amount outstanding of, or under which, at the
  date of determination, the holders thereof are committed to lend up to, at
  least $50 million and is specifically designated by the Company in the
  instrument evidencing or governing such Senior Indebtedness as "Designated
  Senior Indebtedness" for purposes of the Indenture.

   "Disqualified Stock" of a Person, with respect to any Person, means any
Capital Stock which by its terms (or by the terms of any security into which
it is convertible or for which it is exchangeable at the option of the holder)
or upon the happening of any event

    (1) matures or is mandatorily redeemable pursuant to a sinking fund
  obligation or otherwise;

    (2) is convertible or exchangeable at the option of the holder for
  Indebtedness or Disqualified Stock; or

    (3) is mandatorily redeemable or must be purchased, upon the occurrence
  of certain events or otherwise, in whole or in part, in each case on or
  prior to the first anniversary of the Stated Maturity of the Notes;

and any Preferred Stock of a Restricted Subsidiary of such Person, provided,
however, that any Capital Stock that would not constitute Disqualified Stock
but for provisions thereof giving holders thereof the right to require such
Person to purchase or redeem such Capital Stock upon the occurrence of an
"asset sale" or "change of control" occurring prior to the first anniversary
of the Stated Maturity of the Notes shall not constitute Disqualified Stock if

    (1) the "asset sale" or "change of control" provisions applicable to such
  Capital Stock are not more favorable to the holders of such Capital Stock
  than the terms applicable to the Notes and described under the captions "--
  Certain Covenants--Limitation on Asset Dispositions" and "--Certain
  Covenants--Change of Control;" and

    (2) any such requirement only becomes operative after compliance with
  such terms applicable to the Notes, including the purchase of any Notes
  tendered pursuant thereto.

   "EBITDA" for any period means the sum of Consolidated Net Income plus the
following to the extent deducted in calculating such Consolidated Net Income:

    (1) all income tax expense of the Company and its consolidated Restricted
  Subsidiaries;

    (2) Consolidated Interest Expense;

    (3) depreciation expense and amortization expense of the Company and its
  consolidated Restricted Subsidiaries;

    (4) all other non-cash items of the Company and its consolidated
  Restricted Subsidiaries (excluding any such non-cash charge to the extent
  that it represents an accrual of or reserve for cash expenditures in any
  future period reducing Consolidated Net Income) less all non-cash items
  increasing Consolidated Net Income; and

    (5) all bonuses paid to executive officers of the Company in connection
  with the KTI Acquisition and severance, rationalization, product
  qualification and other non-recurring transition costs incurred in
  connection with the KTI Acquisition in each case for such period.

   "Foreign Restricted Subsidiary" means a Restricted Subsidiary that is
incorporated in a jurisdiction other than, and the majority of the assets of
which are located outside of, the United States, a State thereof and the
District of Columbia.

   "Fully Traded Common Stock" means Capital Stock issued by any corporation
which is listed on either the New York Stock Exchange or the American Stock
Exchange or included for trading privileges in the National Market System of
the National Association of Securities Dealers Automated Quotation System;
provided, however, that (a) either such Capital Stock is freely tradable under
the Securities Act (including pursuant to Rule

                                      110
<PAGE>

145(d) (1) thereunder) upon issuance or the holder thereof has contractual
registration rights that will permit the sale of such Capital Stock pursuant to
an effective registration statement not later than nine months after issuance
to the Company or one of its Subsidiaries and (b) such Capital Stock is also so
listed or included for trading privileges.

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

   "Guarantee" means any obligation, contingent or otherwise, of any Person
directly or indirectly guaranteeing any Indebtedness or other obligation of any
other Person and any obligation, direct or indirect, contingent or otherwise,
of such Person

    (1) to purchase or pay (or advance or supply funds for the purchase or
  payment of) such Indebtedness or other obligation of such other Person
  (whether arising by virtue of partnership arrangements, or by agreement to
  keep-well, to purchase assets, goods, securities or services, to take-or-
  pay or to maintain financial statement conditions or otherwise); or

    (2) entered into for purposes of assuring in any other manner the obligee
  of such Indebtedness or other obligation of the payment thereof or to
  protect such obligee against loss in respect thereof (in whole or in part);

provided, however, that the term "Guarantee" shall not include

    (1) endorsements for collection or deposit in the ordinary course of
  business; or

    (2) obligations, warranties and indemnities, not with respect to
  Indebtedness of any Person, that have been or are undertaken or made in the
  ordinary course of business or in connection with any Asset Disposition
  permitted by the covenant described under the caption "--Certain
  Covenants--Limitation on Asset Dispositions" and not for the benefit of or
  in favor of an Affiliate of the Company or any of its Subsidiaries. The
  term "Guarantee" used as a verb has a corresponding meaning.

   "Hedging Obligations" of any Person means the obligations of such Person
pursuant to any Interest Rate Protection Agreement or Currency Exchange
Protection Agreement or other similar agreement or arrangement involving
interest rates, currencies, commodities or otherwise.

   "Incur" means issue, assume, Guarantee, incur or otherwise become liable
for; provided, however, that any Indebtedness of a Person existing at the time
such Person becomes a Restricted Subsidiary (whether by merger, consolidation,
acquisition or otherwise) shall be deemed to be Incurred by such Restricted
Subsidiary at the time it becomes a Restricted Subsidiary;

   The term "Incurrence" when used as a noun shall have a correlative meaning.
The accretion of principal of a non-interest bearing or other discount security
shall not be deemed the Incurrence of Indebtedness.

   "Indebtedness" means, with respect to any Person on any date of
determination (without duplication):

    (1) the principal of and premium (if any such premium is then due and
  owing) in respect of

      (A) indebtedness of such Person for money borrowed; and

      (B) indebtedness evidenced by notes, debentures, bonds or other
    similar instruments for the payment of which such Person is responsible
    or liable;

    (2) all Capitalized Lease Obligations of such Person;

    (3) all obligations of such Person issued or assumed as the deferred
  purchase price of property (which purchase price is due more than 180 days
  after taking title to such property), all conditional sale obligations of
  such Person and all obligations of such Person under any title retention
  agreement (but excluding trade accounts payable arising in the ordinary
  course of business);

                                      111
<PAGE>

    (4) all obligations of such Person for the reimbursement of any obligor
  on any letter of credit, banker's acceptance or similar credit transaction
  (other than obligations with respect to letters of credit securing
  obligations (other than obligations described in (1) through (3) above)
  entered into in the ordinary course of business of such Person to the
  extent such letters of credit are not drawn upon or, if and to the extent
  drawn upon, such drawing is reimbursed no later than the tenth Business Day
  following receipt by such Person of a demand for reimbursement following
  payment on the letter of credit);

    (5) the amount of all obligations of such Person with respect to the
  redemption, repayment or other repurchase of any Disqualified Stock of such
  Person (but excluding, in each case, any accrued dividends);

     (6) all obligations of the type referred to in clauses (1) through (5)
  of other Persons and all dividends of other Persons for the payment of
  which, in either case, such Person is responsible or liable, directly or
  indirectly, as obligor, guarantor or otherwise, including by means of any
  Guarantee;

     (7) all obligations of the type referred to in clauses (1) through (6)
  of other Persons secured by any Lien on any property or asset of such
  Person (whether or not such obligation is assumed by such Person), the
  amount of such obligation being deemed to be the lesser of the value of
  such property or assets or the amount of the obligation so secured; and

     (8) to the extent not otherwise included in this definition, Hedging
  Obligations of such Person.

For purposes of this definition, the obligation of such person with respect to
the redemption, repayment or repurchase price of any Disqualified Stock that
does not have a fixed redemption, repayment or repurchase price shall be
calculated in accordance with the terms of such Disqualified Stock as if such
Disqualified Stock were redeemed, repaid or repurchased on any date on which
Indebtedness shall be required to be determined pursuant to the Indenture;
provided, however, that if such Disqualified Stock is not then permitted to be
redeemed, repaid or repurchased, the redemption, repayment or repurchase price
shall be the book value of such Disqualified Stock as reflected in the most
recent financial statements of such Person. The amount of Indebtedness of any
Person at any date shall be the outstanding balance at such date of all
unconditional obligations as described above and, with respect to contingent
obligations, the amount of liability required by GAAP to be accrued or
reflected on the most recently published balance sheet of such Person;
provided, however, that

     (1) the amount outstanding at any time of any Indebtedness issued with
  original issue discount is the face amount of such indebtedness less the
  remaining unamortized portion of the original issue discount of such
  Indebtedness at such time as determined in conformity with GAAP; and

     (2) Indebtedness shall not include any liability for federal, state,
  local or other taxes.

   "Interest Rate Protection Agreement" means, in respect of any Person, any
interest rate swap agreement, interest rate option agreement, interest rate
cap agreement, interest rate collar agreement, interest rate floor agreement
or other similar agreement or arrangement designed to protect such Person
against fluctuations in interest rates.

   "Investment" by any Person in any other Person means any direct or indirect
advance, loan (other than advances to customers or suppliers in the ordinary
course of business that are recorded as accounts receivable on the balance
sheet of such former Person) or other extension of credit (including by way of
Guarantee or similar arrangement) or capital contribution to (by means of any
transfer of cash or other property to others or any payment for property or
services for the account or use of others), or any purchase or acquisition of
Capital Stock, Indebtedness or other similar instruments issued by such latter
Person that are or would be classified as investments on a balance sheet of
such former Person prepared in accordance with GAAP. In determining the amount
of any Investment in respect of any property or assets other than cash, such
property or asset shall be valued at its fair market value at the time of such
Investment (unless otherwise specified in this definition), as determined in
good faith by the Board of Directors. For purposes of the definition of
"Unrestricted Subsidiary", the definitions of "Restricted Payment" and
"Permitted Investment" and the covenant described under the caption "--Certain
Covenants--Limitation on Restricted Payments,"


                                      112
<PAGE>

     (1) "Investment" shall include the portion (proportionate to the
  Company's equity interest in such Subsidiary) of the fair market value of
  the net assets of any Subsidiary of the Company at the time that such
  Subsidiary is designated an Unrestricted Subsidiary; provided, however,
  that upon a redesignation of such Subsidiary as a Restricted Subsidiary,
  the Company shall be deemed to continue to have a permanent "Investment" in
  an Unrestricted Subsidiary equal to an amount (if positive) equal to (x)
  the Company's "Investment" in such Subsidiary at the time of such
  redesignation less (y) the portion (proportionate to the Company's equity
  interest in such Subsidiary) of the fair market value of the net assets of
  such Subsidiary at the time of such redesignation; and

     (2) any property transferred to or from an Unrestricted Subsidiary shall
  be valued at its fair market value at the time of such transfer, in each
  case as determined in good faith by the Board of Directors.

   "Issue Date" means the date on which the outstanding notes were originally
issued.

   "Legal Holiday" means each Saturday, Sunday and each day on which
commercial banking institutions are authorized or required by law to close in
New York City.

   "Lenders" has the meaning specified in the New Credit Facility.

   "Lien" means any mortgage, pledge, security interest, encumbrance, lien or
charge of any kind (including any conditional sale or other title retention
agreement or lease in the nature thereof).

   "Net Available Cash" from an Asset Disposition means the aggregate amount
of cash or Temporary Cash Investments received in respect of an Asset
Disposition (including any cash payments received by way of deferred payment
of principal pursuant to a note or installment receivable or otherwise, but
only as and when received, but excluding any other consideration received in
the form of assumption by the acquiring person of Indebtedness or other
obligations relating to such properties or assets or received in any other
noncash form) therefrom, in each case net of

     (1) all legal, title and recording tax expenses, commissions and other
  fees and expenses incurred (including fees and expenses of counsel and
  investment bankers), and all Federal, state, provincial, foreign and local
  taxes required to be paid or accrued as a liability under GAAP as a
  consequence of such Asset Disposition;

     (2) all payments made on any Indebtedness which is secured by any assets
  subject to such Asset Disposition, in accordance with the terms of any Lien
  upon such assets, or which must by its terms, or in order to obtain a
  necessary consent to such Asset Disposition, or by applicable law, be
  repaid out of the proceeds from such Asset Disposition;

     (3) all distributions and other payments required to be made to minority
  interest holders in Restricted Subsidiaries or joint ventures as a result
  of such Asset Disposition; and

     (4) the deduction of appropriate amounts to be provided by the seller as
  a reserve, in accordance with GAAP, against any liabilities associated with
  the assets disposed of in such Asset Disposition and including, pension and
  other post-employment benefit liabilities, liabilities related to
  environmental matters and liabilities under any indemnification obligations
  associated with such Asset Dispositions, all as determined in conformity
  with GAAP, retained by the Company or any Restricted Subsidiary after such
  Asset Disposition.

   "Net Cash Proceeds," with respect to any issuance or sale of Capital Stock,
means the cash proceeds of such issuance or sale net of attorneys' fees,
accountants' fees, printing costs, underwriters' or placement agents' fees,
discounts or commissions and brokerage stock exchange listing fees, consultant
and other fees actually incurred in connection with such issuance or sale and
net of taxes paid or payable as a result thereof.

   "New Credit Facility" means

     (1) one or more credit agreements, loan agreements or similar agreements
  providing for working capital advances, term loans, letter of credit
  facilities or similar advances, loan or facilities to the Company, any
  Restricted Subsidiary, domestic or foreign, or any or all of such Persons,
  including the Credit

                                      113
<PAGE>

  Agreement among the Company and certain subsidiaries of the Company, as
  borrowers, the lenders party thereto and Salomon Smith Barney Inc. and
  NationsBanc Montgomery Securities LLC, arrangers for the lenders, as the
  same may be amended, modified, restated or supplemented from time to time,
  or any other indebtedness referred to in clause (b)(1) of the covenant
  described under the caption "--Certain Covenants--Limitation on
  Indebtedness;" and

     (2) any one or more agreements governing advances, loans or facilities
  provided to refund, refinance, replace or renew (including subsequent or
  successive refundings, financings, replacements and renewals) Indebtedness
  under the agreement or agreements referred to in the foregoing clause (1),
  as the same may be amended, modified, restated or supplemented from time to
  time.

   "Officer's Certificate" means a certificate signed by the Chairman of the
Board, the President, an Executive Vice President, a Senior Vice President or
a Vice President, and by the Treasurer, an Assistant Treasurer, the Secretary
or an Assistant Secretary, of the Company and delivered to the Trustee.

   "Opinion of Counsel" means a written opinion of counsel reasonably
acceptable to the Trustee, which may be an employee of or counsel for the
Company.

   "Permitted Businesses" means (i) the lines of businesses that the Company
or any of the Restricted Subsidiaries were engaged in on the date of the
Indenture or that are contemplated by the Offering Circular, (ii) the
businesses engaged in by any acquired businesses, provided that a substantial
portion of their business at the time of acquisition was related or ancillary
to the Company's then existing lines of business, (iii) extensions of the
businesses referred to in clauses (i) and (ii), including without limitation,
new products and services to its markets or new distribution channels, (iv)
any other lines of business or activities that are related or ancillary to the
businesses referred to in clauses (i)-(iii), and (v) unrelated lines of
business that individually are not material to the Company and the Restricted
Subsidiaries taken as a whole.

   "Permitted Holders" means (i) Jeffrey J. Steiner; (ii) any member of
Jeffrey J. Steiner's immediate family or any of his lineal descendants; (iii)
any trust or estate the principal beneficiaries of which are persons referred
to in clause (i) or (ii); (iv) in the event of the incompetence or death of
any of the persons described in clauses (i) and (ii), such person's estate,
executor, administrator, committee or other personal representative or
beneficiaries, and (v) any Affiliate or associate (as defined in the Exchange
Act) of the persons described in clauses (i), (ii), (iii) and (iv).

   "Permitted Investment" means an Investment in

    (1) the Company or a Restricted Subsidiary or a Person which will, upon
  the making of such Investment, become a Restricted Subsidiary;

    (2) another Person, if as a result of such Investment such other Person
  is merged or consolidated with or into, or transfers or conveys all or
  substantially all its assets to, the Company or a Restricted Subsidiary;

    (3) Temporary Cash Investments;

    (4) Trade Payables;

    (5) loans or advances to officers, directors or employees of the Company
  or any of its Restricted Subsidiaries for travel, transportation,
  entertainment, and moving and other relocation expenses and other business
  expenses that are expected at the time of such advances ultimately to be
  treated as expenses for accounting purposes and that are made in the
  ordinary course of business;

    (6) loans or advances to employees made in the ordinary course of
  business consistent with past practices of the Company or such Restricted
  Subsidiary, as the case may be;

    (7) stock, obligations or securities received

      (A) in settlement of debts created in the ordinary course of business
    and owing to the Company or any Restricted Subsidiary;

                                      114
<PAGE>

      (B) in satisfaction of judgments; or

      (C) as consideration in connection with an Asset Disposition
    permitted pursuant to the covenant described under the caption "--
    Certain Covenants--Limitation on Asset Disposition";

    (8) Investments deemed to have been made as a result of the acquisition
  of a Person that at the time of such acquisition held instruments
  constituting Investments that were not acquired in contemplation of the
  acquisition of such Person;

    (9) Unrestricted Subsidiaries, joint ventures and other Persons provided
  that at the time such Investment is made the net amount of all Investments
  made pursuant to this clause (9) after the Issue Date does not exceed 7.5%
  of Consolidated Tangible Assets. The net amount of such Investments as of
  any date of determination shall be determined by subtracting (A) the
  aggregate amount of all payments of interest on Indebtedness, dividends or
  repayments of loans or other transfers of cash or assets received by the
  Company or a Restricted Subsidiary as a return of or on such Investment
  from (B) the aggregate amount of all such Investments made by the Company
  and the Restricted Subsidiaries pursuant to this clause (9); and

    (10) the transfer of all of the assets and liabilities of the Optical
  Disc Equipment Group business of Fairchild Technologies Optical Disc
  Equipment Group GmbH to an Unrestricted Subsidiary.

   "Permitted Liens" means, with respect to any Person, (a) pledges or
deposits by such Person under workmen's compensation laws, unemployment
insurance laws or similar legislation, or good faith deposits in connection
with bids, tenders, contracts (other than for the payment of Indebtedness) or
leases to which such Person is a party, or deposits to secure public or
statutory obligations of such Person or deposits or cash or United States
government bonds to secure surety or appeal bonds to which such Person is a
party, or deposits as security for contested taxes or import duties or for the
payment of rent, in each case Incurred in the ordinary course of business; (b)
Liens imposed by law, including carriers', warehousemen's and mechanics'
Liens, in each case for sums not yet due or being contested in good faith by
appropriate proceedings; or other Liens arising out of judgments or awards
against such Person with respect to which such Person shall then be proceeding
with an appeal or other proceedings for review; (c) Liens for taxes,
assessments or other governmental charges not yet subject to penalties for
non-payment or which are being contested in good faith by appropriate
proceedings provided appropriate reserves have been taken on the books of the
Company; (d) Liens in favor of issuers of surety bonds or letters of credit
issued pursuant to the request of and for the account of such Person in the
ordinary course of its business; provided, however, that such letters of
credit do not constitute Indebtedness; (e) Liens securing an Interest Rate
Protection Agreement so long as the related Indebtedness is, and is permitted
to be under the Indenture, secured by a Lien on the same property securing the
Interest Rate Protection Agreement; (f) Liens for the purpose of securing the
payment (or the refinancing of the payment) of all or a part of any purchase
money Indebtedness relating to assets or property acquired or constructed in
the ordinary course of business provided that (x) the aggregate principal
amount of Indebtedness secured by such Liens shall not exceed the cost of the
assets or property so acquired or constructed and (y) such Liens shall not
encumber any other assets or property of the Company or any Restricted
Subsidiary other than such Assets or property and assets affixed or
appurtenant thereto; and (g) Liens arising from precautionary Uniform
Commercial Code financing statement filings regarding operating leases entered
into by the Company and its Subsidiaries in the ordinary course of business.

   "Person" means any individual, corporation, partnership, limited liability
company, joint venture, association, joint-stock company, trust,
unincorporated organization, government or any agency or political subdivision
thereof or any other entity.

   "Plans" means any employee benefit plan, retirement plan, deferred
compensation plan, restricted stock plan, health, life, disability or other
insurance plan or program, employee stock purchase plan, employee stock
ownership plan, pension plan, stock option plan or similar plan or arrangement
of the Company or any Subsidiary, or any successor thereof and "Plan" shall
have a correlative meaning.


                                      115
<PAGE>

   "Preferred Stock," as applied to the Capital Stock of any corporation,
means Capital Stock of any class or classes (however designated) which is
preferred as to the payment of dividends, or as to the distribution of assets
upon any voluntary or involuntary liquidation or dissolution of such
corporation, over shares of Capital Stock of any other class of such
corporation.

   "principal" of a Note means the principal of the Note plus the premium, if
any, payable on the Note which is due or overdue or is to become due at the
relevant time.

   "Public Equity Offering" means an underwritten primary public offering of
Capital Stock (other than Disqualified Stock) of the Company pursuant to an
effective registration statement under the Securities Act.

   "Refinancing Indebtedness" means Indebtedness that refunds, refinances,
replaces, renews, repays or extends (including pursuant to any defeasance or
discharge mechanism) (collectively, "refinances," and "refinanced" shall have
a correlative meaning) any Indebtedness existing on the Issue Date or Incurred
in compliance with the Indenture (including Indebtedness of the Company that
refinances Indebtedness of any Restricted Subsidiary) including Indebtedness
that refinances Refinancing Indebtedness; provided, however, that

       (1) the Refinancing Indebtedness has Stated Maturity no earlier than
  any Stated Maturity of the Indebtedness being refinanced;

       (2) the Refinancing Indebtedness has an Average Life at the time such
  Refinancing Indebtedness is Incurred that is equal to or greater than the
  Average Life of the Indebtedness being refinanced; and

       (3) such Refinancing Indebtedness is Incurred in an aggregate
  principal amount (or if issued with original issue discount, an aggregate
  issue price) that is equal to or less than the sum of (x) the aggregate
  principal amount (or if issued with original issue discount, the aggregate
  accreted value) of the Indebtedness being refinanced (including, with
  respect to both the Refinancing Indebtedness and the Indebtedness being
  refinanced, amounts then outstanding and amounts available thereunder) plus
  (y) unpaid interest, prepayment penalties, redemption or repurchase
  premiums, defeasance costs, fees, expenses and other amounts owing with
  respect thereto, plus reasonable financing fees and other reasonable out-
  of-pocket expenses incurred in connection therewith;

provided further, however, that (i) Refinancing Indebtedness shall not include
Indebtedness of a Restricted Subsidiary that refinances Indebtedness of the
Company and (ii) clauses (1) and (2) above will not apply to any Indebtedness
that refinances Indebtedness Incurred pursuant to the New Credit Facility.

   "Representative" means the trustee, agent or other representative (if any)
for an issue of Senior Indebtedness.

   "Restricted Payment" with respect to any Person means

    (1) the declaration or payment of any dividends or any other
  distributions of any sort in respect of its Capital Stock (including any
  payment in connection with any merger or consolidation involving such
  Person) or similar payment to the direct or indirect holders of its Capital
  Stock (other than dividends or distributions payable solely in its Capital
  Stock (other than Disqualified Stock, Capital Stock or assets of a
  Restricted Subsidiary) and dividends or distributions payable solely to the
  Company or a Restricted Subsidiary, and other pro rata dividends or other
  distributions made by a Subsidiary that is not a Wholly Owned Subsidiary to
  minority stockholders (or owners of an equivalent interest in the case of a
  Subsidiary that is an entity other than a corporation));

    (2) the purchase, redemption or other acquisition or retirement for value
  of any Capital Stock of the Company held by any Person or of any Capital
  Stock of any Restricted Subsidiary held by any Affiliate of the Company
  (other than a Restricted Subsidiary), including the exercise of any option
  to exchange any Capital Stock (other than into Capital Stock of the Company
  that is not Disqualified Stock);

    (3) the purchase, repurchase, redemption, defeasance or other acquisition
  or retirement for value, prior to scheduled maturity, scheduled repayment
  or scheduled sinking fund payment of any Subordinated Obligations (other
  than the purchase, repurchase, or other acquisition of Subordinated
  Obligations purchased

                                      116
<PAGE>

  in anticipation of satisfying a sinking fund obligation, principal
  installment or final maturity, in each case due within one year of the date
  of acquisition); or Obligations (other than the purchase, repurchase, or
  other acquisition of Subordinated Obligations purchased in anticipation of
  satisfying a sinking fund obligation, principal installment or final
  maturity, in each case due within one year of the date of acquisition); or

    (4) the making of any Investment in any Person (other than Permitted
  Investment).

   "Restricted Subsidiary" means any Subsidiary of the Company that is not an
Unrestricted Subsidiary.

   "Secured Indebtedness" means any Indebtedness of the Company or any
Subsidiary Guarantor secured by a Lien.

   "Senior Indebtedness" means with respect to the Company or any Subsidiary
Guarantor

    (1) all Bank Indebtedness; and

    (2) all other Indebtedness of the Company or a Subsidiary Guarantor
  including interest and fees thereon, whether outstanding on the Issue Date
  or thereafter issued or Incurred, unless in the instrument creating or
  evidencing the same or pursuant to which the same is outstanding it is
  provided that such obligations are not superior in right of payment to the
  Notes or the applicable Subsidiary Guarantee;

provided, however, that Senior Indebtedness shall not include

    (1) any liability for Federal, state, local or other taxes owed or owing
  by the Company;

    (2) any Trade Payables;

    (3) any Indebtedness, Guarantee or obligation of the Company or a
  Subsidiary Guarantor which is subordinate or junior in any respect to any
  other Indebtedness, Guarantee or obligation of the Company or such
  Subsidiary Guarantor including any Senior Subordinated Indebtedness and any
  Subordinated Obligations; and

    (4) any obligations with respect to any Capital Stock.

   "Senior Subordinated Indebtedness" means the Notes and any other
Indebtedness of the Company or a Subsidiary Guarantor that specifically
provides that such Indebtedness is to rank pari passu with the Notes or the
applicable Subsidiary Guarantee in right of payment and is not subordinated by
its terms in right of payment to any Indebtedness or other obligation of the
Company or such Subsidiary Guarantor which is not Senior Indebtedness.

   "Significant Subsidiary" means a Restricted Subsidiary of the Company that
is a "significant subsidiary" as defined in Rule 1-02 of Regulation S-X
promulgated under the Securities Act and the Exchange Act.

   "Stated Maturity" means, with respect to any security, the date specified
in such security as the fixed date on which the payment of principal of such
security is due and payable, including pursuant to any mandatory redemption
provision (but excluding any provision providing for the repurchase of such
security at the option of the holder thereof upon the happening of any
contingency beyond the control of the issuer unless such contingency has
occurred).

   "Subordinated Obligation" means any Indebtedness of the Company or a
Subsidiary Guarantor (whether outstanding on the Issue Date or thereafter
incurred) that is contractually subordinated or junior in right of payment to
the Notes or the applicable Subsidiary Guarantee pursuant to a written
agreement.

   "Subsidiary" of any Person means any corporation, association, partnership
or other business entity of which more than 50% of the total voting power of
shares of Voting Stock is at the time owned or controlled, directly or
indirectly, by

    (1) such Person,

                                      117
<PAGE>

    (2) such Person and one or more Subsidiaries of such Person or

    (3) one or more Subsidiaries of such Person.

   Unless the context requires otherwise, "Subsidiary" shall refer to a
Subsidiary of the Company.

   "Subsidiary Guarantee" means a Guarantee by a Subsidiary Guarantor of the
Company's obligations with respect to the Notes.

   "Subsidiary Guarantor" means any Subsidiary of the Company that Guarantees
the Company's Obligations with respect to the Notes.

   "Temporary Cash Investments" means any of the following:

    (1) investments in U.S. Government Obligations;

    (2) investments in time deposit accounts, certificates of deposit and
  money market deposits maturing within 180 days of the date of acquisition
  thereof issued by a bank or trust company which is organized under the laws
  of the United States of America, any State thereof or any foreign country
  recognized by the United States of America having capital, surplus and
  undivided profits aggregating in excess of $50 million (or the Dollar
  Equivalent thereof) and whose long-term debt is rated "A-" or higher
  according to Moody's Investors Service, Inc. (or such equivalent rating by
  at least one "nationally recognized statistical rating organization" (as
  defined in Rule 436 under the Securities Act));

    (3) repurchase obligations with a term of not more than 30 days for
  underlying securities of the types described in clause (1) above entered
  into with a bank meeting the qualifications described in clause (1) above
  entered into with a bank meeting the qualifications described in clause (2)
  above;

    (4) investments in commercial paper, maturing not more than 90 days after
  the date of acquisition, issued by a corporation (other than an Affiliate
  of the Company) organized and in existence under the laws of the United
  States of America or any foreign country recognized by the United States of
  America with a rating at the time as of which any investment therein is
  made of "P-1" (or higher) according to Moody's Investors Service, Inc. or
  "A-1" (or higher) according to Standard and Poor's Rating Services; and

    (5) investments in securities with maturities of six months or less from
  the date of acquisition issued or fully guaranteed by any state,
  commonwealth or territory of the United States of America, or by any
  political subdivision or taxing authority thereof, and rated at least "A"
  by Standard & Poor's Rating Services or "A" by Moody's Investors Service,
  Inc.

   "Trade Payables" means, with respect to any Person, any accounts payable or
any indebtedness or monetary obligation to trade creditors created, assumed or
Guaranteed by such Person arising in the ordinary course of business of such
Person in connection with the acquisition of goods or services.

   "U.S. Government Obligations" means direct obligations (or certificates
representing an ownership interest in such obligations) of the United States
of America (including any agency or instrumentality thereof) for the payment
of which the full faith and credit of the United States of America is pledged
and which are not callable at the issuer's option.

   "Unrestricted Subsidiary" means

    (1) Fairchild Germany, Inc., Fairchild Technologies USA, Inc., Fairchild
  Technologies Europe Limited, Fairchild Technologies Korea Limited,
  Fairchild Technologies Semiconductor Equipment, Convac France SA, Snails,
  Inc., Fairchild CDI SA, MediaDisc SA, Cutek Research, Inc., Gobble Gobble,
  Inc. and Warthog, Inc., which Subsidiaries on the Issue Date, hold only the
  Company's Farmingdale, Long Island project, the interest of the Company in
  Nacanco Paketleme and substantially all the business and assets of
  Technologies, plus up to $5.0 million in cash in the aggregate invested in
  the Subsidiary holding the Farmingdale, Long Island project;

                                      118
<PAGE>

    (2) any Subsidiary of the Company that at the time of determination shall
  be or continues to be designated an Unrestricted Subsidiary by the Board of
  Directors in the manner provided below; and

    (3) any Subsidiary of an Unrestricted Subsidiary.

The Board of Directors may designate any Subsidiary of the Company (including
any newly acquired or newly formed Subsidiary) to be an Unrestricted
Subsidiary (a "Designation") unless:

  . a Default shall have occurred and be continuing at the time of or after
     giving effect to the Designation;

  . such Subsidiary or any of its Subsidiaries owns any Capital Stock or
   Indebtedness of, or holds any Lien on any property of, the Company or any
   other Restricted Subsidiary of the Company that is not a Subsidiary of the
   Subsidiary to be so designated; and

  . either (x) the assets of such Subsidiary do not exceed $1,000 or (y) the
   Company would be permitted under the Indenture to make an Investment at
   the time of Designation (assuming the effectiveness of such Designation)
   under the covenant described under the caption "--Certain Covenants--
   Limitation on Restricted Payments."

   The Board of Directors may revoke any designation of a Subsidiary as an
Unrestricted Subsidiary (a "Revocation") if:

  . no Default shall have occurred and be continuing at the time of such
   Revocation; and

  . all Liens and Indebtedness of such Unrestricted Subsidiary outstanding
   immediately following such Revocation would, if Incurred at such time,
   have been permitted to be Incurred for all purposes of the Indenture and
   for all purposes of the Indenture shall be deemed to have been Incurred at
   such time.

   All Designations and Revocations must be evidenced by resolutions of the
Board of Directors delivered to the Trustee certifying compliance with the
foregoing provisions.

   "Voting Stock" of a Person means all classes of Capital Stock or other
interests (including partnership interests) of such Person then outstanding
and normally entitled (without regard to the occurrence of any contingency) to
vote in the election of directors, managers or trustees thereof.

   "Wholly Owned Subsidiary" means a Restricted Subsidiary of the Company all
the Capital Stock of which (other than directors' qualifying shares) is owned
by the Company or another Wholly Owned Subsidiary.

                                      119
<PAGE>

                      MATERIAL FEDERAL TAX CONSIDERATIONS

   The following is a general discussion of certain U.S. federal income and
estate tax considerations relevant to Non-U.S. Holders of the Notes. This
discussion is based upon the Internal Revenue Code of 1986, as amended (the
"Code"), Treasury Regulations, Internal Revenue Service rulings and judicial
decisions now in effect, all of which are subject to change, possibly with
retroactive effect, or different interpretations. There can be no assurance
that the IRS will not challenge one or more of the conclusions described
herein, and we have not obtained, nor do we intend to obtain, a ruling from
the IRS with respect to the U.S. federal income tax consequences of acquiring
or holding the Notes. This discussion does not purport to deal with all
aspects of U.S. federal income taxation that may be relevant to a particular
holder in light of the holder's circumstances, for example, dealers in
securities, insurance companies, financial institutions, tax-exempt entities,
persons who own Notes through partnerships or other pass-through entities,
former citizens or residents of the United States, persons who hold Notes as
part of a straddle, hedge or conversion transaction or persons subject to the
alternative minimum tax provisions of the Code. The discussion also does not
discuss any aspects of state, local or foreign law, or U.S. federal estate and
gift tax law, other than U.S. federal estate tax law as applicable to Non-U.S.
Holders, as defined below. In addition, this discussion is limited to original
purchasers of the Notes who acquire the Notes for cash at their original issue
price within the meaning of Section 1273 of the Code and who will hold the
Notes as "capital assets" within the meaning of Section 1221 of the Code.

   Except as the context otherwise requires, references in this Section to the
Notes shall apply to both the exchange notes and the outstanding notes (See
"Description of the Notes").

   PROSPECTIVE PURCHASERS OF THE NOTES ARE ADVISED TO CONSULT THEIR OWN TAX
ADVISORS REGARDING THE FEDERAL, STATE, LOCAL AND FOREIGN TAX CONSEQUENCES OF
THE PURCHASE, OWNERSHIP AND DISPOSITION OF THE NOTES.

 Exchange of Outstanding Notes for Exchange Notes

   The exchange of the outstanding notes for the exchange notes will not be
treated as a taxable event for U.S. federal income tax purposes. Accordingly,
a holder of the outstanding notes will not recognize any federal taxable gain
or loss as a result of exchanging outstanding notes for exchange notes
pursuant to the exchange offer. A holder will have the same tax basis and
holding period in the exchange notes as that holder had in the outstanding
notes immediately prior to the exchange.

   The following discussion is limited to the U.S. federal income and estate
tax consequences relevant to a Non-U.S. Holder. As used herein, a "Non-U.S.
Holder" is any beneficial owner other than (a) a citizen or resident (as
defined in Section 7701(b) of the Code) of the United States, (b) a
corporation formed under the laws of the United States or any political
subdivision thereof, (c) an estate, the income of which is subject to U.S.
federal income taxation regardless of its source or (d) a trust, if a U.S.
court is able to exercise primary supervision over its administration and one
or more U.S. persons have the authority to control all substantial decisions
of the trust. Solely for purposes of withholding tax on interest discussed
below, a Non-U.S. Holder includes a non-resident fiduciary of an estate or
trust. For purposes of the following discussion, interest and gain on the
sale, exchange or other disposition of the Notes will generally be considered
to be "U.S. trade or business income" if such income or gain is (a)
effectively connected with the conduct of a U.S. trade or business and (b) in
the case of most treaty residents, attributable to a permanent establishment
(or, in the case of an individual, a fixed base) in the U.S.

 Interest

   Generally, any interest paid, including any original issue discount, to a
Non-U.S. Holder of the Notes that is not U.S. trade or business income will
not be subject to U.S. tax if the interest qualifies as "portfolio interest."
Interest on the Notes will generally qualify as portfolio interest if (a) the
Non-U.S. Holder does not actually or constructively own 10% or more of the
total voting power of all classes of our voting stock and is not a

                                      120
<PAGE>

"controlled foreign corporation" with respect to which we are a "related
person" within the meaning of the Code, (b) the Non-U.S. Holder is not a bank
receiving interest on an extension of credit made pursuant to a loan agreement
made in the ordinary course of its trade or business and (c) either (1) the
beneficial owner of the Notes certifies, under penalties or perjury, to the
paying agent or us, as the case may be, that such owner is a Non-U.S. Holder
and provides such owner's name and address or (2) a securities clearing
organization, bank or other financial institution that holds customer
securities in the ordinary course of its trade or business (a "Financial
Institution") and holds the Notes on behalf of a beneficial owner thereof,
certifies, under penalties of perjury, that such certificate has been received
by it or by a Financial Institution between it and the beneficial owner and
furnishes the payor with a copy thereof. Recently adopted Treasury Regulations
that will generally become effective January 1, 2001, (the "New Regulations")
provide alternative methods for satisfying the certification requirement
described in (iii) above. The New Regulations generally require, in the case
of the Notes held by a foreign partnership, that the certificate described in
(iii) above be provided by the partners rather than by the foreign partnership
and that the partnership provide certain information including a U.S. Taxpayer
Identification Number ("TIN").

   The gross amount of payments to a Non-U.S. Holder of interest that do not
qualify for the portfolio interest exemption and that are not U.S. trade or
business income will be subject to withholding of U.S. federal income tax at a
30% rate, unless a U.S. income tax treaty applies to reduce or eliminate such
withholding. U.S. trade or business income will be subject to U.S. federal
income tax on a net income basis at applicable graduated individual or
corporate rates and would be exempt from the 30% withholding tax described
above. In the case of a Non-U.S. Holder that is a corporation, such U.S. trade
or business income may also, under certain circumstances, be subject to an
additional branch profits tax at a 30% rate (or, if applicable, a lower treaty
rate). To claim the benefit of a tax treaty or to claim exemption from
withholding because interest income is U.S. trade or business income, a Non-
U.S. Holder must provide a properly executed Form 1001 or 4224, as applicable,
prior to the payment of interest. These forms must be periodically updated.
Under the New Regulations, a Non-U.S. Holder claiming either such exemption
will be required to provide a Form W-8, subject to certain transition rules,
and may be required to provide a TIN. Special procedures are provided in the
New Regulations for payments through qualified intermediaries. Prospective
investors should consult their own tax advisors regarding the effect to them,
if any, of the New Regulations.

   A Non-U.S. Holder of the Notes that is eligible for a reduced rate of U.S.
withholding tax pursuant to an income treaty may obtain a refund of any
amounts withheld by filing an appropriate claim for a refund with the IRS.

 Disposition of the Notes

   Subject to the discussion concerning backup withholding, any gain realized
by a Non-U.S. Holder on the sale, exchange, retirement or other disposition of
the Notes generally will not be subject to U.S. federal income tax, unless (i)
such gain is U.S. trade or business income or (ii) subject to certain
exceptions, the Non-U.S. Holder is an individual who holds the Notes as a
capital asset and is present in the U.S. for 183 days or more in the taxable
year of the disposition.

 Federal Estate Tax

   Notes that are held, or treated as held, by a non-resident alien individual
(as specifically determined under residence rules for U.S. federal estate tax
purposes) at the time of death will not be subject to U.S. federal estate tax
provided that the interest thereon qualifies as portfolio interest and was not
U.S. trade or business income.

 Information Reporting and Backup Withholding

   We must report annually to the IRS and to each Non-U.S. Holder any interest
that is subject to withholding or that is exempt from U.S. withholding tax
pursuant to a tax treaty. We must also report interest that is exempt

                                      121
<PAGE>

from U.S. tax under the portfolio interest exception. Copies of these
information returns may also be made available under the provisions of a
specific treaty or agreement to the tax authorities of the country in which
the Non-U.S. Holder resides.

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

   The payment of the proceeds from the disposition of the Notes to or through
the U.S. office of any broker, U.S. or foreign, will be subject to information
reporting and possible backup withholding unless the owner certifies as to its
name, address and Non-U.S. Holder status under penalties of perjury or
otherwise establishes an exemption, provided that the broker does not have
actual knowledge that the holder is a U.S. person or that the conditions of
any other exemption are not, in fact satisfied. The payment of the proceeds
from the disposition of the Notes to or through a non-U.S. office of a non-
U.S. broker that is not a U.S. related person will not be subject to
information reporting or backup withholding. In the case of the payment of
proceeds from the disposition of the Notes to or through a non-U.S. office of
a broker that is either a U.S. person or a U.S. related person, information
reporting is required on the payment unless the broker has documentary
evidence in its files that the owner is a Non-U.S. Holder and the broker has
no knowledge to the contrary. Backup withholding will not apply to payments
made through foreign offices of a broker that is not a U.S. person or a U.S.
related person (absent actual knowledge that the payee is a U.S. person).

   A "U.S. related person" is (i) a "controlled foreign corporation" for U.S.
federal income tax purposes, (ii) a foreign person 50% or more of whose gross
income from all sources for the three-year period ending with the close of its
taxable year preceding the payment (or for such part of the period that the
broker has been in existence) is derived from activities that are effectively
connected with the conduct of a U.S. trade or business, or (iii) under the New
Regulations, a foreign partnership that, at any time during its taxable year,
is 50% or more (by income or capital interest) owned by U.S. persons or is
engaged in the conduct of a U.S. trade or business. The New Regulations
provide certain presumptions under which a Non-U.S. Holder will be subject to
backup withholding and information reporting unless the Non-U.S. Holder
provides a certification as to its Non-U.S. Holder status.

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

   THE PRECEDING DISCUSSION OF CERTAIN U.S. FEDERAL INCOME AND ESTATE TAX
CONSEQUENCES IS FOR GENERAL INFORMATION ONLY AND DOES NOT CONSTITUTE TAX
ADVICE. ACCORDINGLY, EACH INVESTOR SHOULD CONSULT ITS OWN TAX ADVISOR AS TO
PARTICULAR TAX CONSEQUENCES TO IT OF PURCHASING, HOLDING AND DISPOSING OF THE
NOTES, INCLUDING THE APPLICABILITY AND EFFECT OF ANY STATE, LOCAL OR FOREIGN
TAX LAWS, AND OF ANY PROPOSED CHANGES IN APPLICABLE LAWS.

                                      122
<PAGE>

                             PLAN OF DISTRIBUTION

   A broker-dealer that is the holder of outstanding notes that were acquired
for the account of such broker-dealer as a result of market-making or other
trading activities (other than outstanding notes acquired directly from us or
any affiliate of ours) may exchange such outstanding notes for exchange notes
pursuant to the exchange offer; PROVIDED, that each broker-dealer that
receives exchange notes for its own account in exchange for outstanding notes,
where such outstanding notes were acquired by such broker-dealer as a result
of market-making or other trading activities, must acknowledge that it will
deliver a prospectus in connection with any resale of such exchange notes.
This prospectus, as it may be amended or supplemented from time to time, may
be used by a broker-dealer in connection with resales of exchange notes
received in exchange for outstanding notes where such outstanding notes were
acquired as a result of market-making activities or other trading activities.
We have agreed that for a period of 180 days after consummation of the
exchange offer (or such shorter period during which broker-dealers are
required by law to deliver this prospectus), we will make this prospectus, as
it may be amended or supplemented from time to time, available to any broker-
dealer for use in connection with any such resale.

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

   For a period of 180 days after consummation of the exchange offer (or such
shorter period during which broker-dealers are required by law to deliver this
prospectus), we will promptly send additional copies of this prospectus and
any amendment or supplement to this prospectus to any broker-dealer that
requests such documents in the letter of transmittal. We have agreed to pay
all expenses incident to the exchange offer and to our performance of, or
compliance with, the registration rights agreement (other than commissions or
concessions of any brokers or dealers) and will indemnify the holders of the
notes (including any broker-dealers) against certain liabilities, including
liabilities under the Securities Act.

                                 LEGAL MATTERS

   Certain legal matters in connection with the offering of the exchange notes
will be passed upon for the Company by Cahill Gordon & Reindel (a partnership
including a professional corporation), New York, New York.

                                    EXPERTS

   The consolidated financial statements of the Company as of June 30, 1997
and 1998 and for each of the years in the three-year period ended June 30,
1998 included in this prospectus and registration statement have been audited
by Arthur Andersen LLP, independent public accountants, as indicated in their
report with respect thereto, and are included herein in reliance upon the
authority of said firm as experts in giving said reports.


                                      123
<PAGE>

   The consolidated financial statements of Edwards and Lock Management
Corporation, doing business as Special-T Fasteners, as of March 31, 1997 and
1996 and for each of the years in the three-year period ended March 31, 1997,
incorporated by reference in this prospectus and registration statement have
been audited by Arthur Andersen LLP, independent public accountants, as
indicated in their report with respect thereto, and are included herein in
reliance upon the authority of said firm as experts in giving said reports.

   The financial statements of Nacanco Paketleme for each of the years in the
three-year period ended December 31, 1998, incorporated by reference in this
prospectus and registration statement have been audited by Basaran Serbest
Muhasebeci Maki Musavirlika A.S., independent public accountants, and are
included herein in reliance upon the authority of said firm as experts in
giving said reports.

   The consolidated financial statements of KTI as of December 31, 1998 and
for each of the years in the three-year period ended December 31, 1998
included in this prospectus and registration statement have been audited by
Arthur Andersen LLP, independent public accountants, as indicated in their
report with respect thereto, and are included herein in reliance upon the
authority of said firm as experts in giving said reports.

                                      124
<PAGE>

                         INDEX TO FINANCIAL STATEMENTS

<TABLE>
<CAPTION>
                                                                           Page
                                                                           ----
<S>                                                                        <C>
THE FAIRCHILD CORPORATION AND SUBSIDIARIES
  Report of Independent Public Accountants................................  F-2
  Consolidated Balance Sheets as of June 30, 1997 and 1998................  F-3
  Consolidated Statements of Earnings for the Years ended June 30, 1996,
   1997 and 1998..........................................................  F-5
  Consolidated Statements of Stockholders' Equity as of July 1, 1995 and
   June 30, 1996, 1997
   and 1998 ..............................................................  F-7
  Consolidated Statements of Cash Flows for the Years ended June 30, 1996,
   1997 and 1998 .........................................................  F-8
  Notes to Consolidated Financial Statements..............................  F-9
  Condensed Consolidated Balance Sheets as of June 30, 1998 and March 28,
   1999 (Unaudited)....................................................... F-48
  Condensed Statements of Earnings (Unaudited) for the Three (3) and Nine
   (9) Months ended March 29, 1998 and March 28, 1999..................... F-49
  Condensed Consolidated Statements of Cash Flows (Unaudited) for the Nine
   (9) Months ended March 29, 1998 and March 28, 1999..................... F-51
  Notes to Condensed Consolidated Financial Statements (Unaudited)........ F-52
KAYNAR TECHNOLOGIES INC. AND SUBSIDIARIES
  Report of Independent Public Accountants................................ F-61
  Consolidated Statements of Income for the Years ended December 31, 1998,
   1997 and 1996.......................................................... F-62
  Consolidated Balance Sheets as of December 31, 1998 and 1997............ F-63
  Consolidated Statements of Stockholders' Equity for the Years ended
   December 31, 1998, 1997
   and 1996............................................................... F-64
  Consolidated Statements of Cash Flows for the Years ended December 31,
   1998, 1997 and 1996.................................................... F-65
  Notes to Consolidated Financial Statements.............................. F-66
</TABLE>


                                      F-1
<PAGE>

                   REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To The Fairchild Corporation:

   We have audited the accompanying consolidated balance sheets of The
Fairchild Corporation (a Delaware corporation) and consolidated subsidiaries
as of June 30, 1997 and 1998, and the related consolidated statements of
earnings, stockholders' equity and cash flows for each of the three years in
the period ended June 30, 1996, 1997 and 1998. These financial statements are
the responsibility of the Company's management. Our responsibility is to
express an opinion on these financial statements based on our audits. We did
not audit the financial statements of Nacanco Paketleme (see Note 7), the
investment in which is reflected in the accompanying financial statements
using the equity method of accounting. The investment in Nacanco Paketleme
represents 2 percent of total assets as of June 30, 1998 and 1997, and the
equity in its net income represents 17 percent, 257 percent, and 9 percent of
earnings from continuing operations. The statements of Nacanco Paketleme were
audited by other auditors whose report has been furnished to us and our
opinion, insofar as it relates to the amounts included for Nacanco Paketleme,
is based on the report of other auditors.

   We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform an 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, based on our audits and the report of other auditors, the
financial statements referred to above present fairly, in all material
respects, the financial position of The Fairchild Corporation and consolidated
subsidiaries as of June 30, 1997 and 1998, and the results of their operations
and their cash flows for each of the three years in the period ended June 30,
1996, 1997 and 1998, in conformity with generally accepted accounting
principles.

                                          ARTHUR ANDERSEN LLP

Washington, D.C.
September 22, 1998 (except
with respect to the matters
discussed in Notes 23 and
24, as to which the date is
June 8, 1999)

                                      F-2
<PAGE>

            THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES

                          CONSOLIDATED BALANCE SHEETS
                                 (In thousands)

<TABLE>
<CAPTION>
                                                           June 30,   June 30,
                                                             1997       1998
                                                          ---------- ----------
<S>                                                       <C>        <C>
                         ASSETS
Current Assets:
  Cash and cash equivalents, $4,839 and $746 restricted.. $   19,420 $   49,601
  Short-term investments.................................     25,647      3,962
  Accounts receivable-trade, less allowances of $6,905
   and $5,655............................................    151,361    120,284
  Inventories:
    Finished goods.......................................    292,441    187,205
    Work-in-process......................................     20,357     20,642
    Raw materials........................................     10,567      9,635
                                                          ---------- ----------
                                                             323,365    217,482
Net current assets of discontinued operations............     17,884     11,613
Prepaid expenses and other current assets................     34,490     53,081
                                                          ---------- ----------
      Total current assets...............................    572,167    456,023
Property, plant and equipment, net of accumulated
 depreciation of $131,646 and $82,968....................    121,918    118,963
Net assets held for sale.................................     26,147     23,789
Net noncurrent assets of discontinued operations.........     14,495      8,541
Cost in excess of net assets acquired (Goodwill), less
 accumulated amortization of $36,672 and $42,079.........    154,129    168,307
Investments and advances, affiliated companies...........     55,678     27,568
Prepaid pension assets...................................     59,742     61,643
Deferred loan costs......................................      9,252      6,362
Long-term investments....................................      4,120    235,435
Other assets.............................................     35,018     50,628
                                                          ---------- ----------
      Total assets....................................... $1,052,666 $1,157,259
                                                          ========== ==========
</TABLE>


  The accompanying Notes to Consolidated Financial Statements are an integral
                           part of these statements.

                                      F-3
<PAGE>

            THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES

                          CONSOLIDATED BALANCE SHEETS
                                 (In thousands)

<TABLE>
<CAPTION>
                                                         June 30,    June 30,
                                                           1997        1998
                                                        ----------  ----------
<S>                                                     <C>         <C>
         LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
  Bank notes payable and current maturities of long-
   term debt........................................... $   47,322  $   20,665
  Accounts payable.....................................     75,522      53,859
  Accrued liabilities:
    Salaries, wages and commissions....................     17,138      23,613
    Employee benefit plan costs........................      1,764       1,463
    Insurance..........................................     15,021      12,575
    Interest...........................................     11,213       2,303
    Other accrued liabilities..........................     52,182      52,789
                                                        ----------  ----------
                                                            97,318      92,743
  Income taxes.........................................      5,863      28,311
                                                        ----------  ----------
      Total current liabilities........................    226,025     195,578
Long-term liabilities:
  Long-term debt, less current maturities..............    416,922     295,402
  Other long-term liabilities..........................     23,622      23,767
  Retiree health care liabilities......................     43,351      42,103
  Noncurrent income taxes..............................     42,013      95,176
  Minority interest in subsidiaries....................     68,309      31,674
                                                        ----------  ----------
      Total liabilities................................    820,242     683,700
Stockholders' equity:
  Class A common stock, 10 cents par value; authorized
   40,000,000 shares, 26,678,561 (20,233,879 in 1997)
   shares issued and 20,428,591 (13,992,283 in 1997)
   shares outstanding..................................      2,023       2,667
  Class B common stock, 10 cents par value; authorized
   20,000,000 shares, 2,624,716 (2,632,516 in 1997)
   shares issued and outstanding.......................        263         263
  Paid-in capital......................................     71,015     195,112
  Retained earnings....................................    209,949     311,039
  Cumulative other comprehensive income................        893      16,386
  Treasury Stock, at cost, 6,249,970 (6,241,596 in
   1997) shares of Class A common stock................    (51,719)    (51,908)
                                                        ----------  ----------
    Total stockholders' equity.........................    232,424     473,559
                                                        ----------  ----------
    Total liabilities and stockholders' equity......... $1,052,666  $1,157,259
                                                        ==========  ==========
</TABLE>

  The accompanying Notes to Consolidated Financial Statements are an integral
                           part of these statements.

                                      F-4
<PAGE>

            THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF EARNINGS
                     (In thousands, except per share data)

<TABLE>
<CAPTION>
                                               For the Years Ended June 30,
                                               -------------------------------
                                                 1996       1997       1998
                                               ---------  ---------  ---------
<S>                                            <C>        <C>        <C>
Revenue:
  Net sales................................... $ 349,236  $ 680,763  $ 741,176
  Other income, net...........................       300         28      6,508
                                               ---------  ---------  ---------
                                                 349,536    680,791    747,684
Costs and expenses:
  Cost of goods sold..........................   275,135    499,419    554,670
  Selling, general & administrative...........    79,295    142,959    141,930
  Research and development....................        94        100        172
  Amortization of goodwill....................     3,979      4,814      5,469
  Restructuring...............................     2,319         --         --
                                               ---------  ---------  ---------
                                                 360,822    647,292    702,241
Operating income (loss).......................   (11,286)    33,499     45,443
  Interest expense............................    64,521     52,376     46,007
  Interest income.............................    (8,062)    (4,695)    (3,292)
                                               ---------  ---------  ---------
  Net interest expense........................    56,459     47,681     42,715
  Investment income (loss), net...............     4,575      6,651     (3,362)
  Non-recurring income (loss).................    (1,724)     2,528    124,028
                                               ---------  ---------  ---------
  Earnings (loss) from continuing operations
   before taxes...............................   (64,894)    (5,003)   123,394
  Income tax (provision) benefit..............    29,839      5,735    (48,659)
  Equity in earnings of affiliates, net.......     4,821      4,598      3,956
  Minority interest, net......................    (1,952)    (3,514)   (26,292)
                                               ---------  ---------  ---------
  Earnings (loss) from continuing operations..   (32,186)     1,816     52,399
  Earnings (loss) from discontinued
   operations, net............................    15,612       (485)    (4,296)
  Gain on disposal of discontinued operations,
   net........................................   216,716         --     59,717
                                               ---------  ---------  ---------
  Earnings (loss) before extraordinary items..   200,142      1,331    107,820
  Extraordinary items, net....................   (10,436)        --     (6,730)
                                               ---------  ---------  ---------
Net earnings (loss)........................... $ 189,706  $   1,331  $ 101,090
                                               =========  =========  =========
  Other comprehensive income, net of tax:
  Foreign currency translation adjustments....      (606)    (1,514)    (5,140)
  Unrealized holding gains (losses) on
   securities arising During the period.......        --         74     20,633
                                               ---------  ---------  ---------
  Other comprehensive income (loss)...........      (606)    (1,440)    15,493
                                               ---------  ---------  ---------
Comprehensive income (loss)................... $ 189,100  $    (109) $ 116,583
                                               =========  =========  =========
</TABLE>

  The accompanying Notes to Consolidated Financial Statements are an integral
                           part of these statements.

                                      F-5
<PAGE>

            THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF EARNINGS
                     (In thousands, except per share data)

<TABLE>
<CAPTION>
                                                       For the Years Ended
                                                            June 30,
                                                     -------------------------
                                                      1996     1997     1998
                                                     -------  -------  -------
<S>                                                  <C>      <C>      <C>
Basic Earnings per Share:
  Earnings (loss) from continuing operations........ $ (1.98) $  0.11  $  2.78
  Earnings (loss) from discontinued operations,
   net..............................................    0.96    (0.03)   (0.23)
  Gain on disposal of discontinued operations, net..   13.37       --     3.17
  Extraordinary items, net..........................   (0.64)      --    (0.36)
                                                     -------  -------  -------
    Net earnings (loss)............................. $ 11.71  $  0.08  $  5.36
                                                     =======  =======  =======
Other comprehensive income, net of tax:
  Foreign currency translation adjustments.......... $ (0.04) $ (0.09) $ (0.27)
  Unrealized holding gains (losses) on securities
   arising during the period........................      --       --     1.10
                                                     -------  -------  -------
  Other comprehensive income........................   (0.04)   (0.09)    0.83
                                                     -------  -------  -------
    Comprehensive income (loss)..................... $ 11.67  $ (0.01) $  6.19
                                                     =======  =======  =======
Diluted Earnings per Share:
  Earnings (loss) from continuing operations........ $ (1.98) $  0.11  $  2.66
  Earnings (loss) from discontinued operations,
   net..............................................    0.96    (0.03)   (0.22)
  Gain on disposal of discontinued operations, net..   13.37       --     3.04
  Extraordinary items, net..........................   (0.64)      --    (0.34)
                                                     -------  -------  -------
    Net earnings (loss)............................. $ 11.71  $  0.08  $  5.14
                                                     =======  =======  =======
Other comprehensive income, net of tax:
  Foreign currency translation adjustments.......... $ (0.04) $ (0.09) $ (0.26)
  Unrealized holding gains (losses) on securities
   arising during the period........................      --       --     1.05
                                                     -------  -------  -------
  Other comprehensive income........................   (0.04)   (0.09)    0.79
                                                     -------  -------  -------
    Comprehensive income (loss)..................... $ 11.67  $ (0.01) $  5.93
                                                     =======  =======  =======
Weighted average shares outstanding:
  Basic.............................................  16,206   16,539   18,834
                                                     =======  =======  =======
  Diluted...........................................  16,206   17,321   19,669
                                                     =======  =======  =======
</TABLE>


   The accompanying Notes to Consolidated Financial Statements are an integral
part of these statements.

                                      F-6
<PAGE>

            THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES

                CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                                (In thousands)

<TABLE>
<CAPTION>
                                                                        Cumulative
                          Class A Class B                                  Other
                          Common  Common  Paid-in   Retained Treasury  Comprehensive
                           Stock   Stock  Capital   Earnings  Stock       Income      Total
                          ------- ------- --------  -------- --------  ------------- --------
<S>                       <C>     <C>     <C>       <C>      <C>       <C>           <C>
BALANCE, July 1, 1995...  $1,965   $270   $ 67,011  $ 18,912 $(51,719)    $ 2,939    $ 39,378
 Net earnings...........      --     --         --   189,706       --          --     189,706
 Foreign currency
  translation
  adjustments...........      --     --         --        --       --        (606)       (606)
 Fair market value of
  stock warrants
  issued................      --     --      1,148        --       --          --       1,148
 Proceeds received from
  options exercised.....      28     --      1,481        --       --          --       1,509
 Exchange of Class B for
  Class A common stock..       7     (7)        --        --       --          --          --
 Retirement of preferred
  stock of subsidiary...      --     --       (274)       --       --          --        (274)
                          ------   ----   --------  -------- --------     -------    --------
BALANCE, June 30, 1996..   2,000    263     69,366   208,618  (51,719)      2,333     230,861
 Net earnings...........      --     --         --     1,331       --          --       1,331
 Foreign currency
  translation
  adjustments...........      --     --         --        --       --      (1,514)     (1,514)
 Fair market value of
  stock warrants
  issued................      --     --        546        --       --          --         546
 Proceeds received from
  options exercised
  (234,935 shares)......      23     --      1,103        --       --          --       1,126
 Exchange of Class B for
  Class A Common stock
  (1,188 shares)........      --     --         --        --       --          --          --
 Net unrealized holding
  gain on Available-for-
  sale securities.......      --     --         --        --       --          74          74
                          ------   ----   --------  -------- --------     -------    --------
BALANCE, June 30, 1997..   2,023    263     71,015   209,949  (51,719)        893     232,424
 Net earnings...........      --     --         --   101,090       --          --     101,090
 Foreign currency
  translation
  adjustments...........      --     --         --        --       --      (5,140)     (5,140)
 Compensation expense
  from adjusted terms to
  warrants and options..      --     --      5,655        --       --          --       5,655
 Stock issued for
  Special-T Fasteners
  acquisition...........     108     --     21,939        --       --          --      22,047
 Stock issued for
  Exchange Offer........     221     --     42,588        --       --          --      42,809
 Equity Offering........     300     --     53,268        --       --          --      53,568
 Proceeds received from
  stock options
  exercised (141,259
  shares)...............      10     --        652        --     (189)         --         473
 Cashless exercise of
  warrants (47,283
  shares)...............       5     --         (5)       --       --          --          --
 Exchange of Class B for
  Class A common stock
  (7,800 shares)........      --     --         --        --       --          --          --
 Net unrealized holding
  gain on available-for-
  sale securities.......      --     --         --        --       --      20,633      20,633
                          ------   ----   --------  -------- --------     -------    --------
BALANCE, June 30, 1998..  $2,667   $263   $195,112  $311,039 $(51,908)    $16,386    $473,559
                          ======   ====   ========  ======== ========     =======    ========
</TABLE>

   The accompanying Notes to Consolidated Financial Statements are an integral
part of these statements.

                                      F-7
<PAGE>

            THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES

                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (In thousands)

<TABLE>
<CAPTION>
                                                For the Twelve Months Ended
                                               -------------------------------
                                                 1996       1997       1998
                                               ---------  ---------  ---------
<S>                                            <C>        <C>        <C>
Cash flows from operating activities:
  Net earnings................................ $ 189,706  $   1,331  $ 101,090
  Depreciation and amortization...............    21,045     24,307     20,036
  Accretion of discount on long-term
   liabilities................................     4,686      4,963      3,766
  Net gain on the disposition of
   subsidiaries...............................        --         --   (124,041)
  Net gain on the sale of discontinued
   operations.................................  (216,645)        --   (132,787)
  Extraordinary items, net of cash payments...     4,501         --     10,347
  Provision for restructuring (excluding cash
   payments of $777 in 1996)..................     1,542         --         --
  (Gain) loss on sale of property, plant, and
   equipment..................................        (9)       (72)       246
  (Undistributed) distributed earnings of
   affiliates, net............................    (3,857)    (1,055)     1,725
  Minority interest...........................     1,952      3,514     26,292
  Change in trading securities................    (5,346)    (5,733)     9,275
  Change in receivables.......................    (5,566)   (48,693)   (12,846)
  Change in inventories.......................   (16,088)   (36,868)   (54,857)
  Change in other current assets..............    (2,989)   (14,088)   (26,643)
  Change in other non-current assets..........     3,609    (16,565)   (16,562)
  Change in accounts payable, accrued
   liabilities and other long-term
   liabilities................................   (37,477)     6,102     80,677
  Non-cash charges and working capital changes
   of discontinued operations.................    11,985    (17,201)    11,789
                                               ---------  ---------  ---------
    Net cash used for operating activities....   (48,951)  (100,058)  (102,493)
Cash flows from investing activities:
  Proceeds received from (used for) investment
   securities, net............................       265    (12,951)    (7,287)
  Purchase of property, plant and equipment...    (5,680)   (15,014)   (36,029)
  Proceeds from sale of plant, property and
   equipment..................................        98        213        336
  Equity investment in affiliates.............    (2,361)    (1,749)    (4,343)
  Minority interest in subsidiaries...........    (2,817)    (1,610)   (26,383)
  Acquisition of subsidiaries, net of cash
   acquired...................................        --    (55,916)   (32,795)
  Net proceeds received from the sale of
   discontinued operations....................    71,559    173,719    167,987
  Changes in net assets held for sale.........     5,894        385      2,140
  Investing activities of discontinued
   operations.................................    (9,418)    (7,102)    (2,750)
                                               ---------  ---------  ---------
    Net cash provided by investing
     activities...............................    57,540     79,975     60,876
Cash flows from financing activities:
  Proceeds from issuance of debt..............   156,501    154,294    275,523
  Debt repayments and repurchase of
   debentures, net............................  (195,420)  (155,600)  (258,014)
  Issuance of Class A common stock............     1,509      1,126     54,041
  Financing activities of discontinued
   operations.................................    (2,227)    (1,275)     2,538
                                               ---------  ---------  ---------
    Net cash provided by (used for) financing
     activities...............................   (39,637)    (1,455)    74,088
Effect of exchange rate changes on cash.......      (485)     1,309     (2,290)
                                               ---------  ---------  ---------
Net change in cash and cash equivalents.......   (31,533)   (20,229)    30,181
Cash and cash equivalents, beginning of the
 year.........................................    71,182     39,649     19,420
                                               ---------  ---------  ---------
Cash and cash equivalents, end of the year.... $  39,649  $  19,420  $  49,601
                                               =========  =========  =========
</TABLE>

  The accompanying Notes to Consolidated Financial Statements are an integral
                           part of these statements.

                                      F-8
<PAGE>

            THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                     (In thousands, except per share data)

1. Summary of Significant Accounting Policies:

   Corporate Structure: The Fairchild Corporation (the "Company") was
incorporated in October 1969, under the laws of the State of Delaware. The
Company is the majority owner of Banner Aerospace, Inc., ("Banner"). RHI
Holdings, Inc. ("RHI") is a direct subsidiary of the Company. RHI is the owner
of 100% of Fairchild Holding Corp. ("FHC"). The Company's principal operations
are conducted through FHC and Banner. The Company also holds a significant
equity interest in Nacanco Paketleme ("Nacanco"). Prior to March 10, 1998, the
Company held an equity interest in Shared Technologies Fairchild Inc.
("STFI"). The Company's investment in STFI resulted from a March 13, 1996
Merger of the Communications Services Segment of the Company with Shared
Technologies, Inc. The merger of STFI into Intermedia Communications Inc., as
discussed in Note 4, completes the disposition of the Communications Services
Segment. In February 1998, the Company adopted a formal plan to dispose of its
interest in the Fairchild Technologies segment. Accordingly, the Company's
financial statements present the results of the Communications Services
Segment, STFI and Fairchild Technologies as discontinued operations.

   Fiscal Year: The fiscal year ("Fiscal") of the Company ends June 30. All
references herein to "1996", "1997", and "1998" mean the fiscal years ended
June 30, 1996, 1997 and 1998, respectively.

   Consolidation Policy: The accompanying consolidated financial statements
are prepared in accordance with generally accepted accounting principles and
include the accounts of the Company and all of its wholly-owned and majority-
owned subsidiaries. All significant intercompany accounts and transactions
have been eliminated in consolidation. Investments in companies in which
ownership interest range from 20 to 50 percent are accounted for using the
equity method (see Note 7).

   Cash Equivalents/Statements of Cash Flows: For purposes of the Statements
of Cash Flows, the Company considers all highly liquid investments with
original maturity dates of three months or less as cash equivalents. Total net
cash disbursements (receipts) made by the Company for income taxes and
interest were as follows:

<TABLE>
<CAPTION>
                                                        1996    1997     1998
                                                       ------- -------  -------
      <S>                                              <C>     <C>      <C>
      Interest........................................ $66,716 $48,567  $52,737
      Income Taxes....................................   9,279  (1,926)    (987)
</TABLE>

   Restricted Cash: On June 30, 1997 and 1998, the Company had restricted cash
of $4,839 and $746, respectively, all of which is maintained as collateral for
certain debt facilities. Cash investments are in short-term certificates of
deposit.

   Investments: Management determines the appropriate classification of its
investments at the time of acquisition and reevaluates such determination at
each balance sheet date. Trading securities are carried at fair value, with
unrealized holding gains and losses included in earnings. Available-for-sale
securities are carried at fair value, with unrealized holding gains and
losses, net of tax, reported as a separate component of stockholders' equity.
Investments in equity securities and limited partnerships that do not have
readily determinable fair values are stated at cost and are categorized as
other investments. Realized gains and losses are determined using the specific
identification method based on the trade date of a transaction. Interest on
corporate obligations, as well as dividends on preferred stock, are accrued at
the balance sheet date.

   Inventories: Inventories are stated at the lower of cost or market. Cost is
determined using the last-in, first-out ("LIFO") method at principal domestic
aerospace fastener manufacturing operations and using the first-in, first-out
("FIFO") method elsewhere. If the FIFO inventory valuation method had been
used exclusively,

                                      F-9
<PAGE>

            THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

                     (In thousands, except per share data)
inventories would have been approximately $4,868 and $8,706 higher at June 30,
1997 and 1998, respectively. Inventories from continuing operations are valued
as follows:

<TABLE>
<CAPTION>
                                                              June 30, June 30,
                                                                1997     1998
                                                              -------- --------
   <S>                                                        <C>      <C>
   First-in, first-out (FIFO)................................ $293,469 $177,426
   Last-in, First-out (LIFO).................................   29,896   40,056
                                                              -------- --------
     Total inventories....................................... $323,365 $217,482
                                                              ======== ========
</TABLE>

   Properties and Depreciation: The cost of property, plant and equipment is
depreciated over estimated useful lives of the related assets. The cost of
leasehold improvements is depreciated over the lesser of the length of the
related leases or the estimated useful lives of the assets. Depreciation is
computed using the straight-line method for financial reporting purposes and
using accelerated depreciation methods for Federal income tax purposes. No
interest costs were capitalized in any of the years presented. Property, plant
and equipment consisted of the following:

<TABLE>
<CAPTION>
                                                              June 30, June 30,
                                                                1997     1998
                                                              -------- --------
<S>                                                           <C>      <C>
Land......................................................... $ 13,438 $ 11,694
Building and improvements....................................   54,907   47,579
Machinery and equipment......................................  152,430  113,669
Transportation vehicles......................................      864      676
Furniture and fixtures.......................................   25,401   16,362
Construction in progress.....................................    6,524   11,951
                                                              -------- --------
Property, plant and equipment at cost........................  253,564  201,931
Less: Accumulated depreciation...............................  131,646   82,968
                                                              -------- --------
Net property, plant and equipment............................ $121,918 $118,963
                                                              ======== ========
</TABLE>

   Amortization of Goodwill: Goodwill, which represents the excess of the cost
of purchased businesses over the fair value of their net assets at dates of
acquisition, is being amortized on a straight-line basis over 40 years.

   Deferred Loan Costs: Deferred loan costs associated with various debt
issues are being amortized over the terms of the related debt, based on the
amount of outstanding debt, using the effective interest method. Amortization
expense for these loan costs for 1996, 1997 and 1998 was $3,827, $2,847 and
$2,406, respectively.

   Impairment of Long-Lived Assets: In Fiscal 1997, the Company adopted
Statement of Financial Accounting Standards No. 121 ("SFAS 121"), "Accounting
for the Impairment of Long-Lived Assets and for Long-Lived Assets to Be
Disposed Of". SFAS 121 establishes accounting standards for the impairment of
long-lived assets, certain identifiable intangibles, and goodwill related to
those assets to be held and used, and for long-lived assets and certain
identifiable intangibles to be disposed of. The Company reviews its long-lived
assets, including property, plant and equipment, identifiable intangibles and
goodwill, for impairment whenever events or changes in circumstances indicate
that the carrying amount of the assets may not be fully recoverable. To
determine recoverability of its long-lived assets the Company evaluates the
probability that future undiscounted net cash flows will be less than the
carrying amount of the assets. Impairment is measured based on the difference
between the carrying amount of the assets and fair value. The implementation
of SFAS 121 did not have a material effect on the Company's consolidated
results of operations.

                                     F-10
<PAGE>

            THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

                     (In thousands, except per share data)

   Foreign Currency Translation: For foreign subsidiaries whose functional
currency is the local foreign currency, balance sheet accounts are translated
at exchange rates in effect at the end of the period and income statement
accounts are translated at average exchange rates for the period. The
resulting translation gains and losses are included as a separate component of
stockholders' equity. Foreign currency transaction gains and losses are
included in other income and were insignificant in Fiscal 1996, 1997 and 1998.

   Research and Development: Company-sponsored research and development
expenditures are expensed as incurred.

   Capitalization of interest and taxes: The Company capitalizes interest
expense and property taxes relating to property being developed.

   Nonrecurring Income: Nonrecurring income of $124,028 in 1998 resulted from
disposition of Banner hardware group (See Note 2). Nonrecurring income of
$2,528 in 1997 resulted from the gain recorded from the sale of Fairchild
Scandinavian Bellyloading Company ("SBC"), (See Note 2). Nonrecurring expense
in 1996 resulted from expenses incurred in 1996 in connection with other,
alternative transactions considered but not consummated.

   Stock-Based Compensation: In Fiscal 1997, the Company implemented Statement
of Financial Accounting Standards No. 123 ("SFAS 123"), "Accounting for Stock-
Based Compensation". SFAS 123 establishes financial accounting standards for
stock-based employee compensation plans and for transactions in which an
entity issues equity instruments to acquire goods or services from non-
employees. As permitted by SFAS 123, the Company will continue to use the
intrinsic value based method of accounting prescribed by APB Opinion No. 25,
for its stock-based employee compensation plans. Fair market disclosures
required by SFAS 123 are included in Note 12.

   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.

   Reclassifications: Certain amounts in prior years' financial statements
have been reclassified to conform to the 1998 presentation.

   Recently Issued Accounting Pronouncements: In June 1997, the Financial
Accounting Standards Board ("FASB") issued Statement of Financial Accounting
Standards No. 131 ("SFAS 131") "Disclosures about Segments of an Enterprise
and Related Information." SFAS 131 supersedes Statement of Financial
Accounting Standards No. 14 "Financial Reporting for Segments of a Business
Enterprise" and requires that a public company report certain information
about its reportable operating segments in annual and interim financial
reports. Generally, financial information is required to be reported on the
basis that is used internally for evaluating segment performance and deciding
how to allocate resources to segments. The Company will adopt SFAS 131 in
Fiscal 1999.

   In February 1998, the FASB issued Statement of Financial Accounting
Standards No. 132 ("SFAS 132") "Employers' Disclosures about Pensions and
Other Postretirement Benefits." SFAS 132 revises and improves the
effectiveness of current note disclosure requirements for employers' pensions
and other retiree benefits by requiring additional information to facilitate
financial analysis and eliminating certain disclosures which are no

                                     F-11
<PAGE>

            THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

                     (In thousands, except per share data)
longer useful. SFAS 132 does not address recognition or measurement issues.
The Company will adopt SFAS 132 in Fiscal 1999.

   In June 1998, the FASB issued Statement of Financial Accounting Standards
No. 133 ("SFAS 133") "Accounting for Derivative Instruments and Hedging
Activities." SFAS 133 establishes a new model for accounting for derivatives
and hedging activities and supersedes and amends a number of existing
accounting standards. It requires that all derivatives be recognized as assets
and liabilities on the balance sheet and measured at fair value. The
corresponding derivative gains or losses are reported based on the hedge
relationship that exists, if any. Changes in the fair value of derivative that
are not designated as hedges or that do not meet the hedge accounting criteria
in SFAS 133 are required to be reported in earnings. Most of the general
qualifying criteria for hedge accounting under SFAS 133 were derived from, and
are similar to, the existing qualifying criteria in SFAS 80 "Accounting for
Futures Contracts." SFAS 133 describes three primary types of hedge
relationships: fair value hedge, cash flow hedge, and foreign currency hedge.
The Company will adopt SFAS 133 in Fiscal 1999 and is currently evaluating the
financial statement impact.

2. Business Combinations

   The Company has accounted for the following acquisitions by using the
purchase method. The respective purchase price is assigned to the net assets
acquired based on the fair value of such assets and liabilities at the
respective acquisition dates.

   In December 1997, the Company acquired AS+C GmbH, Aviation Supply +
Consulting ("AS&C") in a business combination accounted for as a purchase. The
total cost of the acquisition was $13,245, which exceeded the fair value of
the net assets of AS&C by approximately $7,350, which is preliminarily being
allocated as goodwill and amortized using the straight-line method over 40
years. The Company purchased AS&C with cash borrowings. AS&C is an aerospace
parts, logistics, and distribution company primarily servicing the European
OEM market.

   On March 2, 1998, the Company consummated the acquisition of Edwards and
Lock Management Corporation, doing business as Special-T Fasteners ("Special-
T"), in a business combination to be accounted for as a purchase (the
"Special-T Acquisition"). The contractual purchase price for the acquisition
was valued at approximately $47,300, of which 50.1% was paid in shares of
Class A Common Stock of the Company and 49.9% was paid in cash. The total cost
of the acquisition exceeded the fair value of the net assets of Special-T by
approximately $21,605, which amount is preliminarily being allocated as
goodwill, and amortized using the straight-line method over 40 years. Special-
T manages the logistics of worldwide distribution of Company manufactured
precision fasteners to customers in the aerospace industry, government
agencies, original equipment manufacturers ("OEM's"), and other distributors.

   In February 1997, the Company completed a transaction (the "Simmonds
Acquisition") pursuant to which the Company acquired common shares and
convertible debt representing an 84.2% interest, on a fully diluted basis, of
Simmonds S.A. ("Simmonds"). The Company then initiated a tender offer to
purchase the remaining shares and convertible debt held by the public. By June
30, 1997, the Company had purchased, or placed sufficient cash in escrow to
purchase, all the remaining shares and convertible debt of Simmonds. The total
purchase price of Simmonds, including the assumption of debt, was
approximately $62,000, which the Company funded with available cash and
borrowings. The Company recorded approximately $20,453 in goodwill as a result
of this acquisition, which will be amortized using the straight-line method
over 40 years. Simmonds is one of Europe's leading manufacturers and
distributors of aerospace and automotive fasteners.

                                     F-12
<PAGE>

            THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

                     (In thousands, except per share data)

   On January 13, 1998, certain subsidiaries (the "Selling Subsidiaries"), of
Banner, completed the disposition of substantially all of the assets and
certain liabilities of the Selling Subsidiaries to two wholly-owned
subsidiaries of AlliedSignal Inc. (the "Buyers"), in exchange for shares of
AlliedSignal Inc. common stock with an aggregate value equal to $369,000 (the
"Banner Hardware Group Disposition"). The purchase price received by the
Selling Subsidiaries was based on the consolidated net worth as reflected on
an adjusted closing date balance sheet for the assets (and liabilities)
conveyed by the Selling Subsidiaries to the Buyers. The assets transferred to
the Buyers consist primarily of Banner's hardware group, which includes the
distribution of bearings, nuts, bolts, screws, rivets and other type of
fasteners, and its PacAero unit. Approximately $196,000 of the common stock
received from the Buyers was used to repay outstanding term loans of Banner's
subsidiaries and related fees. The Company will account for its remaining
investment in AlliedSignal Inc. common stock as an available-for-sale
security. Banner effected the Banner Hardware Group Disposition to concentrate
its efforts on the rotables and jet engine businesses and because the Banner
Hardware Group Disposition presented a unique opportunity to realize a
significant return on the disposition of the hardware group. As a result of
the Banner Hardware Group Disposition and the repayment of outstanding term
loans, the Company recorded non-recurring income of $124,028 for the year
ended June 30, 1998.

   On June 30, 1997, the Company sold all the patents of Fairchild
Scandinavian Bellyloading Company ("SBC") to Teleflex Incorporated
("Teleflex") for $5,000, and immediately thereafter sold all the stock of SBC
to a wholly owned subsidiary of Teleflex for $2,000. The Company may also
receive additional proceeds of up to $7,000 based on future net sales of SBC's
patented products and services.

3. Minority Interest in Consolidated Subsidiaries

   Effective February 25, 1996, the Company completed a transfer of the
Company's Harco Division ("Harco") to Banner in exchange for 5,386,477 shares
of Banner common stock. The exchange increased the Company's ownership of
Banner common stock from approximately 47.2% to 59.3%, resulting in the
Company becoming the majority shareholder of Banner. Accordingly, the Company
has consolidated the results of Banner since February 25, 1996. The Company
recorded a $427 nonrecurring loss from outside expenses incurred for this
transaction in 1996.

   In May 1997, Banner granted all of its stockholders certain rights to
purchase Series A Convertible Paid-in-Kind Preferred Stock. In June 1997,
Banner received net proceeds of $33,876 and issued 3,710,955 shares of
preferred stock. The Company purchased $28,390 of the preferred stock issued
by Banner, increasing its voting percentage to 64.0%.

   On May 11, 1998, the Company commenced an offer to exchange (the "Exchange
Offer"), for each properly tendered share of Common Stock of Banner, a number
of shares of the Company's Class A Common Stock, par value $0.10 per share,
equal to the quotient of $12.50 divided by $20.675 up to a maximum of
4,000,000 shares of Banner's Common Stock. The Exchange Offer expired on June
9, 1998 and 3,659,364 shares of Banner's Common Stock were validly tendered
for exchange and the Company issued 2,212,361 shares Class A Common Stock to
the tendering shareholders. As a result of the Exchange Offer, the Company's
ownership of Banner Common Stock increased to 83.3%. The Company effected the
Exchange Offer to increase its ownership of Banner to more than 80% in order
for the Company to include Banner in its United States consolidated corporate
income tax return.

   On June 30, 1998, the Company had $31,674 of minority interest, of which
$31,665 represents Banner. Minority shareholders hold approximately 16.7% of
Banner's outstanding common stock.

                                     F-13
<PAGE>

            THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

                     (In thousands, except per share data)

   In connection with the Company's December 23, 1993 sale of its interest in
Rexnord Corporation to BTR Dunlop Holdings, Inc. ("BTR"), the Company placed
shares of Banner, with a fair market value of $5,000, in escrow to secure the
Company's remaining indemnification of BTR against a contingent liability.
Once the contingent liability is resolved, the escrow will be released.

4. Discontinued Operations and Net Assets Held For Sale

   The Company, RHI and Fairchild Industries, Inc. ("FII"), RHI's subsidiary,
entered into an Agreement and Plan of Merger dated as of November 9, 1995 (as
amended, the "Merger Agreement") with Shared Technologies Inc. ("STI"). On
March 13, 1996, in accordance with the Merger Agreement, STI succeeded to the
telecommunications systems and services business segment operated by the
Company's Fairchild Communications Services Company ("FCSC").

   The transaction was effected by a Merger of FII with and into STI (the
"Merger") with the surviving company renamed Shared Technologies Fairchild,
Inc ("STFI"). Prior to the Merger, FII transferred all of its assets to, and
all of its liabilities were assumed by FHC, except for the assets and
liabilities of FCSC, and $223,500 of FII debt and preferred stock. As a result
of the Merger, the Company received shares of Common Stock and Preferred Stock
of STFI representing approximately a 41% ownership interest in STFI. The
Merger was structured as a reorganization under section 386(a)(1)(A) of the
Internal Revenue Code of 1986, as amended. In 1996, the Company recorded a
$163,130 gain from this transaction.

   On November 20, 1997, STFI entered into a merger agreement with Intermedia
Communications Inc. ("Intermedia") pursuant to which holders of STFI common
stock received $15.00 per share in cash (the "STFI Merger"). The Company was
paid approximately $178,000 in cash (before tax and selling expenses) in
exchange for the common and preferred stock of STFI owned by the Company. In
the nine months ended March 29, 1998, the Company recorded a $95,960 gain, net
of tax, on disposal of discontinued operations, from the proceeds received
from the STFI Merger, which was completed on March 11, 1998. The results of
STFI have been accounted for as discontinued operations.

   The results of FCSC and STFI have been accounted for as discontinued
operations. The net sales of FCSC totaled, $91,290 in 1996. Net earnings from
discontinued operations from FCSC and STFI was $7,901 $3,149, and $648 in
1996, 1997, and 1998, respectively.

   For the Company's fiscal years 1996, 1997, and 1998, Fairchild Technologies
("Technologies") had pre-tax operating losses of approximately $1.5 million,
$3.6 million, and $48.7 million, respectively. In addition, as a result of the
downturn in the Asian markets, Technologies has experienced delivery
deferrals, reduction in new orders, lower margins and increased price
competition. In response, in February, 1998 (the "measurement date"), the
Company adopted a formal plan to enhance the opportunities for disposition of
Technologies, while improving the ability of Technologies to operate more
efficiently. The plan includes a reduction in production capacity and
headcount at Technologies, and the pursuit of potential vertical and
horizontal integration with peers and competitors of the two divisions that
constitute Technologies, or the inclusion of those divisions in a spin-off. If
the Company elects to include Technologies in a spin-off, the Company believes
that it would be required to contribute substantial additional resources to
allow Technologies the liquidity necessary to sustain and grow both the
Fairchild Technologies' operating divisions.

   In connection with the adoption of such plan, the Company recorded an
after-tax charge of $36,243 in discontinued operations in Fiscal 1998, of
which, $28,243 (net of an income tax benefit of $11,772) relating to the net
losses of Technologies since the measurement date, including the write down of
assets for impairment to

                                     F-14
<PAGE>

            THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

                     (In thousands, except per share data)
estimated realizable value; and (ii) $8,000 (net of an income tax benefit of
$4,806) relating to a provision for operating losses over the next seven
months at Technologies. While the Company believes that $36,243 is a
reasonable charge for the expected losses in connection with the disposition
of Technologies, there can be no assurance that this estimate is adequate.

   Earnings from discontinued operations for the twelve months ended June 30,
1996, 1997, and 1998 includes net losses of $1,475, $3,634 and $4,944,
respectively, from Technologies until the adoption date of a formal plan on
the measurement date.

   On February 22, 1996, pursuant to an Asset Purchase Agreement dated January
26, 1996, the Company, through one of its subsidiaries, completed the sale of
certain assets, liabilities and the business of the D-M-E Company ("DME") to
Cincinnati Milacron Inc. ("CMI"), for a sales price of approximately $244,331,
as adjusted. The sales price consisted of $74,000 in cash, and two 8%
promissory notes in the aggregate principal amount of $170,331 (together, the
"8% CMI Notes"). On July 29, 1996, CMI paid in full the 8% CMI Notes. As a
result of the sale of DME in 1996, the Company recorded a gain on disposal of
discontinued operations of approximately $54,012, net of a $61,929 tax
provision.

   On January 27, 1996, FII completed the sale of Fairchild Data Corporation
("Data") to SSE Telecom, Inc. ("SSE") for book value of approximately $4,400
and 100,000 shares of SSE's common stock valued at $9.06 per share, or $906,
at January 26, 1996, and warrants to purchase an additional 50,000 shares of
SSE's common stock at $11.09 per share.

   Accordingly, the results of DME and Data have been accounted for as
discontinued operations. The combined net sales of DME and Data totaled
$108,131 for 1996. Net earnings from discontinued operations was $9,186, net
of $5,695 for taxes in 1996.

   Net assets held for sale at June 30, 1998, includes two parcels of real
estate in California, and several other parcels of real estate located
primarily throughout the continental United States, which the Company plans to
sell, lease or develop, subject to the resolution of certain environmental
matters and market conditions. Also included in net assets held for sale are
limited partnership interests in (i) a real estate development joint venture,
and (ii) a landfill development partnership.

   Net assets held for sale are stated at the lower of cost or at estimated
net realizable value, which consider anticipated sales proceeds, and other
carrying costs to be incurred during the holding period. Interest is not
allocated to net assets held for sale.

5. Pro Forma Financial Statements (Unaudited)

   The following unaudited pro forma information for 1996, 1997 and 1998
provides the results of the Company's operations as though (i) the disposition
of the Banner Hardware Group, DME, Data, and SBC (ii) the Merger of FCSC and
subsequent disposition of STFI, (iii) the transfer of Harco to Banner,
resulting in the consolidation of Banner, and (iv) Exchange Offer had been in
effect since the beginning of each period. The pro forma information is based
on the historical financial statements of the Company, Banner, DME, FCSC and
SBC, giving effect to the aforementioned transactions. In preparing the pro
forma data, certain assumptions and adjustments have been made which (i)
reduce interest expense for revised debt structures, (ii) increase interest
income for notes receivable, and (iii) reduce minority interest from increased
ownership in Banner and the preferred stock of a former subsidiary being
redeemed.

                                     F-15
<PAGE>

            THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

                     (In thousands, except per share data)

   The following unaudited pro forma financial information is not necessarily
indicative of the results of operations that actually would have occurred if
the transactions had been in effect since the beginning of each period, nor is
it necessarily indicative of future results of the Company.

<TABLE>
<CAPTION>
                                                   1996      1997      1998
                                                 --------  --------  --------
   <S>                                           <C>       <C>       <C>
   Sales........................................ $346,893  $452,527  $620,275
   Operating income.............................  (13,489)   11,179    34,853
   Earnings (loss) from continuing operations...   (1,880)    3,616     4,628
   Basic and diluted earnings (loss) from
    continuing operations per share.............    (0.10)     0.19      0.21
   Net loss.....................................   (3,355)      (18)  (28,438)
   Basic and diluted net loss per share.........    (0.18)    (0.00)    (1.35)
</TABLE>

   The pro forma financial information does not reflect nonrecurring income
and gains from disposal of discontinued operations that have occurred from
these transactions.

6. Investments

   Investments at June 30, 1998 consist primarily of common stock investments
in public corporations, which are classified as available-for-sale securities.
Other short-term investments and long-term investments do not have readily
determinable fair values and primarily consist of investments in preferred and
common stocks of private companies and limited partnerships. A summary of
investments held by the Company consists of the following:

<TABLE>
<CAPTION>
                                              June 30, 1997     June 30, 1998
                                            ----------------- ------------------
                                            Aggregate         Aggregate
                                              Fair     Cost     Fair      Cost
                                              Value    Basis    Value    Basis
                                            --------- ------- --------- --------
<S>                                         <C>       <C>     <C>       <C>
Short-term investments:
  Trading securities--equity...............  $16,094  $ 7,398 $     --  $     --
  Available-for-sale equity securities.....       --       --    3,907     5,410
  Other investments........................    9,553    9,553       55        55
                                             -------  ------- --------  --------
                                             $25,647  $16,951 $  3,962  $  5,465
                                             =======  ======= ========  ========
Long-term investments:
  Available-for-sale equity securities.....  $    --  $    -- $234,307  $195,993
  Other investments........................    4,120    4,120    1,128     1,128
                                             -------  ------- --------  --------
                                             $ 4,120  $ 4,120 $235,435  $197,121
                                             =======  ======= ========  ========
</TABLE>

   On June 30, 1998, the Company had gross unrealized holding gains from
available-for-sale securities of $38,314 and gross unrealized holding losses
from available-for-sale securities of $1,503.

   Investment income is summarized as follows:

<TABLE>
<CAPTION>
                                                       1996     1997   1998
                                                      -------  ------ -------
   <S>                                                <C>      <C>    <C>
   Gross realized gain (loss) from sales............. $(1,744) $1,673 $   364
   Change in unrealized holding gain (loss) from
    trading securities...............................   5,527   4,289  (5,791)
   Gross realized loss from impairments..............      --      --    (182)
   Dividend income...................................     792     689   2,247
                                                      -------  ------ -------
                                                      $ 4,575  $6,651 $(3,362)
                                                      =======  ====== =======
</TABLE>

                                     F-16
<PAGE>

            THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

                     (In thousands, except per share data)

   Subsequent to year-end, the Company's investment in AlliedSignal common
stock (included in long-term available-for-sale equity securities) declined in
value from $218 million at June 30, 1998 to $177 million at September 17,
1998. Also subsequent to year-end the Company sold calls on 800,000 shares of
AlliedSignal common stock for approximately $1.8 million. These calls will be
marked to market through current income on a monthly basis until the calls
mature.

7. Investments and Advances, Affiliated Companies

   The following table presents summarized historical financial information on
a combined 100% basis of the Company's principal investments, which are
accounted for using the equity method.

<TABLE>
<CAPTION>
                                                        1996     1997    1998
                                                      -------- -------- -------
<S>                                                   <C>      <C>      <C>
Statement of Earnings:
  Net sales.......................................... $295,805 $102,962 $90,235
  Gross profit.......................................   89,229   39,041  32,449
  Earnings from continuing operations................   18,289   14,812  14,780
  Net earnings.......................................   18,289   14,812  14,780
Balance Sheet at June 30:
  Current assets.....................................          $ 47,546 $33,867
  Non-current assets.................................            40,878  39,898
  Total assets.......................................            88,424  73,765
  Current liabilities................................            26,218  14,558
  Non-current liabilities............................               740   1,471
</TABLE>

   The Company owns approximately 31.9% of Nacanco common stock. The Company
recorded equity earnings of $5,487, $4,673, and $4,683 from this investment
for 1996, 1997 and 1998, respectively.

   Effective February 25, 1996, the Company increased its percentage of
ownership of Banner common stock from 47.2% to approximately 59.3%. Since
February 25, 1996, the Company has consolidated Banner's results. Prior to
February 25, 1996, the Company accounted for its investment in Banner using
the equity method and held its investment in Banner as part of investments and
advances, affiliated companies. The Company recorded equity in earnings of
$363 from this investment in 1996.

   The Company's share of equity in earnings of all unconsolidated affiliates
for 1996, 1997 and 1998 was $4,821, $4,598, and $3,956, respectively. The
carrying value of investments and advances, affiliated companies consists of
the following:

<TABLE>
<CAPTION>
                                                               June 30, June 30,
                                                                 1997     1998
                                                               -------- --------
      <S>                                                      <C>      <C>
      Nacanco................................................. $20,504  $19,329
      STFI....................................................  31,978       --
      Others..................................................   3,196    8,239
                                                               -------  -------
                                                               $55,678  $27,568
                                                               =======  =======
</TABLE>

   On June 30, 1998, approximately $6,103 of the Company's $473,559
consolidated retained earnings are from undistributed earnings of 50 percent
or less currently owned affiliates accounted for using the equity method.

                                     F-17
<PAGE>

            THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

                     (In thousands, except per share data)

8. Notes Payable and Long-term Debt

   At June 30, 1997 and 1998, notes payable and long-term debt consisted of
the following:

<TABLE>
<CAPTION>
                                                     June 30, 1997 June 30, 1998
                                                     ------------- -------------
<S>                                                  <C>           <C>
Bank credit agreements.............................    $    100      $     --
Other short-term notes payable.....................      15,429        17,811
                                                       --------      --------
Short-term notes payable (weighted average interest
 rates of 7.8% and 5.2% in 1997 and 1998,
 respectively).....................................    $ 15,529      $ 17,811
                                                       ========      ========
Bank credit agreements.............................    $177,250      $290,800
11 7/8% RHI Senior debentures due 1999.............      85,852            --
12% Intermediate debentures due 2001...............     115,359            --
13 1/8% Subordinated debentures due 2006...........      35,188            --
13% Junior Subordinated debentures due 2007........      24,834            --
10.65% Industrial revenue bonds....................       1,500         1,500
Capital lease obligations, interest from 4.4% to
 10.1%.............................................       1,897           923
Other notes payable, collateralized by property,
 plant and equipment, interest from 3.0% to 10.0%..       6,835         5,033
                                                       --------      --------
                                                        448,715       298,256
Less: Current maturities...........................     (31,793)       (2,854)
                                                       --------      --------
Net long-term debt.................................    $416,922      $295,402
                                                       ========      ========
</TABLE>

   The Company maintains credit agreements (the "Credit Agreements") with a
consortium of banks, which provide revolving credit facilities to the Company
and Banner, and a term loan to the Company (collectively the "Credit
Facilities").

   On December 19, 1997, immediately following the Offering, the Company
restructured its FHC and RHI Credit Agreements by entering into a new credit
agreement (the "New Credit Agreement") to provide the Company with a $300,000
senior secured credit facility (the "Facility") consisting of (i) a $75,000
revolving loan with a letter of credit sub-facility of $30,000 and a $10,000
swing loan sub-facility, and (ii) a $225,000 term loan. Advances made under
the Facility will generally bear interest at a rate of, at the Company's
option, either (i) 2% over the Citibank N.A. base rate, or (ii) 3% over the
Eurodollar Rate ("LIBOR") for the first nine months following closing, which
is subject to change based upon the Company's financial performance
thereafter. The New Credit Agreement is subject to a non-use commitment fee of
1/2% of the aggregate unused availability for the first nine months post-
closing and is subject to change based upon the Company's financial
performance thereafter. Outstanding letters of credit are subject to fees
equivalent to the LIBOR margin rate. A borrowing base is calculated monthly to
determine the amounts available under the New Credit Agreement. The borrowing
base is determined monthly based upon (i) the EBITDA of the Company's
Aerospace Fastener business, as adjusted, and (ii) specified percentages of
various marketable securities and cash equivalents. The New Credit Agreement
will mature on June 18, 2004. The term loan is subject to mandatory prepayment
requirements and optional prepayments. The revolving loan is subject to
mandatory prepayment requirements and optional commitment reductions.

   The New Credit Agreement requires the Company to comply with certain
financial and non-financial loan covenants, including maintaining a minimum
net worth and maintaining certain interest and fixed charge coverage ratios at
the end of each Fiscal Quarter. Additionally, the New Credit Agreement
restricts annual capital

                                     F-18
<PAGE>

            THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

                     (In thousands, except per share data)
expenditures to $35,000 in 1999 and $25,000 in each year thereafter.
Substantially all of the Company's assets are pledged as collateral under the
New Credit agreement. The New Credit Agreement restricts the payment of
dividends to the Company's shareholders to an aggregate of $200 over the life
of the agreement. At June 30, 1998, the Company was in compliance with all the
covenants under the New Credit Agreement.

   Banner maintains a credit agreement (the "Banner Credit Agreement") which
provides Banner and its subsidiaries with funds for working capital and
potential acquisitions. On November 25, 1997, Banner amended its credit
agreement to increase its revolving credit facility by $50,000. Immediately
following this amendment, the facility under the Banner Credit Agreement
consisted of (i) a $55,000 six-year term loan ("Banner Term Loan"); (ii) a
$30,000 seven-year term loan ("Tranche B Loan"); (iii) a $40,000 six-year term
loan ("Tranche C Loan"); and (iv) a $121,500 six-year revolving credit
facility ("Banner Revolver"). On January 13, 1998, in conjunction with the
Banner Hardware Group Disposition, the outstanding balances of the Banner Term
Loan, Tranche B Loan and Tranche C Loan were fully repaid (See Note 2).

   Based on the Company's financial performance, the Banner Revolver bears
interest at prime plus 1/4% to 1 1/2% or LIBOR plus 1 1/2% to 2 3/4% and is
subject to a nonuse fee of 30 to 50 basis points of the unused availability.
On June 30, 1998, Banner's performance level resulted in borrowings under the
Revolver bearing interest at prime plus 1/4% and LIBOR plus 1 1/2% and a
nonuse fee of 30 basis points for the quarter ending September 30, 1998. The
Banner Credit Agreement contains certain financial and nonfinancial covenants
which Banner is required to meet on a quarterly basis. The financial covenants
include minimum net worth and minimum earnings levels, and minimum ratios of
interest coverage, fixed charges and debt to earnings before interest, taxes,
depreciation and amortization. Banner also has certain limitations on the
incurring of additional debt, and has restrictions which limit dividends and
distributions on the capital stock of the Company to an aggregate of $150 in
any fiscal year. At June 30, 1998, Banner was in compliance with all covenants
under the Banner Credit Agreement. Substantially all of the Company's assets
are pledged as collateral under the Banner Credit Agreement.

   On February 3, 1998, with the proceeds of the Offering, term loan
borrowings under the Facility, and the after tax proceeds the Company received
from the STFI Merger, the Company redeemed (collectively, the "Public Debt
Repayment") all of its existing publicly held indebtedness (other than
indebtedness of Banner), consisting of (i) $63,000 to redeem the 11 7/8%
Senior Debentures due 1999; (ii) $117,600 to redeem the 12% Intermediate
Debentures due 2001; (iii) $35,856 to redeem the 13 1/8% Subordinated
Debentures due 2006; (iv) $25,063 to redeem the 13% Junior Subordinated
Debentures due 2007; and (v) accrued interest of $10,562.

   The Company recognized an extraordinary loss of $6,730, net of $3,624 tax
benefit, to write-off the remaining deferred loan fees and original issue
discounts associated with the early extinguishment of the Company's
indebtedness pursuant to the Public Debt Repayment and refinancing of the FHC
and RHI Credit Agreement facilities.

   The following table summarizes the Credit Facilities at June 30, 1998:

<TABLE>
<CAPTION>
                                              Outstanding Outstanding
                                               Revolving     Term
                                                Credit       Loan     Available
                                              Facilities  Facilities  Facilities
                                              ----------- ----------- ----------
<S>                                           <C>         <C>         <C>
The Company:
  Term Loan..................................   $    --    $225,000    $225,000
  Revolving credit facility..................        --          --      75,000
Banner Aerospace, Inc.:
  Revolving credit facility..................    65,800          --     121,500
                                                -------    --------    --------
Total........................................   $65,800    $225,000    $421,500
                                                =======    ========    ========
</TABLE>

                                     F-19
<PAGE>

            THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

                     (In thousands, except per share data)

   At June 30, 1998, the Company had letters of credit outstanding of $18,658,
which were supported by a sub-facility under the Credit Facilities. At June
30, 1998, the Company had unused bank lines of credit aggregating $112,042, at
interest rates slightly higher than the prime rate. The Company also has
short-term lines of credit relating to foreign operations, aggregating
$21,205, against which the Company owed $10,088 at June 30, 1998.

   The annual maturity of long-term debt obligations (exclusive of capital
lease obligations) and bank notes payable for each of the five years following
June 30, 1998, are as follows: $20,398 for 1999, $3,210 for 2000, $3,382 for
2001, $70,972 for 2002 and $107,594 for 2003.

   In September 1995, Banner entered into several interest rate hedge
agreements ("Hedge Agreements") to manage its exposure to increases in
interest rates on its variable rate debt. The Hedge Agreements provide
interest rate protection on $60,000 of debt through September 2000, by
providing an interest rate cap of 7% if the 90-day LIBOR rate exceeds 7%. If
the 90-day LIBOR rate drops below 5%, Banner will be required to pay interest
at a floor rate of approximately 6%.

   In November 1996, Banner entered into an additional hedge agreement
("Additional Hedge Agreement") with one of its major lenders to provide
interest rate protection on $20,000 of debt for a period of three years.
Effectively, the Additional Hedge Agreement provides for a cap of 7 1/4% if
the 90-day LIBOR exceeds 7 1/4%. If the 90-day LIBOR drops below 5%, Banner
will be required to pay interest at a floor rate of approximately 6%. No cash
outlay was required to obtain the Additional Hedge Agreement as the cost of
the cap was offset by the sale of the floor.

   In August 1997, the Company entered into a delayed-start swap interest rate
lock hedge agreement (the "FHC Hedge Agreement") to reduce its exposure to
increases in interest rates on variable rate debt. In December 1997, the
Company amended the FHC Hedge Agreement. On February 17, 1998, the FHC Hedge
Agreement began to provide interest rate protection on $100,000 of variable
rate debt for ten years, with interest being calculated based on a fixed LIBOR
rate of 6.715%. On January 14, 1998, the FHC Hedge Agreement was further
amended to provide interest rate protection with interest being calculated
based on a fixed LIBOR rate of 6.24% from February 17, 1998 to February 17,
2003. On February 17, 2003, the bank will have a one-time option to either (i)
elect to cancel the ten-year agreement; or (ii) do nothing and proceed with
the transaction, using a fixed LIBOR rate of 6.715% for the period February
17, 2003 to February 19, 2008. No costs were incurred as a result of these
transactions.

   The Company recognizes interest expense under the provisions of the Hedge
Agreements and the Additional Hedge Agreement based on the fixed rate. The
Company is exposed to credit loss in the event of non-performance by the
lenders; however, such non-performance is not anticipated.

                                     F-20
<PAGE>

            THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

                     (In thousands, except per share data)

   The table below provides information about the Company's derivative
financial instruments and other financial instruments that are sensitive to
changes in interest rates, which include interest rate swaps. For interest
rate swaps, the table presents notional amounts and weighted average interest
rates by expected (contractual) maturity dates. Notional amounts are used to
calculate the contractual payments to be exchanged under the contract.
Weighted average variable rates are based on implied forward rates in the
yield curve at the reporting date.

<TABLE>
<CAPTION>
                                               Expected Maturity Date
                                       -----------------------------------------
                                       1999  2000    2001   2002 2003 Thereafter
                                       ---- ------  ------  ---- ---- ----------
<S>                                    <C>  <C>     <C>     <C>  <C>  <C>
Interest Rate Swaps:
  Variable to Fixed...................  --  20,000  60,000   --   --   100,000
  Average cap rate....................  --    7.25%   6.81%  --   --      6.49%
  Average floor rate..................  --    5.84%   5.99%  --   --      6.24%
  Weighted average rate...............  --    5.71%   5.74%  --   --      5.95%
  Fair Market Value...................  --     (19)   (204)  --   --    (6,295)
</TABLE>

9. Pensions and Postretirement Benefits

 Pensions

   The Company and its subsidiaries have defined benefit pension plans
covering most of its employees. Employees in foreign subsidiaries may
participate in local pension plans, which are in the aggregate insignificant.
The Company's funding policy is to make the minimum annual contribution
required by applicable regulations. The following table provides a summary of
the components of net periodic pension expense (income) for the plans:

<TABLE>
<CAPTION>
                                                   1996      1997      1998
                                                 --------  --------  --------
<S>                                              <C>       <C>       <C>
Service cost (current period attribution)....... $  3,513  $  2,521  $  2,685
Interest cost of projected benefit obligation...   14,499    15,791    14,476
Actual return on plan assets....................  (39,430)  (31,400)  (40,049)
Amortization of prior service cost..............       81      (180)     (184)
Net amortization and deferral...................   21,495    11,157    21,228
                                                 --------  --------  --------
                                                      158    (2,111)   (1,844)
Net periodic pension expense (income) for other
 plans including foreign plans..................     (118)      142      (108)
                                                 --------  --------  --------
Net periodic pension expense (income)........... $     40  $ (1,969) $ (1,952)
                                                 ========  ========  ========
</TABLE>

   Assumptions used in accounting for the plans were:

<TABLE>
<CAPTION>
                                                               1996  1997  1998
                                                               ----  ----  ----
   <S>                                                         <C>   <C>   <C>
   Discount rate.............................................. 8.5%  7.75% 7.0%
   Expected rate of increase in salaries...................... 4.5%   4.5% 4.5%
   Expected long-term rate of return on plan assets........... 9.0%   9.0% 9.0%
</TABLE>

   In Fiscal 1996, the Company recognized one-time charges of $857 from the
divestiture of subsidiaries, which resulted in a recognition of prior service
costs, and $84 from the early retirement window program at the Company's
corporate office. The reduction in liabilities due from the cessation of
future salary increases is not

                                     F-21
<PAGE>

            THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

                     (In thousands, except per share data)
immediately recognizable in income, but will be used as an offset against
existing unrecognized losses. The Company will have a future savings benefit
from a lower net periodic pension cost due to the amortization of a smaller
unrecognized loss.

   The following table sets forth the funded status and amounts recognized in
the Company's consolidated balance sheets at June 30, 1997 and 1998, for the
plans:

<TABLE>
<CAPTION>
                                                           June 30,  June 30,
                                                             1997      1998
                                                           --------  --------
   <S>                                                     <C>       <C>
   Actuarial present value of benefit obligations:
     Vested............................................... $198,300  $212,837
     Nonvested............................................    7,461     8,120
                                                           --------  --------
     Accumulated benefit obligation.......................  205,761   220,957
     Effect of projected future compensation increases....      683     1,650
                                                           --------  --------
     Projected benefit obligation.........................  206,444   222,607
     Plan assets at fair value............................  237,480   261,097
                                                           --------  --------
     Plan assets in excess of projected benefit obliga-
      tions...............................................   31,036    38,490
     Unrecognized net loss................................   29,592    23,798
     Unrecognized prior service cost......................     (571)     (387)
     Unrecognized net transition assets...................     (315)     (258)
                                                           --------  --------
     Prepaid pension cost................................. $ 59,742  $ 61,643
                                                           ========  ========
</TABLE>

   Plan assets include Class A Common Stock of the Company valued at a fair
market value of $26,287 and $16,167 at June 30, 1997 and 1998, respectively.
Substantially all of the plan assets are invested in listed stocks and bonds.

 Postretirement Health Care Benefits

   The Company provides health care benefits for most retired employees.
Postretirement health care expense from continuing operations totaled $779,
$642, and $804 for 1996, 1997 and 1998, respectively. The Company accrual was
approximately $34,965 and $33,062 as of June 30, 1997 and 1998, respectively,
for postretirement health care benefits related to discontinued operations.
This represents the cumulative discounted value of the long-term obligation
and includes interest expense of $3,877, $3,349, and $3,714 for the years
ended June 30, 1996, 1997 and 1998, respectively. The components of expense in
Fiscal 1996, 1997 and 1998 are as follows:

<TABLE>
<CAPTION>
                                                          1996    1997    1998
                                                         ------  ------  ------
   <S>                                                   <C>     <C>     <C>
   Service cost of benefits earned...................... $  281  $  140  $  166
   Interest cost on liabilities.........................  4,377   3,940   3,979
   Net amortization and deferral........................     (2)    (89)    373
                                                         ------  ------  ------
   Net periodic postretirement benefit cost............. $4,656  $3,991  $4,518
                                                         ======  ======  ======
</TABLE>

   A one-time credit of $3,938, resulting from the divestitures of
subsidiaries, was offset by $4,361 from DME's accumulated postretirement
benefit obligation for active employees, which was transferred to CMI as part
of the sale. The Company recognized the net effect of $423 as an expense in
1996.

                                     F-22
<PAGE>

            THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

                     (In thousands, except per share data)

   The following table sets forth the funded status for the Company's
postretirement health care benefit plans at June 30:

<TABLE>
<CAPTION>
                                                                 1997    1998
                                                                ------- -------
   <S>                                                          <C>     <C>
   Accumulated postretirement benefit obligations:
     Retirees.................................................. $48,145 $54,654
     Fully eligible active participants........................     390     632
     Other active participants.................................   2,335   2,911
                                                                ------- -------
     Accumulated postretirement benefit obligation.............  50,870  58,197
     Unrecognized prior service cost...........................      --    (935)
     Unrecognized net loss.....................................   6,173  16,387
                                                                ------- -------
     Accrued postretirement benefit liability.................. $44,697 $42,745
                                                                ======= =======
</TABLE>

   In Fiscal 1998, the Company amended a former subsidiary's medical plan to
increase the retiree's contribution rate to approximately 20% of the
negotiated premium, resulting in a $1,003 decrease to unrecognized prior
service costs.

   The accumulated postretirement benefit obligation was determined using a
discount rate of 7.0%, and a health care cost trend rate of 6.7% for pre-age-
65 and post-age-65 employees, respectively, gradually decreasing to 5.5% in
the year 2003 and thereafter.

   Increasing the assumed health care cost trend rates by 1% would increase
the accumulated postretirement benefit obligation as of June 30, 1998, by
approximately $1,666, and increase the net periodic postretirement benefit
cost by approximately $129 for Fiscal 1998.

10. Income Taxes

   The provision (benefit) for income taxes from continuing operations is
summarized as follows:

<TABLE>
<CAPTION>
                                                     1996      1997     1998
                                                   --------  --------  -------
<S>                                                <C>       <C>       <C>
Current:
  Federal......................................... $(40,640) $  5,612  $(4,860)
  State...........................................    1,203     1,197      500
  Foreign.........................................   (3,805)      (49)   3,893
                                                   --------  --------  -------
                                                    (43,242)    6,760     (467)
Deferred:
  Federal.........................................   17,060   (15,939)  46,092
  State...........................................   (3,657)    3,444    3,034
                                                   --------  --------  -------
                                                     13,403   (12,495)  49,126
                                                   --------  --------  -------
Net tax provision (benefit)....................... $(29,839) $ (5,735) $48,659
                                                   ========  ========  =======
</TABLE>

                                     F-23
<PAGE>

            THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

                     (In thousands, except per share data)

   The income tax provision (benefit) for continuing operations differs from
that computed using the statutory Federal income tax rate of 35%, in Fiscal
1996, 1997 and 1998, for the following reasons:

<TABLE>
<CAPTION>
                                                     1996     1997     1998
                                                   --------  -------  -------
<S>                                                <C>       <C>      <C>
Computed statutory amount......................... $(22,713) $(1,751) $43,188
State income taxes, net of applicable federal tax
 benefit..........................................      782      778    4,362
Nondeductible acquisition valuation items.........    1,329    1,064    1,204
Tax on foreign earnings, net of tax credits.......    1,711   (1,938)  (1,143)
Difference between book and tax basis of assets
 acquired and liabilities assumed.................    1,040   (1,102)   4,932
Revision of estimate for tax accruals.............   (3,500)  (5,335)  (3,905)
Other.............................................   (8,488)   2,549       21
                                                   --------  -------  -------
Net tax provision (benefit)....................... $(29,839) $(5,735) $48,659
                                                   ========  =======  =======
</TABLE>

   The following table is a summary of the significant components of the
Company's deferred tax assets and liabilities, and deferred provision or
benefit for the following periods:

<TABLE>
<CAPTION>
                            1996        1997                  1998
                          Deferred    Deferred              Deferred
                         (Provision) (Provision) June 30,  (Provision) June 30,
                           Benefit     Benefit     1997      Benefit     1998
                         ----------- ----------- --------  ----------- ---------
<S>                      <C>         <C>         <C>       <C>         <C>
Deferred tax assets:
  Accrued expenses......  $ (1,643)    $   504   $  6,440   $ (3,853)  $   2,587
  Asset basis
   differences..........     1,787      (1,492)       572      7,540       8,112
  Inventory.............        --       2,198      2,198     (2,198)         --
  Employee compensation
   and benefits.........       (26)       (267)     5,141        (55)      5,086
  Environmental
   reserves.............      (737)     (1,253)     3,259        207       3,466
  Loss and credit
   carryforward.........   (23,229)     (8,796)        --         --          --
  Postretirement
   benefits.............    (1,273)        138     19,472     (1,338)     18,134
  Other.................     2,186       2,079      7,598      4,506      12,104
                          --------     -------   --------   --------   ---------
                           (22,935)     (6,889)    44,680      4,809      49,489
Deferred tax
 liabilities:
  Asset basis
   differences..........    16,602      (3,855)   (26,420)   (54,012)    (80,432)
  Inventory.............     4,684       2,010        --      (1,546)     (1,546)
  Pensions..............     1,516      (1,038)   (19,281)        95     (19,186)
  Other.................   (13,270)     22,267     (7,240)     1,528      (5,712)
                          --------     -------   --------   --------   ---------
                             9,532      19,384    (52,941)   (53,935)   (106,876)
                          --------     -------   --------   --------   ---------
Net deferred tax
 liability..............  $(13,403)    $12,495   $ (8,261)  $(49,126)  $ (57,387)
                          ========     =======   ========   ========   =========
</TABLE>

                                     F-24
<PAGE>

            THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

                     (In thousands, except per share data)

   The amounts included in the balance sheet are as follows:

<TABLE>
<CAPTION>
                                                             June 30,  June 30,
                                                               1997      1998
                                                             --------  --------
   <S>                                                       <C>       <C>
   Prepaid expenses and other current assets:
     Current deferred....................................... $11,307   $    --
                                                             =======   =======
   Income taxes payable:
     Current deferred....................................... $(2,735)  $34,553
     Other current..........................................   8,598    (6,242)
                                                             -------   -------
                                                             $ 5,863   $28,311
                                                             =======   =======
   Noncurrent income tax liabilities:
     Noncurrent deferred.................................... $22,303   $22,834
     Other noncurrent.......................................  19,710    72,342
                                                             -------   -------
                                                             $42,013   $95,176
                                                             =======   =======
</TABLE>

   The 1996, 1997 and 1998 net tax benefits include the results of reversing
$3,500, $5,335, and $3,905 respectively, of federal income taxes previously
provided for due to a change in the estimate of required tax accruals.

   Domestic income taxes, less available credits, are provided on the
unremitted income of foreign subsidiaries and affiliated companies, to the
extent the Company intends to repatriate such earnings. No domestic income
taxes or foreign withholding taxes are provided on the undistributed earnings
of foreign subsidiaries and affiliates, which are considered permanently
invested, or which would be offset by allowable foreign tax credits. At June
30, 1998, the amount of domestic taxes payable upon distribution of such
earnings was not significant.

   In the opinion of management, adequate provision has been made for all
income taxes and interest, and any liability that may arise for prior periods
will not have a material effect on the financial condition or results of
operations of the Company.

11. Equity Securities

   On December 19, 1997, the Company completed a secondary offering of public
securities. The offering consisted of the issuance of 3,000,000 shares of the
Company's Class A Common Stock at $20.00 per share (the "Offering").

   In accordance with the terms of the Special-T Acquisition, the Company
issued 1,072,605 restricted shares of the Company's Class A Common Stock in
Fiscal 1998. Additionally, the Company established an employee stock plan to
issue up to 44,900 additional shares of Class A Common Stock to Special-T
employees.

   On March 13, 1998, the Company issued 47,283 restricted shares of the
Company's Class A Common Stock resulting from a cashless exercise of 100,000
warrants by Dunstan Ltd.

   On May 11, 1998, the Company commenced an offer to exchange (the "Exchange
Offer"), for each properly tendered share of Common Stock of Banner, a number
of shares of the Company's Class A Common Stock, par value $0.10 per share,
equal to the quotient of $12.50 divided by $20.675 up to a maximum of
4,000,000 shares of Banner's Common Stock. The Exchange Offer expired on June
9, 1998 and approximately

                                     F-25
<PAGE>

            THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

                     (In thousands, except per share data)
3,659,364 shares of Banner's Common Stock were validly tendered for exchange
and the Company issued approximately 2,212,361 shares Class A Common Stock to
the tendering shareholders. As a result of the Exchange Offer, the Company's
ownership of Banner Common Stock increased to 83.3%. The Company effected the
Exchange Offer to increase its ownership of Banner to more than 80% in order
for the Company to include Banner in its United States consolidated corporate
income tax return.

   The Company had 20,428,591 shares of Class A common stock and 2,624,716
shares of Class B common stock outstanding at June 30, 1998. Class A common
stock is traded on both the New York and Pacific Stock Exchanges. There is no
public market for the Class B common stock. Shares of Class A common stock are
entitled to one vote per share and cannot be exchanged for shares of Class B
common stock. Shares of Class B common stock are entitled to ten votes per
share and can be exchanged, at any time, for shares of Class A common stock on
a share-for-share basis. In Fiscal 1998, 141,259 shares of Class A Common
Stock were issued as a result of the exercise of stock options and
shareholders converted 7,800 shares of Class B common stock into Class A
common stock.

   During Fiscal 1998, the Company issued 36,626 deferred compensation units
("DCU's") pursuant to the Company's stock option deferral plan as a result of
a cashless exercise of 45,000 stock options. Each DCU is represented by one
share of the Company's Treasury Stock and is convertible into a share of the
Company's Class A Common Stock after a specified period of time.

12. Stock Options and Warrants

 Stock Options

   The Company's 1986 Non-Qualified and Incentive Stock Option Plan (the "1986
Plan"), authorizes the issuance of 4,541,000 shares of Class A Common Stock
upon the exercise of stock options issued under the 1986 Plan. At the 1998
Annual Meeting, stockholders will be asked to approve an amendment to increase
the number of shares authorized under the 1986 Plan to 5,141,000 shares of
Class A Common Stock. The purpose of the 1986 Plan is to encourage continued
employment and ownership of Class A Common Stock by officers and key employees
of the Company and its subsidiaries, and provide additional incentive to
promote the success of the Company. The 1986 Plan authorizes the granting of
options at not less than the market value of the common stock at the time of
the grant. The option price is payable in cash or, with the approval of the
Company's Compensation and Stock Option Committee of the Board of Directors,
in shares of common stock, valued at fair market value at the time of
exercise. The options normally terminate five years from the date of grant,
subject to extension of up to 10 years or for a stipulated period of time
after an employee's death or termination of employment. The 1986 plan expires
on April 9, 2006; however, all stock options outstanding as of April 9, 2006
shall continue to be exercisable pursuant to their terms.

   The Company's ten year 1996 Non-Employee Directors Stock Option Plan (the
"1996 NED Plan") authorizes the issuance of 250,000 shares of Class A Common
Stock upon the exercise of stock options issued under the 1996 NED Plan. The
1996 NED Plan authorizes the granting of options at the market value of the
common stock on the date of grant. An initial stock option grant for 30,000
shares of Class A Common Stock will be made to each person who becomes a new
non-employee Director, on such date, with the options to vest 25% each year
from the date of grant. On the date of each annual meeting, each person
elected as a non-employee Director at such meeting will be granted an option
for 1,000 shares of Class A Common Stock, which will vest immediately. The
exercise price is payable in cash or, with the approval of the Stock Option
Committee, in shares

                                     F-26
<PAGE>

            THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

                     (In thousands, except per share data)
of Class A or Class B Common Stock, valued at fair market value at the date of
exercise. All options issued under the 1996 NED Plan will terminate five years
from the date of grant or a stipulated period of time after a Non-Employee
Director ceases to be a member of the Board. The 1996 NED Plan is designed to
maintain the Company's ability to attract and retain highly qualified and
competent persons to serve as outside directors of the Company.

   On November 17, 1994, the Company's stockholders approved the grant of
stock options of 190,000 shares to outside Directors of the Company to replace
expired stock options. These stock options expire five years from the date of
the grant.

   A summary of stock option transactions under the 1986 Plan, the 1996 NED
Plan, and prior plans are presented in the following tables:

<TABLE>
<CAPTION>
                                                                        Weighted
                                                                        Average
                                                                        Exercise
                                                              Shares     Price
                                                             ---------  --------
   <S>                                                       <C>        <C>
   Outstanding at July 1, 1995.............................. 1,699,781   $ 5.14
     Granted................................................   540,078     4.33
     Exercised..............................................  (286,869)    5.26
     Expired................................................  (659,850)    6.06
     Forfeited..............................................   (19,653)    4.30
                                                             ---------   ------
   Outstanding at June 30, 1996............................. 1,273,487     4.27
     Granted................................................   457,350    14.88
     Exercised..............................................  (234,935)    4.79
     Expired................................................    (1,050)    4.59
     Forfeited..............................................    (9,412)    3.59
                                                             ---------   ------
   Outstanding at June 30, 1997............................. 1,485,440     7.46
     Granted................................................   357,250    24.25
     Exercised..............................................  (141,259)    4.70
     Forfeited..............................................   (46,650)    7.56
                                                             ---------   ------
   Outstanding at June 30, 1998............................. 1,654,781   $ 7.46
                                                             =========   ======
   Exercisable at June 30, 1996.............................   399,022   $ 4.59
   Exercisable at June 30, 1997.............................   486,855   $ 4.95
   Exercisable at June 30, 1998.............................   667,291   $ 6.58
</TABLE>

   A summary of options outstanding at June 30, 1998 is presented as follows:

<TABLE>
<CAPTION>
                           Options Outstanding             Options Exercisable
                     -----------------------------------  -----------------------
                                   Weighted    Average                  Weighted
                                   Average    Remaining                 Average
     Range of          Number      Exercise   Contract      Number      Exercise
 Exercise Prices     Outstanding    Price       Life      Exercisable    Price
 ---------------     -----------   --------   ---------   -----------   --------
<S>                  <C>           <C>        <C>         <C>           <C>
$ 3.50  --$8.625        848,791     $ 4.07    1.8 years     516,010      $ 4.05
$13.625 --$16.25        472,240     $14.98    3.4 years     151,281      $15.22
$18.5625--$25.0625      333,750     $24.02    4.1 years          --      $   --
- ------------------    ---------     ------    ---------     -------      ------
$ 3.50  --$25.0625    1,654,781     $ 7.46    3.2 years     667,291      $ 6.58
==================    =========     ======    =========     =======      ======
</TABLE>

                                     F-27
<PAGE>

            THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

                     (In thousands, except per share data)

   The weighted average grant date fair value of options granted during 1996,
1997, and 1998 was $1.95, $6.90, and $11.18, respectively. The fair value of
each option granted is estimated on the grant date using the Black-Scholes
option pricing model. The following significant assumptions were made in
estimating fair value:

<TABLE>
<CAPTION>
                                                     1996      1997      1998
                                                   --------  --------  --------
   <S>                                             <C>       <C>       <C>
   Risk-free interest rate........................ 5.5%-6.6% 6.0%-6.7% 5.4%-6.3%
   Expected life in years.........................     4.27      4.65      4.66
   Expected volatility............................   46%-47%   43%-45%   44%-45%
   Expected dividends.............................     none      none      none
</TABLE>

   The Company recognized compensation expense of $104 as a result of stock
options that were modified in 1998. The Company is applying APB Opinion No. 25
in accounting for its stock option plans. Accordingly, no compensation cost
has been recognized for the granting of stock options in 1996, 1997 or 1998.
If stock options granted in 1996, 1997 and 1998 were accounted for based on
their fair value as determined under SFAS 123, pro forma earnings would be as
follows:

<TABLE>
<CAPTION>
                                                         1996    1997    1998
                                                       -------- ------ --------
   <S>                                                 <C>      <C>    <C>
   Net earnings:
     As reported...................................... $189,706 $1,331 $101,090
     Pro forma........................................  189,460    283   99,817
   Basic earnings per share:
     As reported...................................... $  11.71 $ 0.08 $   5.36
     Pro forma........................................    11.69   0.02     5.30
   Diluted earnings per share:
     As reported...................................... $  11.71 $ 0.08 $   5.14
     Pro forma........................................    11.69   0.02     5.07
</TABLE>

   The pro forma effects of applying SFAS 123 are not representative of the
effects on reported net earnings for future years. The effect of SFAS 123 is
not applicable to awards made prior to 1996 and additional awards in future
years are expected.

 Stock Option Deferral Plan

   On February 9, 1998, the Board adopted a Stock Option Deferral Plan,
subject to approval by the shareholders at the 1998 Annual Meeting. Pursuant
to the Stock Option Deferral Plan, certain officers (at their election) may
defer payment of the "Compensation" they receive in a particular year or years
from the exercise of Company stock options. "Compensation" means the excess
value of a stock option, determined by the difference between the fair market
value of shares issueable upon exercise of a stock option, and the option
price payable upon exercise of the stock option. An officer's deferred
Compensation shall be in the form of "Deferred Compensation Units,"
representing the number of shares of Common Stock that the officer shall be
entitled to receive upon expiration of the deferral period. (The number of
Deferred Compensation Units issueable to an officer is determined by dividing
the amount of the deferred Compensation by the fair market value of the
Company's stock as of the date of deferral.)

 Stock Warrants

   On April 25, 1997, the Company issued warrants to purchase 100,000 shares
of Class A Common Stock, at $12.25 per share, to Dunstan Ltd. as incentive
remuneration for the performance of certain investment banking

                                     F-28
<PAGE>

            THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

                     (In thousands, except per share data)
services. The warrants were earned on a pro-rata basis over a six-month period
ending October 31, 1997. The warrants became exercisable on November 1, 1997,
and on March 13, 1998, the Company issued 47,283 restricted shares of the
Company's Class A Common Stock resulting from the cashless exercise of these
warrants. The Company recorded expenses of $191 and $300 in 1997 and 1998,
respectively, for stock warrants earned based on a grant date fair value of
$5.46.

   Effective as of February 21, 1997, the Company approved the continuation of
an existing warrant to Stinbes Limited (an affiliate of Jeffrey Steiner) to
purchase 375,000 shares of the Company's Class A or Class B Common Stock at
$7.67 per share. The warrant was modified to extend the exercise period from
March 13, 1997, to March 13, 2002, and to increase the exercise price per
share by $.002 for each day subsequent to March 13, 1997, but fixed at $7.80
per share after June 30, 1997. In addition, the warrant was modified to
provide that the warrant may not be exercised except within the following
window periods: (i) within 365 days after the merger of STFI with AT&T
Corporation, MCI Communications, Worldcom Inc., Teleport Communications Group,
Inc., or Intermedia Communications Inc.; (ii) within 365 days after a change
of control of the Company, as defined in the Company's Credit Agreement; or
(iii) within 365 days after a change of control of Banner, as defined in the
Banner Credit Agreement. The payment of the warrant price may be made in cash
or in shares of the Company's Class A or Class B Common Stock, valued at fair
market value at the time of exercise, or combination thereof. In no event may
the warrant be exercised after March 13, 2002. As a result of the STFI
Disposition, these warrants became exercisable through March 9, 1999.
Accordingly, the Company recognized a charge of $5,606 in 1998.

   On November 9, 1995, the Company issued warrants to purchase 500,000 shares
of Class A Common Stock, at $9.00 per share, to Peregrine Direct Investments
Limited ("Peregrine"), in exchange for a standby commitment it received on
November 8, 1995, from Peregrine. The Company elected not to exercise its
rights under the Peregrine commitment. The warrants are immediately
exercisable and will expire on November 8, 2000.

   On February 21, 1996, the Company issued warrants to purchase 25,000 shares
of Class A Common Stock, at $9.00 per share, to a non-employee for services
provided in connection with the Company's various dealings with Peregrine. The
warrants issued are immediately exercisable and will expire on November 8,
2000.

   The Company recorded nonrecurring expenses of $1,148 for the grant date
fair value of the stock warrants issued in 1996. The warrants issued in 1996
were outstanding at June 30, 1998.

13. Earnings Per Share

   Effective December 28, 1997, the Company adopted Statement of Financial
Accounting Standards No. 128, "Earnings Per Share" ("SFAS 128"). This
statement replaces the previously reported primary and fully diluted earnings
(loss) per share with basic and diluted earnings (loss) per share. Unlike
primary earnings (loss) per share, basic earnings (loss) per share excludes
any diluted effects of options. Diluted earnings (loss) per share is very
similar to the previously reported fully diluted earnings (loss) per share.
All earnings (loss) per share have been restated to conform to the
requirements of SFAS 128.

                                     F-29
<PAGE>

            THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

                     (In thousands, except per share data)

   The following table illustrates the computation of basic and diluted
earnings (loss) per share:

<TABLE>
<CAPTION>
                                                      1996       1997    1998
                                                  ------------  ------- -------
<S>                                               <C>           <C>     <C>
Basic earnings per share:
  Earnings (loss) from continuing operations..... $    (32,186) $ 1,816 $52,399
                                                  ============  ======= =======
  Weighted average common shares outstanding.....       16,206   16,539  18,834
                                                  ============  ======= =======
  Basic earnings per share:
  Basic earnings (loss) from continuing
   operations per share.......................... $      (1.98) $  0.11 $  2.78
                                                  ============  ======= =======
Diluted earnings per share:
  Earnings (loss) from continuing operations..... $    (32,186) $ 1,816 $52,399
                                                  ============  ======= =======
Weighted average common shares outstanding.......       16,206   16,539  18,834
  Diluted effect of options...................... Antidilutive      449     546
  Diluted effect of warrants..................... Antidilutive      333     289
                                                  ------------  ------- -------
  Total shares outstanding.......................       16,206   17,321  19,669
                                                  ============  ======= =======
  Diluted earnings (loss) from continuing
   operations per share.......................... $      (1.98) $  0.11 $  2.66
                                                  ============  ======= =======
</TABLE>

   The computation of diluted earnings (loss) from continuing operations per
share for 1996 excluded the effect of incremental common shares attributable
to the potential exercise of common stock options outstanding and warrants
outstanding, because their effect was antidilutive. No adjustments were made
to earnings per share calculations for discontinued operations and
extraordinary items.

14. Fair Value of Financial Instruments

   Statement of Financial Accounting Standards No. 107 ("SFAS 107"),
"Disclosures about Fair Value of Financial Instruments", requires disclosures
of fair value information about financial instruments, whether or not
recognized in the balance sheet, for which it is practicable to estimate that
value. In cases where quoted market prices are not available, fair values are
based on estimates using present value or other valuation techniques. Those
techniques are significantly affected by the assumptions used, including
discount rate and estimates of future cash flows. In that regard, the derived
fair value estimates cannot be substantiated by comparison to independent
markets and, in many cases, could not be realized in immediate settlement of
the instrument. SFAS 107 excludes certain financial instruments and all non-
financial instruments from its disclosure requirements. Accordingly, the
aggregate fair value amounts presented do not represent the underlying value
of the Company.

   The following methods and assumptions were used by the Company in
estimating its fair value disclosures for financial instruments:

   The carrying amount reported in the balance sheet approximates the fair
value for cash and cash equivalents, short-term borrowings, current maturities
of long-term debt, and all other variable rate debt (including borrowings
under the Credit Agreements).

   Fair values for equity securities, and long-term public debt issued by the
Company are based on quoted market prices, where available. For equity
securities not actively traded, fair values are estimated by using quoted
market prices of comparable instruments or, if there are no relevant
comparable instruments, on pricing models or formulas using current
assumptions. The fair value of limited partnerships, other investments, and
notes

                                     F-30
<PAGE>

            THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

                     (In thousands, except per share data)
receivable are estimated by discounting expected future cash flows using a
current market rate applicable to the yield, considering the credit quality
and maturity of the investment.

   The fair value for the Company's other fixed rate long-term debt is
estimated using discounted cash flow analyses, based on the Company's current
incremental borrowing rates for similar types of borrowing arrangements.

   Fair values for the Company's other off-balance-sheet instruments (letters
of credit, commitments to extend credit, and lease guarantees) are based on
fees currently charged to enter into similar agreements, taking into account
the remaining terms of the agreements and the counter parties' credit
standing. The fair value of the Company's other off-balance-sheet instruments
at June 30, 1998 was not material.

   The carrying amounts and fair values of the Company's financial instruments
at June 30, 1997 and 1998 are as follows:

<TABLE>
<CAPTION>
                                              June 30, 1997     June 30, 1998
                                            ----------------- -----------------
                                            Carrying   Fair   Carrying   Fair
                                             Amount   Value    Amount   Value
                                            -------- -------- -------- --------
<S>                                         <C>      <C>      <C>      <C>
Cash and cash equivalents.................. $ 19,420 $ 19,420 $ 49,601 $ 49,601
Investment securities:
  Short-term equity securities.............   16,094   16,122    3,907    3,907
  Short-term other investments.............    9,553    9,592       55      193
  Long-term equity securities..............       --       --  234,307  234,307
  Long-term other investments..............    4,120    4,617    1,128    1,128
Notes receivable:
  Long-term................................    1,300    1,300      850      850
  Short-term debt..........................   15,529   15,529   17,811   17,811
Long-term debt:
  Bank credit agreement....................  177,250  177,250  290,800  290,800
  Senior notes and subordinated
   debentures..............................  261,233  270,995       --       --
  Industrial revenue bonds.................    1,500    1,500    1,500    1,500
  Capitalized leases.......................    1,897    1,897      923      923
  Other....................................    6,835    6,835    5,033    5,033
</TABLE>

                                     F-31
<PAGE>

            THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

                     (In thousands, except per share data)

15. Restructuring Charges

   In Fiscal 1996, the Company recorded restructuring charges in the Aerospace
Fasteners segment in the categories shown below. All costs classified as
restructuring were the direct result of formal plans to close plants, to
terminate employees, or to exit product lines. Substantially all of these
plans have been executed. Other than a reduction in the Company's existing
cost structure and manufacturing capacity, none of the restructuring charges
resulted in future increases in earnings or represented an accrual of future
costs. The costs included in restructuring were predominately nonrecurring in
nature and consisted of the following significant components:

<TABLE>
<S>                                                                      <C>
Write down of inventory to net realizable value related to discontinued
 product lines (a).....................................................  $  156
Write down of fixed assets related to discontinued product lines.......     270
Severance benefits for terminated employees (substantially all paid
 within twelve months).................................................   1,368
Plant closings facility costs (b)......................................     389
Contract termination claims............................................     136
                                                                         ------
                                                                         $2,319
                                                                         ======
</TABLE>
- --------
(a) Write down was required because product line was discontinued.
(b) Includes lease settlements, write-off of leasehold improvements,
    maintenance, restoration and clean up costs.

16. Extraordinary Items

   In Fiscal 1998 the Company recognized an extraordinary loss of $6,730, net
of tax, to write-off the remaining deferred loan fees and original issue
discounts associated with early extinguishment of the Company's indebtedness
pursuant to the Public Debt Repayment and refinancing of the FHC and RHI
Credit Agreement facilities (See Note 8).

   During Fiscal 1996, the Company used the Merger transaction and cash
available to retire fully all of the FII's 12 1/4% senior notes ("Senior
Notes"), FII's 9 3/4% subordinated debentures due 1998, and bank loans under a
credit agreement of a former subsidiary of the Company, VSI Corporation. The
redemption of the Senior Notes at a premium, consent fees paid to holders of
the Senior Notes, the write off of the original issue discount on FII 9 3/4%
subordinated debentures and the write off of the remaining deferred loan fees
associated with the issuance of the debt retired, resulted in an extraordinary
loss of $10,436, net of a tax benefit, in 1996.

17. Related Party Transactions

   The Company and its subsidiaries are all parties to a tax sharing agreement
whereby the Company files a consolidated federal income tax return. Each
subsidiary makes payments to the Company based on the amount of federal income
taxes, if any, the subsidiary would have paid if it had filed a separate tax
return.

   The Company and Banner paid for a chartered aircraft used from time to time
for business related travel. The owner of the chartered aircraft is a company
51% owned by an immediate family member of Mr. Jeffrey Steiner. Cost for such
flights charged to the Company and Banner are comparable to those charged in
arm's length transactions between unaffiliated third parties.

   The Company and Banner prepaid hours for a chartered helicopter used from
time to time for business related travel. The owner of the chartered
helicopter is a company controlled by Mr. Jeffrey Steiner. Cost for such
flights charged to the Company and Banner are comparable to those charged in
arm's length transactions between unaffiliated third parties.

                                     F-32
<PAGE>

            THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

                     (In thousands, except per share data)

   Prior to the consolidation of Banner on February 25, 1996, the Aerospace
Fasteners segment had sales to Banner of $3,663 in 1996.

18. Leases

   The Company holds certain of its facilities and equipment under long-term
leases. The minimum rental commitments under non-cancelable operating leases
with lease-terms in excess of one year, for each of the five years following
June 30, 1998, are as follows: $3,174 for 1999, $4,145 for 2000, $3,400 for
2001, $2,217 for 2002 and $1,526 for 2003. Rental expense on operating leases
from continuing operations for Fiscal 1996, 1997 and 1998 was $6,197, $4,928,
and $8,610, respectively. Minimum commitments under capital leases for each of
the five years following June 30, 1998, are $322 for 1999, $275 for 2000, $238
for 2001, $164 for 2002, and $143 for 2003, respectively. At June 30, 1998,
the present value of capital lease obligations was $923. At June 30, 1998,
capital assets leased, included in property, plant, and equipment consisted
of:

<TABLE>
      <S>                                                               <C>
      Buildings and improvements....................................... $    70
      Machinery and equipment..........................................   5,272
      Furniture and fixtures...........................................     197
      Less: Accumulated depreciation...................................  (2,898)
                                                                        -------
                                                                        $ 2,641
                                                                        =======
</TABLE>

19. Contingencies

 Government Claims

   The Corporate Administrative Contracting Officer (the "ACO"), based upon
the advice of the United States Defense Contract Audit Agency, has made a
determination that Fairchild Industries, Inc. ("FII"), a former subsidiary of
the Company, did not comply with Federal Acquisition Regulations and Cost
Accounting Standards in accounting for (i) the 1985 reversion to FII of
certain assets of terminated defined benefit pension plans, and (ii) pension
costs upon the closing of segments of FII's business. The ACO has directed FII
to prepare cost impact proposals relating to such plan terminations and
segment closings and, following receipt of such cost impact proposals, may
seek adjustments to contract prices. The ACO alleges that substantial amounts
will be due if such adjustments are made, however, an estimate of the possible
loss or range of loss from the ACO's assertion cannot be made. The Company
believes it has properly accounted for the asset reversions in accordance with
applicable accounting standards. The Company has held discussions with the
government to attempt to resolve these pension accounting issues.

 Environmental Matters

   The Company's operations are subject to stringent Government imposed
environmental laws and regulations concerning, among other things, the
discharge of materials into the environment and the generation, handling,
storage, transportation and disposal of waste and hazardous materials. To
date, such laws and regulations have not had a material effect on the
financial condition, results of operations, or net cash flows of the Company,
although the Company has expended, and can be expected to expend in the
future, significant amounts for investigation of environmental conditions and
installation of environmental control facilities, remediation of environmental
conditions and other similar matters, particularly in the Aerospace Fasteners
segment.

                                     F-33
<PAGE>

            THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

                     (In thousands, except per share data)

   In connection with its plans to dispose of certain real estate, the Company
must investigate environmental conditions and may be required to take certain
corrective action prior or pursuant to any such disposition. In addition,
management has identified several areas of potential contamination at or from
other facilities owned, or previously owned, by the Company, that may require
the Company either to take corrective action or to contribute to a clean-up.
The Company is also a defendant in certain lawsuits and proceedings seeking to
require the Company to pay for investigation or remediation of environmental
matters and has been alleged to be a potentially responsible party at various
"Superfund" sites. Management of the Company believes that it has recorded
adequate reserves in its financial statements to complete such investigation
and take any necessary corrective actions or make any necessary contributions.
No amounts have been recorded as due from third parties, including insurers,
or set off against, any liability of the Company, unless such parties are
contractually obligated to contribute and are not disputing such liability.

   As of June 30, 1998, the consolidated total recorded liabilities of the
Company for environmental matters approximated $8,659, which represented the
estimated probable exposures for these matters. It is reasonably possible that
the Company's total exposure for these matters could be approximately $14,995.

 Other Matters

   The Company is involved in various other claims and lawsuits incidental to
its business, some of which involve substantial amounts. The Company, either
on its own or through its insurance carriers, is contesting these matters. In
the opinion of management, the ultimate resolution of the legal proceedings,
including those aforementioned, will not have a material adverse effect on the
financial condition, or future results of operations or net cash flows of the
Company.

                                     F-34
<PAGE>

            THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

                     (In thousands, except per share data)

20. Business Segment Information

   The Company reports in two principal business segments. The Aerospace
Fasteners segment includes the manufacture of high performance specialty
fasteners and fastening systems. The Aerospace Distribution segment
distributes a wide range of aircraft parts and related support services to the
aerospace industry. The results of Fairchild Technologies, which is primarily
engaged in the designing and manufacturing of capital equipment and systems
for recordable compact disc and advance semiconductor manufacturing, were
previously reported under Corporate and Other, along with the results of two
smaller operations. Fairchild Technologies is now recorded in discontinued
operations.

   The Company's financial data by business segment is as follows:

<TABLE>
<CAPTION>
                                                 1996       1997        1998
                                               --------  ----------  ----------
<S>                                            <C>       <C>         <C>
Sales:
  Aerospace Fasteners......................... $218,059  $  269,026  $  387,236
  Aerospace Distribution (a)..................  129,973     411,765     358,431
  Corporate and Other.........................    7,046      15,185       5,760
  Eliminations (b)............................   (5,842)    (15,213)    (10,251)
                                               --------  ----------  ----------
Total Sales................................... $349,236  $  680,763  $  741,176
                                               ========  ==========  ==========
Operating Income (Loss):
  Aerospace Fasteners (c)..................... $    135  $   17,390  $   32,722
  Aerospace Distribution (a)..................    5,625      30,891      20,330
  Corporate and Other.........................  (17,046)    (14,782)     (7,609)
                                               --------  ----------  ----------
Operating Income (Loss)....................... $(11,286) $   33,499  $   45,443
                                               ========  ==========  ==========
Capital Expenditures:
  Aerospace Fasteners......................... $  3,841  $    8,964  $   31,221
  Aerospace Distribution......................    1,556       4,787       3,812
  Corporate and Other.........................      283       1,263         996
                                               --------  ----------  ----------
Total Capital Expenditures.................... $  5,680  $   15,014  $   36,029
                                               ========  ==========  ==========
Depreciation and Amortization:
  Aerospace Fasteners......................... $ 14,916  $   16,112  $   16,260
  Aerospace Distribution......................    1,341       5,138       3,412
  Corporate and Other.........................    4,788       3,057         364
                                               --------  ----------  ----------
Total Depreciation and Amortization........... $ 21,045  $   24,307  $   20,036
                                               ========  ==========  ==========
Identifiable Assets at June 30:
  Aerospace Fasteners......................... $252,200  $  346,533  $  427,927
  Aerospace Distribution......................  329,477     428,436     452,397
  Corporate and Other.........................  411,721     277,697     276,935
                                               --------  ----------  ----------
Total Identifiable Assets..................... $993,398  $1,052,666  $1,157,259
                                               ========  ==========  ==========
</TABLE>
- --------
(a) Effective February 25, 1996, the Company became the majority shareholder
    of Banner Aerospace, Inc. and, accordingly, began consolidating their
    results.
(b) Represents intersegment sales from the Aerospace Fasteners segment to the
    Aerospace Distribution segment.
(c) Includes restructuring charges of $2.3 million in Fiscal 1996.

                                     F-35
<PAGE>

            THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

                     (In thousands, except per share data)

21. Foreign Operations and Export Sales

   The Company's operations are located primarily in the United States and
Europe. Inter-area sales are not significant to the total sales of any
geographic area. The Company's financial data by geographic area is as
follows:

<TABLE>
<CAPTION>
                                                  1996       1997       1998
                                                --------  ---------- ----------
<S>                                             <C>       <C>        <C>
Sales by Geographic Area:
  United States...............................  $292,136  $  580,453 $  613,325
  Europe......................................    56,723     100,310    127,851
  Other.......................................       377          --         --
                                                --------  ---------- ----------
Total Sales...................................  $349,236  $  680,763 $  741,176
                                                ========  ========== ==========
Operating Income (Loss) by Geographic Area:
  United States...............................  $(12,175) $   27,489 $   28,575
  Europe......................................     1,037       6,010     16,868
  Other.......................................      (148)         --         --
                                                --------  ---------- ----------
Total Operating Income (Loss).................  $(11,286) $   33,499 $   45,443
                                                ========  ========== ==========
Identifiable Assets by Geographic Area at June
 30:
  United States...............................  $929,649  $  855,233 $  903,054
  Europe......................................    63,749     197,433    254,205
                                                --------  ---------- ----------
Total Identifiable Assets.....................  $993,398  $1,052,666 $1,157,259
                                                ========  ========== ==========
</TABLE>

   Export sales are defined as sales to customers in foreign countries by the
Company's domestic operations. Export sales amounted to the following:

<TABLE>
<CAPTION>
                                                        1996     1997     1998
                                                       ------- -------- --------
<S>                                                    <C>     <C>      <C>
Export Sales
  Europe.............................................. $27,330 $ 48,187 $ 68,515
  Asia (excluding Japan)..............................   6,766   21,221   19,744
  Canada..............................................   8,878   17,797   16,426
  Japan...............................................  11,958   19,819   12,056
  South America.......................................   2,118    4,414   11,038
  Other...............................................   6,447   11,493   10,340
                                                       ------- -------- --------
Total Export Sales.................................... $63,497 $122,931 $138,119
                                                       ======= ======== ========
</TABLE>

                                     F-36
<PAGE>

            THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

                     (In thousands, except per share data)

22. Quarterly Financial Data (unaudited)

   The following table of quarterly financial data has been prepared from the
financial records of the Company without audit, and reflects all adjustments
which are, in the opinion of management, necessary for a fair presentation of
the results of operations for the interim periods presented:

<TABLE>
<CAPTION>
                            Sept. 29    Dec. 29       March 30     June 30
                            --------    --------      --------     --------
<S>                         <C>         <C>           <C>          <C>
Fiscal 1997 quarters ended
  Net sales................ $138,244    $152,461      $179,436     $210,622
  Gross profit.............   37,092      36,785        47,552       59,915
  Earnings (loss) from
   continuing operations...   (3,797)     (1,960)         (117)       7,690
    per basic share........    (0.22)      (0.12)        (0.01)        0.47
    per diluted share......    (0.22)      (0.15)        (0.01)        0.44
  Earnings (loss) from
   discontinued operations,
   net.....................     (821)     (1,017)          157        1,196
    per basic share........    (0.05)      (0.06)         0.01         0.07
    per diluted share......    (0.05)      (0.06)         0.01         0.07
  Net earnings (loss)......   (4,618)     (2,977)           40        8,886
    per basic share........    (0.27)      (0.18)           --         0.54
    per diluted share......    (0.27)      (0.18)           --         0.51
  Market price range of
   Class A Stock:
    High...................       17         17 3/8        15 3/8        18
    Low....................      12 1/4      14 3/8        12 7/8       11 5/8
    Close..................       16         14 5/8        13 3/8        18
<CAPTION>
                            Sept. 28    Dec. 28       March 29     June 30
                            --------    --------      --------     --------
<S>                         <C>         <C>           <C>          <C>
Fiscal 1998 quarters ended
  Net sales................ $194,362    $208,616      $164,164     $174,034
  Gross profit.............   46,329      56,822        37,790       45,565
  Earnings (loss) from
   continuing operations...    1,229      (4,605)       50,418        5,357
    per basic share........     0.07       (0.27)         2.52         0.25
    per diluted share......     0.07       (0.27)         2.41         0.24
  Loss from discontinued
   operations, net.........     (737)     (1,945)       (1,578)         (36)
    Per basic share........    (0.04)      (0.11)        (0.08)        0.24
    Per diluted share......    (0.04)      (0.11)        (0.08)        0.44
  Gain (loss) from disposal
   of discontinued
   operations, net.........       --      29,974        46,548      (16,805)
    Per basic share........       --        1.75          2.32        (0.78)
    Per diluted share......       --        1.75          2.23        (0.76)
  Extraordinary items,
   net.....................       --      (3,024)       (3,701)          (5)
    Per basic share........       --       (0.18)        (0.18)           -
    Per diluted share......       --       (0.18)        (0.18)           -
  Net earnings (loss)......      492      20,400        91,687      (11,489)
    Per basic share........     0.03        1.19          4.58        (0.53)
    per diluted share......     0.03        1.19          4.38        (0.52)
  Market price range of
   Class A Stock:
    High...................      28 3/8      28 11/16       25           23
    Low....................       17         19 5/16       19 7/16      18 3/16
    Close..................      26 7/8      21 1/2        21 1/4       20 3/16
</TABLE>

                                      F-37
<PAGE>

            THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

                     (In thousands, except per share data)
23. Subsequent Events

 The Solair Disposition

   On December 31, 1998, Banner consummated the sale of Solair, Inc., its
largest subsidiary in the rotables group, to Kellstrom Industries, Inc., in
exchange for approximately $60.4 million in cash and a warrant to purchase
300,000 shares of common stock of Kellstrom. In December 1998, Banner recorded
a $19.3 million pre-tax loss from the sale of Solair. This loss was included
in cost of goods sold as it was primarily attributable to the bulk sale of
inventory at prices below the carrying amount of inventory.

 The AlliedSignal Claim

   In connection with the disposition of Banner's hardware business, the
Company received notice on January 12, 1999 from AlliedSignal making
indemnification claims against the Company for $18.9 million. Although the
Company believes that the amount of the claim is far in excess of any amount
that AlliedSignal is entitled to recover from the Company, the Company is in
the process of reviewing such claims and is unable to predict the ultimate
outcome of such matter.

 The KTI Acquisition

   On April 20, 1999, the Company completed the acquisition of all of Kaynar
Technologies, Inc. ("KTI") capital stock for approximately $222 million and
assumed approximately $103 million of KTI's existing debt, the majority of
which was refinanced at closing. In addition, the Company paid $28 million for
a covenant not to compete from KTI's largest preferred shareholder. The
acquisition was financed with existing cash, the sale of $225 million of 10
3/4% senior subordinated notes due 2009 (the "Notes") and a new bank credit
facility.

 The Banner Merger

   On April 8, 1999, the Company acquired the remaining 15% of the outstanding
common and preferred stock of Banner not already owned by the Company, through
the merger (the "Banner Merger") of Banner with one of the Company's
subsidiaries. Under the terms of the Banner Merger, each share of Banner's
preferred stock was converted into the right to receive one share of Banner
common stock and each share of Banner common stock (other than those owned by
the Company) was converted into the right to receive 0.7885 shares of the
Company's Class A common stock. The Company issued 2,981,412 shares of Class A
common stock as a result of the Banner Merger. Banner is now our wholly-owned
subsidiary of the Company.

 New Credit Facility

   Simultaneous with the consummation of the KTI Acquisition and the sale of
the Notes, we entered into a new $325.0 million credit facility (the "New
Credit Facility") which consists of a $225.0 million term loan, and a $100.0
million revolving credit facility of which approximately $31.5 million was
drawn upon the acquisition of KTI (excluding approximately $19.0 million of
outstanding letters of credit). The term loan bears interest at LIBOR plus
3.25% and the revolving credit facility bears interest at LIBOR plus 3.0%.
Additionally, the revolving credit facility is subject to a non-use fee of
1/2%. The term loan matures on April 30, 2006 and the revolving credit
facility matures on April 30, 2005.

 Technologies

   During the third quarter of 1999, the Technologies semiconductor equipment
group ceased all manufacturing activities, informed customers and business
partners that it has ceased operations, and significantly reduced its work
force. In May 1999, the Technologies semiconductor equipment group sold
equipment and licenses to Apex.

                                     F-38
<PAGE>

            THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

                     (In thousands, except per share data)

24. Consolidating Financial Statements

   The following financial statements separately show The Fairchild
Corporation and the subsidiaries of The Fairchild Corporation. These
statements are provided to fulfill public reporting requirements and
separately present guarantors of the 10 3/4% Senior Subordinated Notes Due
2009 issued by The Fairchild Corporation (the "Parent Company"). The
guarantors are primarily composed of The Fairchild Corporation's domestic
subsidiaries, excluding Fairchild Technologies, the equity investment in
Nacanco, a real estate development venture, and certain other subsidiaries.

                     CONSOLIDATING STATEMENTS OF EARNINGS
                       FOR THE YEAR ENDED JUNE 30, 1998

<TABLE>
<CAPTION>
                           Parent                 Non                  Fairchild
                          Company   Guarantors Guarantors Eliminations Historical
                          --------  ---------- ---------- ------------ ----------
<S>                       <C>       <C>        <C>        <C>          <C>
Net Sales...............  $     --   $613,324   $138,807   $ (10,955)   $741,176
Costs and expenses
  Cost of sales.........        --    464,942    100,683     (10,955)    554,670
  Selling, general &
   administrative.......     3,516    112,447     19,631          --     135,594
  Amortization of
   goodwill.............       147      4,247      1,075          --       5,469
                          --------   --------   --------   ---------    --------
                             3,663    581,636    121,389     (10,955)    695,733
                          --------   --------   --------   ---------    --------
  Operating income......    (3,663)    31,688     17,418          --      45,443
Net interest expense....    24,048     14,094      4,573          --      42,715
Investment (income)
 loss, net..............      (208)     3,570         --          --       3,362
Nonrecurring income on
 disposition of
 subsidiary.............        --   (124,028)        --          --    (124,028)
                          --------   --------   --------   ---------    --------
Earnings before taxes...   (27,503)   138,052     12,845          --     123,394
Income tax (provision)
 benefit................    10,580    (55,769)    (3,470)         --     (48,659)
Equity in earnings of
 affiliates and
 subsidiaries...........   118,013      1,525      3,044    (118,626)      3,956
Minority interest.......        --    (26,292)        --          --     (26,292)
                          --------   --------   --------   ---------    --------
Earnings (loss) from
 continuing operations..   101,090     57,516     12,419    (118,626)     52,399
Earnings (loss) from
 discontinued
 operations.............        --      2,348     (6,644)         --      (4,296)
Earnings (loss) from
 disposal of
 discontinued
 operations.............        --     95,018    (35,301)         --      59,717
Extraordinary items.....        --     (6,730)        --          --      (6,730)
                          --------   --------   --------   ---------    --------
Net earnings (loss).....  $101,090   $148,152   $(29,526)  $(118,626)   $101,090
                          ========   ========   ========   =========    ========
</TABLE>

                                     F-39
<PAGE>

            THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

                     (In thousands, except per share data)
                          CONSOLIDATING BALANCE SHEET
                                 JUNE 30, 1998

<TABLE>
<CAPTION>
                           Parent                 Non                  Fairchild
                          Company   Guarantors Guarantors Eliminations Historical
                          --------  ---------- ---------- ------------ ----------
<S>                       <C>       <C>        <C>        <C>          <C>
Cash....................  $    (96)  $ 42,271   $  7,426   $      --   $   49,601
Marketable securities...        71      3,891         --          --        3,962
Accounts Receivable
 (including
 intercompany), less
 allowances.............       400     74,158     45,726          --      120,284
Inventory, net..........       --     183,164     34,318          --      217,482
Prepaid and other
 current assets.........    (1,230)    48,145      6,166          --       53,081
Net current assets of
 discontinued
 operations.............        --         --     11,613          --       11,613
                          --------   --------   --------   ---------   ----------
   Total current
    assets..............      (855)   351,629    105,249          --      456,023
Investment in
 Subsidiaries...........   635,044         --         --    (635,044)          --
Net fixed assets........       677     77,678     40,608          --      118,963
Net assets held for
 sale...................        --     23,789         --          --       23,789
Net noncurrent assets of
 discontinued
 operations.............        --         --      8,541          --        8,541
Investments in
 affiliates.............    (6,447)    14,686     19,329          --       27,568
Goodwill................    14,333    120,253     33,721          --      168,307
Deferred loan costs.....     5,168      1,194         --          --        6,362
Prepaid pension assets..        --     61,643         --          --       61,643
Long-term investments...        --    235,435         --          --      235,435
Other assets............    15,863     (8,619)    43,384          --       50,628
                          --------   --------   --------   ---------   ----------
   Total assets.........  $663,783   $877,688   $250,832   $(635,044)  $1,157,259
                          ========   ========   ========   =========   ==========
Bank notes payable &
 current maturities of
 debt...................  $  2,250   $     --   $ 18,415   $      --   $   20,665
Accounts payable
 (including
 intercompany)..........        28     11,293     42,538          --       53,859
Other accrued expenses..    10,165     94,453     16,436          --      121,054
                          --------   --------   --------   ---------   ----------
   Total current
    liabilities.........    12,443    105,746     77,389          --      195,578
Long-term debt, less
 current maturities.....   222,750     67,300      5,352          --      295,402
Other long-term
 liabilities............       470     16,428      6,869          --       23,767
Noncurrent income
 taxes..................   (45,439)   140,262        353          --       95,176
Retiree health care
 liabilities............        --     38,677      3,426          --       42,103
Minority interest in
 subsidiaries...........        --     31,674         --          --       31,674
                          --------   --------   --------   ---------   ----------
   Total liabilities....   190,224    400,087     93,389          --      683,700
Class A common stock....     2,467        200      3,084      (3,084)       2,667
Class B common stock....       263         --         --          --          263
Paid-in-capital.........   (29,476)   224,588    200,656    (200,656)     195,112
Retained earnings.......   513,204    272,846    (43,707)   (431,304)     311,039
Cumulative other
 comprehensive income...      (761)    19,737     (2,590)         --       16,386
Treasury stock, at
 cost...................   (12,138)   (39,770)        --          --      (51,908)
                          --------   --------   --------   ---------   ----------
   Total stockholders'
    equity..............   473,559    477,601    157,443    (635,044)     473,559
                          --------   --------   --------   ---------   ----------
Total liabilities &
 stockholders' equity...  $663,783   $877,688   $250,832   $(635,044)  $1,157,259
                          ========   ========   ========   =========   ==========
</TABLE>

                                      F-40
<PAGE>

            THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

                     (In thousands, except per share data)

                     CONSOLIDATING STATEMENTS OF CASH FLOWS
                        FOR THE YEAR ENDED JUNE 30, 1998

<TABLE>
<CAPTION>
                           Parent                 Non                  Fairchild
                          Company   Guarantors Guarantors Eliminations Historical
                          --------  ---------- ---------- ------------ ----------
<S>                       <C>       <C>        <C>        <C>          <C>
Cash Flows from
 Operating Activities:
Net earnings (loss).....  $101,090   $148,152   $(29,526)  $(118,626)   $101,090
Depreciation and
 amortization...........        72     14,102      5,862          --      20,036
Accretion of discount on
 long-term liabilities..     3,766         --         --          --       3,766
Net gain on disposition
 of subsidiaries........        --   (124,041)        --          --    (124,041)
Net gain on sale of
 discontinued
 operations.............        --   (132,787)        --          --    (132,787)
Extraordinary items net
 of cash payments.......        --     10,347         --          --      10,347
(Gain) loss on sale of
 PP&E...................        --        147         99          --         246
(Undistributed)
 distributed earnings of
 affiliates.............        --        547      1,178          --       1,725
Minority interest.......        --     26,890       (598)         --      26,292
Change in assets and
 liabilities............  (185,098)    65,209    (19,693)    118,626     (20,956)
Non-cash charges and
 working capital changes
 of discontinued
 operations.............        --         --     11,789          --      11,789
                          --------   --------   --------   ---------    --------
Net cash (used for)
 provided by operating
 activities.............   (80,170)     8,566    (30,889)         --    (102,493)
                          --------   --------   --------   ---------    --------
Cash Flows from
 Investing Activities:
Proceeds received from
 (used for) investment
 securities, net........        --     (7,287)        --          --      (7,287)
Purchase of PP&E........        --    (30,220)    (5,809)         --     (36,029)
Proceeds from sale of
 PP&E...................        --        336         --          --         336
Equity investment in
 affiliates.............      (141)    (4,202)        --          --      (4,343)
Minority interest in
 subsidiaries...........        --    (26,383)        --          --     (26,383)
Acquisition of
 subsidiaries, net of
 cash acquired..........        --    (25,445)    (7,350)         --     (32,795)
Net proceeds from sale
 of discontinued
 operations.............        --    167,987         --          --     167,987
Change in net assets
 held for sale..........        --      2,140         --          --       2,140
Investing activities of
 discontinued
 operations.............        --         --     (2,750)         --      (2,750)
                          --------   --------   --------   ---------    --------
Net cash (used for)
 provided by investing
 activities.............      (141)    76,926    (15,909)         --      60,876
                          --------   --------   --------   ---------    --------
Cash Flows from
 Financing Activities:
Proceeds from issuance
 of debt................   225,000     50,523         --          --     275,523
Debt repayment and
 repurchase of
 debentures (including
 intercompany), net.....  (198,867)  (106,899)    47,752          --    (258,014)
Issuance of Class A
 common stock...........    53,848        193         --          --      54,041
Financing activities of
 discontinued
 operations.............        --         --      2,538          --       2,538
                          --------   --------   --------   ---------    --------
Net cash (used for)
 provided by financing
 activities.............    79,981    (56,183)    50,290          --      74,088
                          --------   --------   --------   ---------    --------
Effect of exchange rate
 changes on cash........        --         --     (2,290)         --      (2,290)
                          --------   --------   --------   ---------    --------
Net change in cash......      (330)    29,309      1,202          --      30,181
Cash, beginning of the
 year...................       234     12,962      6,224          --      19,420
                          --------   --------   --------   ---------    --------
Cash, end of the year...  $    (96)  $ 42,271   $  7,426   $      --    $ 49,601
                          ========   ========   ========   =========    ========
</TABLE>

                                      F-41
<PAGE>

            THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

                     (In thousands, except per share data)
                      CONSOLIDATING STATEMENTS OF EARNINGS

                        FOR THE YEAR ENDED JUNE 30, 1997

<TABLE>
<CAPTION>
                           Parent                 Non                  Fairchild
                          Company   Guarantors Guarantors Eliminations Historical
                          --------  ---------- ---------- ------------ ----------
<S>                       <C>       <C>        <C>        <C>          <C>
Net Sales...............  $     --   $593,819   $90,243     $ (3,299)   $680,763
Costs and expenses:
  Cost of sales.........        --    441,534    61,184       (3,299)    499,419
  Selling, general &
   administrative.......     3,925    117,739    21,367           --     143,031
  Amortization of
   goodwill.............       130      4,215       469           --       4,814
                          --------   --------   -------     --------    --------
                             4,055    563,488    83,020       (3,299)    647,264
                          --------   --------   -------     --------    --------
  Operating income......    (4,055)    30,331     7,223           --      33,499
Net interest expense....    25,252     21,556       873           --      47,681
Investment (income)
 loss, net..............       (16)    (6,635)       --           --      (6,651)
Nonrecurring income on
 disposition of
 subsidiary.............        --     (2,528)       --           --      (2,528)
                          --------   --------   -------     --------    --------
Earnings before taxes...   (29,291)    17,938     6,350           --      (5,003)
Income tax (provision)
 benefit................    15,076     (9,872)      531           --       5,735
Equity in earnings of
 affiliates and
 subsidiaries...........    15,546      1,081     3,037      (15,066)      4,598
Minority interest.......        --     (3,514)       --           --      (3,514)
                          --------   --------   -------     --------    --------
Earnings (loss) from
 continuing operations..     1,331      5,633     9,918      (15,066)      1,816
Earnings (loss) from
 discontinued
 operations.............        --      3,149    (3,634)          --        (485)
                          --------   --------   -------     --------    --------
Net earnings (loss).....  $  1,331   $  8,782   $ 6,284     $(15,066)   $  1,331
                          ========   ========   =======     ========    ========
</TABLE>


                                      F-42
<PAGE>

            THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

                     (In thousands, except per share data)
                          CONSOLIDATING BALANCE SHEET
                                 JUNE 30, 1997

<TABLE>
<CAPTION>
                           Parent                 Non                  Fairchild
                          Company   Guarantors Guarantors Eliminations Historical
                          --------  ---------- ---------- ------------ ----------
<S>                       <C>       <C>        <C>        <C>          <C>
Cash....................  $    234   $ 12,962   $  6,224   $      --   $   19,420
Marketable securities...        71     25,576         --          --       25,647
Accounts Receivables
 (including
 intercompany), less
 allowances.............       384    109,971     41,006          --      151,361
Inventory, net..........        --    298,952     24,413          --      323,365
Prepaid and other
 current assets.........       179     31,154      3,157          --       34,490
Net current assets of
 discontinued
 operations.............        --         --     17,884          --       17,884
                          --------   --------   --------   ---------   ----------
    Total current
     assets.............       868    478,615     92,684          --      572,167
Investment in
 Subsidiaries...........   390,355         --         --    (390,355)          --
Net fixed assets........       486     79,085     42,347          --      121,918
Net assets held for
 sale...................        --         --     26,147          --       26,147
Net noncurrent assets of
 discontinued
 operations.............        --         --     14,495          --       14,495
Investments in
 affiliates.............     1,435     33,736     20,507          --       55,678
Goodwill................     4,133    126,573     23,423          --      154,129
Deferred loan costs.....     3,394      5,858         --          --        9,252
Prepaid pension assets..        --     59,742         --          --       59,742
Long-term investments...       492      3,628         --          --        4,120
Other assets............    (1,483)    36,295        206          --       35,018
                          --------   --------   --------   ---------   ----------
    Total assets........  $399,680   $823,532   $219,809   $(390,355)  $1,052,666
                          ========   ========   ========   =========   ==========
Bank notes payable &
 current maturities of
 debt...................  $     --   $ 38,887   $  8,435   $      --   $   47,322
Accounts payable
 (including
 intercompany)..........        15     47,928     27,579          --       75,522
Other accrued expenses..     8,300     68,241     26,640          --      103,181
                          --------   --------   --------   ---------   ----------
    Total current
     liabilities........     8,315    155,056     62,654          --      226,025
Long-term debt, less
 current maturities.....   190,567    221,090      5,265          --      416,922
Other long-term
 liabilities............       797     21,987        838          --       23,622
Noncurrent income
 taxes..................   (29,624)    71,637         --          --       42,013
Retiree healthcare
 liabilities............        --     40,515      2,836          --       43,351
Minority interest in
 subsidiaries...........        --     67,711        598          --       68,309
                          --------   --------   --------   ---------   ----------
    Total liabilities...   170,055    577,996     72,191          --      820,242
Preferred stock.........        --     (1,170)     1,170          --           --
Class A common stock....     2,023         --      3,545      (3,545)       2,023
Class B common stock....       263         --          9          (9)         263
Paid-in-capital.........  (151,620)   222,635    154,587    (154,587)      71,015
Retained earnings.......   390,954     61,184     (9,975)   (232,214)     209,949
Cumulative other
 comprehensive income...       (46)     2,657     (1,718)         --          893
Treasury stock, at
 cost...................   (11,949)   (39,770)        --          --      (51,719)
                          --------   --------   --------   ---------   ----------
    Total stockholders'
     equity.............   229,625    245,536    147,618    (390,355)     232,424
                          --------   --------   --------   ---------   ----------
Total liabilities &
 stockholders' equity...  $399,680   $823,532   $219,809   $(390,355)  $1,052,666
                          ========   ========   ========   =========   ==========
</TABLE>

                                      F-43
<PAGE>

            THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

                     (In thousands, except per share data)

                     CONSOLIDATING STATEMENTS OF CASH FLOWS
                        FOR THE YEAR ENDED JUNE 30, 1997

<TABLE>
<CAPTION>
                           Parent                  Non                  Fairchild
                          Company   Guarantors  Guarantors Eliminations Historical
                          --------  ----------  ---------- ------------ ----------
<S>                       <C>       <C>         <C>        <C>          <C>
Cash Flows from
 Operating Activities:
Net earnings (loss).....  $  1,331  $   8,782    $  6,284    $(15,066)  $   1,331
Depreciation &
 amortization...........       179     18,848       5,280          --      24,307
Accretion of discount on
 long-term liabilities..     4,963         --          --          --       4,963
(Gain) loss on sale of
 PP&E...................        --        (72)         --          --         (72)
(Undistributed)
 distributed earnings of
 affiliates.............        --     (1,434)        379          --      (1,055)
Minority interest.......        --      2,896         618          --       3,514
Change in assets and
 liabilities............   (20,744)  (105,842)     (4,325)     15,066    (115,845)
Non-cash charges and
 working capital changes
 of discontinued
 operations.............        --         --     (17,201)         --     (17,201)
                          --------  ---------    --------    --------   ---------
Net cash (used for)
 operating activities...   (14,271)   (76,822)     (8,965)         --    (100,058)
                          --------  ---------    --------    --------   ---------
Cash Flows from
 Investing Activities:
Proceeds received from
 (used for) investment
 securities, net........        --    (12,951)         --          --     (12,951)
Purchase of PP&E........        --    (12,371)     (2,643)         --     (15,014)
Proceeds from sale of
 PP&E...................        --        213          --          --         213
Equity investment in
 affiliates.............     2,092     (3,841)         --          --      (1,749)
Minority interest in
 subsidiaries...........        --     (1,610)         --          --      (1,610)
Acquisition of
 subsidiaries, net of
 cash acquired..........        --         --     (55,916)         --     (55,916)
Net proceeds from sale
 of discontinued
 operations.............        --    173,719          --          --     173,719
Change in net assets
 held for sale .........        --        385          --          --         385
Investing activities of
 discontinued
 operations.............        --         --      (7,102)         --      (7,102)
                          --------  ---------    --------    --------   ---------
Net cash (used for)
 provided by investing
 activities.............     2,092    143,544     (65,661)         --      79,975
                          --------  ---------    --------    --------   ---------
Cash Flows from
 Financing Activities:
Proceeds from issuance
 of debt................     9,400    144,894          --          --     154,294
Debt repayment and
 repurchase of
 debentures (including
 intercompany), net.....        --   (229,874)     74,274          --    (155,600)
Issuance of Class A
 common stock...........     1,126         --          --          --       1,126
Financing activities of
 discontinued
 operations.............        --         --      (1,275)         --      (1,275)
                          --------  ---------    --------    --------   ---------
Net cash (used for)
 provided by financing
 activities.............    10,526    (84,980)     72,999          --      (1,455)
                          --------  ---------    --------    --------   ---------
Effect of exchange rate
 changes on cash........        --         --       1,309          --       1,309
                          --------  ---------    --------    --------   ---------
Net change in cash......    (1,653)   (18,258)       (318)         --     (20,229)
Cash, beginning of the
 year...................     1,887     31,220       6,542          --      39,649
                          --------  ---------    --------    --------   ---------
Cash, end of the year...  $    234  $  12,962    $  6,224    $     --   $  19,420
                          ========  =========    ========    ========   =========
</TABLE>

                                      F-44
<PAGE>

            THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

                     (In thousands, except per share data)
                      CONSOLIDATING STATEMENTS OF EARNINGS
                        FOR THE YEAR ENDED JUNE 30, 1996

<TABLE>
<CAPTION>
                           Parent                 Non                  Fairchild
                          Company   Guarantors Guarantors Eliminations Historical
                          --------  ---------- ---------- ------------ ----------
<S>                       <C>       <C>        <C>        <C>          <C>
Net Sales...............  $     --   $296,959   $53,196    $    (919)   $349,236
Costs and expenses:
  Cost of sales.........        --    239,535    36,519         (919)    275,135
  Selling, general &
   administrative.......     5,148     64,260    12,000           --      81,408
  Amortization of
   goodwill.............       130      3,594       255           --       3,979
                          --------   --------   -------    ---------    --------
                             5,278    307,389    48,774         (919)    360,522
                          --------   --------   -------    ---------    --------
  Operating income......    (5,278)   (10,430)    4,422           --     (11,286)
Net interest expense....    28,387     26,398     1,674           --      56,459
Investment (income)
 loss, net..............        (1)    (4,574)       --           --      (4,575)
Nonrecurring income on
 disposition of
 subsidiary.............     1,064       (694)    1,354           --       1,724
                          --------   --------   -------    ---------    --------
Earnings before taxes...   (34,728)   (31,560)    1,394           --     (64,894)
Income tax (provision)
 benefit................    12,509     18,285      (955)          --      29,839
Equity in earnings of
 affiliates and
 subsidiaries...........   211,925        985     3,567     (211,656)      4,821
Minority interest.......        --     (1,973)       21           --      (1,952)
                          --------   --------   -------    ---------    --------
Earnings (loss) from
 continuing operations..   189,706    (14,263)    4,027     (211,656)    (32,186)
Earnings (loss) from
 discontinued
 operations.............        --     17,087    (1,475)          --      15,612
Earnings (loss) from
 disposal of
 discontinued
 operations.............        --    216,716        --           --     216,716
Extraordinary items.....        --    (10,436)       --           --     (10,436)
                          --------   --------   -------    ---------    --------
Net earnings (loss).....  $189,706   $209,104   $ 2,552    $(211,656)   $189,706
                          ========   ========   =======    =========    ========
</TABLE>

                                      F-45
<PAGE>

            THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

                     (In thousands, except per share data)
                     CONSOLIDATING STATEMENTS OF CASH FLOWS
                        FOR THE YEAR ENDED JUNE 30, 1996

<TABLE>
<CAPTION>
                           Parent                   Non                  Fairchild
                           Company   Guarantors  Guarantors Eliminations Historical
                          ---------  ----------  ---------- ------------ ----------
<S>                       <C>        <C>         <C>        <C>          <C>
Cash Flows from
 Operating Activities:
Net earnings (loss).....  $ 189,706  $ 209,104    $  2,552   $(211,656)  $ 189,706
Depreciation &
 amorization............         58     18,520       2,467          --      21,045
Accretion of discount on
 long-term liabilities..      4,686         --          --          --       4,686
Net gain on sale of
 discontinued
 operations.............         --   (216,645)         --          --    (216,645)
Extraordinary items, net
 of cash payment........         --      4,501          --          --       4,501
Provision for
 restructuring..........         --      1,542          --          --       1,542
(Gain) loss on sale of
 PP&E...................         --       (242)        233          --          (9)
(Undistributed)
 distributed earnings of
 affiliates.............         --        717      (4,574)         --      (3,857)
Minority interest.......         --      2,221        (269)         --       1,952
Change in assets and
 liabilities............   (157,534)  (133,551)     15,572     211,656     (63,857)
Non-cash charges and
 working capital changes
 of discontinued
 operations.............         --      9,242       2,743          --      11,985
                          ---------  ---------    --------   ---------   ---------
Net cash (used for)
 provided by operating
 activities.............     36,916   (104,591)     18,724          --     (48,951)
                          ---------  ---------    --------   ---------   ---------
Cash Flows from
 Investing Activities:
Proceeds received from
 (used for) investment
 securities, net........         --        265          --          --         265
Purchase of PP&E........         --     (4,807)       (873)         --      (5,680)
Proceeds from sale of
 PP&E...................         --         46          52          --          98
Equity investment in
 affiliates.............        (21)    (2,340)         --          --      (2,361)
Minority interest in
 subsidiaries...........         --     (2,817)         --          --      (2,817)
Net proceeds from sale
 of discontinued
 operations.............         --     71,559          --          --      71,559
Change in net assets
 held for sale..........         --      5,894          --          --       5,894
Investing activities of
 discontinued
 operations.............         --         --      (9,418)         --      (9,418)
Other, net..............         --         --          --          --          --
                          ---------  ---------    --------   ---------   ---------
Net cash (used for)
 provided by investing
 activities.............        (21)    67,800     (10,239)         --      57,540
                          ---------  ---------    --------   ---------   ---------
Cash Flows from
 Financing Activities:
Proceeds from issuance
 of debt................         --    156,501          --          --     156,501
Debt repayment and
 repurchase of
 debentures, (including
 intercompany) net......    (42,265)  (148,361)     (4,794)         --    (195,420)
Issuance of Class A
 common stock...........      1,509         --          --          --       1,509
Financing activities of
 discontinued
 operations.............         --         --      (2,227)         --      (2,227)
                          ---------  ---------    --------   ---------   ---------
Net cash (used for)
 provided by financing
 activities.............    (40,756)     8,140      (7,021)         --     (39,637)
                          ---------  ---------    --------   ---------   ---------
Effect of exchange rate
 changes on cash........         --         --        (485)         --        (485)
                          ---------  ---------    --------   ---------   ---------
Net change in cash......     (3,861)   (28,651)        979          --     (31,533)
Cash, beginning of the
 year...................      5,748     59,871       5,563          --      71,182
                          ---------  ---------    --------   ---------   ---------
Cash, end of the year...  $   1,887  $  31,220    $  6,542   $      --   $  39,649
                          =========  =========    ========   =========   =========
</TABLE>


                                      F-46
<PAGE>

            THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES

                     CONDENSED CONSOLIDATED BALANCE SHEETS

                  June 30, 1998 and March 28, 1999 (Unaudited)
                                 (In thousands)

                                     ASSETS

<TABLE>
<CAPTION>
                                                           June 30,  March 28,
                                                             1998       1999
                                                          ---------- ----------
<S>                                                       <C>        <C>
Current assets:                                               (*)
  Cash and cash equivalents, $746 and $0 restricted...... $   49,601 $  167,346
  Short-term investments.................................      3,962      3,777
  Accounts receivable-trade, less allowances of $5,655
   and $3,149............................................    120,284    101,731
  Inventories:
    Finished goods.......................................    187,205    136,918
    Work-in-process......................................     20,642     21,639
    Raw materials........................................      9,635      8,416
                                                          ---------- ----------
                                                             217,482    166,973
  Net current assets of discontinued operations..........     11,613        --
  Prepaid expenses and other current assets..............     53,081     48,267
                                                          ---------- ----------
      Total current assets...............................    456,023    488,094
  Property, plant and equipment, net of accumulated
   depreciation of $82,968 and $99,896...................    118,963    122,876
  Net assets held for sale...............................     23,789     20,625
  Net noncurrent assets of discontinued operations.......      8,541        --
  Cost in excess of net assets acquired (Goodwill), less
   accumulated amortization of $42,079 and $46,081.......    168,307    167,164
  Investments and advances, affiliated companies.........     27,568     29,209
  Prepaid pension assets.................................     61,643     62,597
  Deferred loan costs....................................      6,362      6,377
  Long-term investments..................................    235,435     42,441
  Other assets...........................................     50,628     75,448
                                                          ---------- ----------
      Total assets....................................... $1,157,259 $1,014,831
                                                          ========== ==========
</TABLE>
- --------
*  Condensed from audited financial statements.


  The accompanying Notes to Consolidated Financial Statements are an integral
                           part of these statements.

                                      F-47
<PAGE>

            THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES

                     CONDENSED CONSOLIDATED BALANCE SHEETS

                  JUNE 30, 1998 AND MARCH 28, 1999 (UNAUDITED)
                                 (In thousands)

                      LIABILITIES AND STOCKHOLDERS' EQUITY

<TABLE>
<CAPTION>
                                                         June 30,   March 28,
                                                           1998        1999
                                                        ----------  ----------
<S>                                                     <C>         <C>
Current liabilities:                                        (*)
  Bank notes payable and current maturities of long-
   term debt........................................... $   20,665  $   34,020
  Accounts payable.....................................     53,859      31,942
  Other accrued liabilities............................     92,743      71,158
  Income taxes.........................................     28,311      15,760
  Net current liabilities of discontinued operations...        --        7,985
                                                        ----------  ----------
    Total current liabilities..........................    195,578     160,865
Long-term liabilities:
  Long-term debt, less current maturities..............    295,402     227,475
  Other long-term liabilities..........................     23,767      26,303
  Retiree health care liabilities......................     42,103      43,356
  Noncurrent income taxes..............................     95,176     104,635
  Minority interest in subsidiaries....................     31,674      30,502
                                                        ----------  ----------
    Total Liabilities..................................    683,700     593,136
Stockholders' equity:
  Class A common stock, $0.10 par value; authorized
   40,000 shares, 26,747 (26,679 in June) shares issued
   and 19,257 (20,429 in June) shares outstanding......      2,667       2,674
  Class B common stock, $0.10 par value; authorized
   20,000 shares, 2,622
   (2,625 in June) shares issued and outstanding.......        263         262
  Paid-in capital......................................    195,112     195,679
  Retained earnings....................................    311,039     294,911
  Cumulative other comprehensive income................     16,386       2,179
  Treasury Stock, at cost, 7,490 (6,250 in June) shares
   of Class A common stock.............................    (51,908)    (74,010)
                                                        ----------  ----------
    Total stockholders' equity.........................    473,559     421,695
                                                        ----------  ----------
    Total liabilities and stockholders' equity......... $1,157,259  $1,014,831
                                                        ==========  ==========
</TABLE>
- --------
*  Condensed from audited financial statements

  The accompanying Notes to Consolidated Financial Statements are an integral
                           part of these statements.

                                      F-48
<PAGE>

            THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES

                  CONDENSED STATEMENTS OF EARNINGS (Unaudited)

                  FOR THE THREE (3) AND NINE (9) MONTHS ENDED
                       MARCH 29, 1998 AND MARCH 28, 1999
                     (In thousands, except per share data)

<TABLE>
<CAPTION>
                                      Three Months Ended    Nine Months Ended
                                      --------------------  ------------------
                                       3/29/98    3/28/99   3/29/98   3/28/99
                                      ---------  ---------  --------  --------
<S>                                   <C>        <C>        <C>       <C>
Revenue:
  Net sales.......................... $ 164,164  $ 146,352  $567,142  $446,072
  Other income, net..................       847        704     5,451     1,473
                                      ---------  ---------  --------  --------
                                        165,011    147,056   572,593   447,545
Costs and expenses:
  Cost of goods sold.................   126,374    109,462   426,201   356,448
  Selling, general & administrative..    28,219     28,049   107,187    83,495
  Amortization of goodwill...........     1,573      1,364     4,179     4,002
                                      ---------  ---------  --------  --------
                                        156,166    138,875   537,567   443,945
Operating income.....................     8,845      8,181    35,026     3,600
  Interest expense...................     9,369      7,075    38,027    22,281
  Interest income....................      (587)      (267)   (1,501)   (1,326)
                                      ---------  ---------  --------  --------
  Net interest expense...............     8,782      6,808    36,526    20,955
  Investment income (loss)...........       234     36,876    (4,946)   37,710
  Nonrecurring gain on disposal of
   subsidiary........................   123,991        --    123,991       --
                                      ---------  ---------  --------  --------
  Earnings from continuing operations
   before taxes......................   124,288     38,249   117,545    20,355
  Income tax provision...............   (52,295)   (13,749)  (48,432)   (7,316)
  Equity in earnings of affiliates,
   net...............................       330        132     1,709     1,821
  Minority interest, net.............   (21,905)    (4,249)  (23,780)   (2,114)
                                      ---------  ---------  --------  --------
  Earnings from continuing opera-
   tions.............................    50,418     20,383    47,042    12,746
  Loss from discontinued operations,
   net...............................    (1,578)       --     (4,260)      --
  Gain (loss) on disposal of discon-
   tinued operations, net............    46,548    (19,694)   76,522   (28,874)
  Extraordinary items, net...........    (3,701)       --     (6,725)      --
                                      ---------  ---------  --------  --------
Net earnings (loss).................. $  91,687  $     689  $112,579  $(16,128)
                                      =========  =========  ========  ========
Other comprehensive income (loss),
 net of tax:
  Foreign currency translation ad-
   justments.........................    (2,178)    (6,139)   (3,750)    1,413
  Unrealized holding changes on secu-
   rities arising during the period..    14,540    (12,865)   14,540   (15,620)
                                      ---------  ---------  --------  --------
  Other comprehensive income (loss)..    12,362    (19,004)   10,790   (14,207)
                                      ---------  ---------  --------  --------
    Comprehensive income (loss)...... $ 104,049  $ (18,315) $123,369  $(30,335)
                                      =========  =========  ========  ========
</TABLE>

  The accompanying Notes to Consolidated Financial Statements are an integral
                           part of these statements.

                                      F-49
<PAGE>

            THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES

                  CONDENSED STATEMENTS OF EARNINGS (Unaudited)

 FOR THE THREE (3) AND NINE (9) MONTHS ENDED MARCH 29, 1998 AND MARCH 28, 1999
                     (In thousands, except per share data)

<TABLE>
<CAPTION>
                                      Three Months Ended      Nine Months Ended
                                      ---------------------   -------------------
                                       3/29/98     3/28/99    3/29/98    3/28/99
                                      ---------   ---------   --------   --------
<S>                                   <C>         <C>         <C>        <C>
Basic earnings per share:
  Earnings from continuing
   operations........................ $    2.52   $    0.93   $   2.62   $   0.58
  Loss from discontinued operations,
   net...............................     (0.08)        --       (0.24)       --
  Gain (loss) on disposal of
   discontinued operations, net......      2.32       (0.90)      4.27      (1.30)
  Extraordinary items, net...........     (0.18)        --       (0.37)       --
                                      ---------   ---------   --------   --------
    Net earnings (loss).............. $    4.58   $    0.03   $   6.28   $  (0.72)
                                      =========   =========   ========   ========
  Other comprehensive income (loss),
   net of tax:
  Foreign currency translation
   adjustments....................... $   (0.11)  $   (0.28)  $  (0.21)  $   0.06
  Unrealized holding changes on
   securities arising during the
   period............................      0.73       (0.59)      0.81      (0.71)
                                      ---------   ---------   --------   --------
  Other comprehensive income (loss)..      0.62       (0.87)      0.60      (0.65)
                                      ---------   ---------   --------   --------
    Comprehensive income (loss)...... $    5.20   $   (0.84)  $   6.88   $  (1.37)
                                      =========   =========   ========   ========
Diluted earnings per share:
  Earnings from continuing
   operations........................ $    2.41   $    0.92   $   2.50   $   0.57
  Loss from discontinued operations,
   net...............................     (0.08)        --       (0.23)       --
  Gain (loss) on disposal of
   discontinued operations, net......      2.22       (0.89)      4.07      (1.28)
  Extraordinary items, net...........     (0.18)        --       (0.36)       --
                                      ---------   ---------   --------   --------
    Net earnings (loss).............. $    4.37   $    0.03   $   5.98   $  (0.71)
                                      =========   =========   ========   ========
  Other comprehensive income (loss),
   net of tax:
  Foreign currency translation
   adjustments....................... $   (0.10)  $   (0.28)  $  (0.20)  $   0.06
  Unrealized holding losses on
   securities arising during the
   period............................      0.69       (0.58)      0.77      (0.69)
                                      ---------   ---------   --------   --------
  Other comprehensive income (loss)..      0.59       (0.86)      0.57      (0.63)
                                      ---------   ---------   --------   --------
    Comprehensive income (loss)...... $    4.96   $   (0.83)  $   6.55   $  (1.34)
                                      =========   =========   ========   ========
Weighted average shares outstanding:
  Basic..............................    20,036      21,872     17,938     22,129
                                      =========   =========   ========   ========
  Diluted............................    20,922      22,165     18,813     22,552
                                      =========   =========   ========   ========
</TABLE>

  The accompanying Notes to Consolidated Financial Statements are an integral
                           part of these statements.

                                      F-50
<PAGE>

            THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES

          CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)

        FOR THE NINE (9) MONTHS ENDED MARCH 29, 1998 AND MARCH 28, 1999
                                 (In thousands)

<TABLE>
<CAPTION>
                                                    For the Nine Months Ended
                                                    --------------------------
                                                      3/29/98       3/28/99
                                                    ------------  ------------
<S>                                                 <C>           <C>
Cash flows from operating activities:
  Net earnings (loss).............................. $    112,579  $    (16,128)
  Depreciation and amortization....................       16,480        17,371
  Amortization of deferred loan fees...............        2,057           888
  Accretion of discount on long-term liabilities...        2,744         3,854
  Net (gain) loss on divestiture of subsidiaries...      (99,766)           --
  Net gain on the sale of discontinued operations..     (135,736)           --
  Extraordinary items, net of cash payments........        6,725            --
  Distributed earnings of affiliates, net..........         (165)        3,376
  Minority interest................................       23,780         2,114
  Change in assets and liabilities.................      (50,735)      (44,431)
  Non-cash charges and working capital changes of
   discontinued operations.........................       18,083        12,445
                                                    ------------  ------------
  Net cash used for operating activities...........     (103,954)      (20,511)
Cash flows from investing activities:
  Purchase of property, plant and equipment........      (23,706)      (18,694)
  Acquisition of minority interest in
   subsidiaries....................................      (26,383)           --
  Acquisition of subsidiaries, net of cash
   acquired........................................      (32,404)       (3,940)
  Net proceeds received from investment
   securities......................................        9,202       173,424
  Gross proceeds received from the divestiture of
   subsidiary......................................           --        60,397
  Net proceeds received from the sale of
   discontinued operations.........................      167,987            --
  Changes in net assets held for sale..............        2,239         3,526
  Other, net.......................................          180           283
  Investing activities of discontinued operations..       (3,328)         (542)
                                                    ------------  ------------
  Net cash provided by investing activities........       93,787       214,454
Cash flows from financing activities:
  Proceeds from issuance of debt...................      178,036        80,127
  Debt repayments and repurchase of debentures,
   net.............................................     (177,056)     (135,569)
  Issuance of Class A common stock.................       54,176           153
  Purchase of treasury stock.......................           --       (22,101)
  Financing activities of discontinued operations..         (100)           30
                                                    ------------  ------------
  Net cash provided by (used for) financing
   activities......................................       55,056       (77,360)
  Effect of exchange rate changes on cash..........       (2,496)        1,162
                                                    ------------  ------------
  Net increase in cash and cash equivalents........       42,393       117,745
  Cash and cash equivalents, beginning of the
   year............................................       19,420        49,601
                                                    ------------  ------------
  Cash and cash equivalents, end of the period..... $     61,813  $    167,346
                                                    ============  ============
</TABLE>

  The accompanying Notes to Consolidated Financial Statements are an integral
                           part of these statements.

                                      F-51
<PAGE>

            THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES

       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

                       (In thousands, except share data)

1. Financial Statements

   The consolidated balance sheet as of March 28, 1999 and the consolidated
statements of earnings and cash flows for the nine months ended March 29, 1998
and March 28, 1999 have been prepared by the Company, without audit. In the
opinion of management, all adjustments (consisting of normal recurring
adjustments) necessary to present fairly the financial position, results of
operations and cash flows at March 28, 1999, and for all periods presented,
have been made. The balance sheet at June 30, 1998 was condensed from the
audited financial statements as of that date.

   Certain information and footnote disclosures normally included in financial
statements prepared in accordance with generally accepted accounting
principles have been condensed or omitted. These consolidated financial
statements should be read in conjunction with the financial statements and
notes thereto included in the Company's June 30, 1998 Annual Report on Form
10-K and the Banner Aerospace, Inc. March 31, 1998 Annual Report on Form 10-K.
The results of operations for the period ended March 28, 1999 are not
necessarily indicative of the operating results for the full year. Certain
amounts in the prior year's quarterly financial statements have been
reclassified to conform to the current presentation.

2. Business Combinations

   The Company has accounted for the following acquisitions by using the
purchase method. The respective purchase price is assigned to the net assets
acquired based on the fair value of such assets and liabilities at the
respective acquisition dates.

   On November 28, 1997, the Company acquired AS+C GmbH, Aviation Supply +
Consulting ("AS+C") in a business combination accounted for as a purchase. The
total cost of the acquisition was $14.0 million, which exceeded the fair value
of the net assets of AS+C by approximately $8.1 million, which is allocated as
goodwill and amortized using the straight-line method over 40 years. The
Company purchased AS+C with cash borrowings. AS+C is an aerospace parts,
logistics, and distribution company primarily servicing European original
equipment manufacturers.

   On January 13, 1998, Banner completed the disposition of substantially all
of the assets and certain liabilities of certain subsidiaries to AlliedSignal
Inc., in exchange for shares of AlliedSignal Inc. common stock with an
aggregate value of $369 million. The assets transferred to AlliedSignal Inc.
consisted primarily of Banner's hardware group, which included the
distribution of bearings, nuts, bolts, screws, rivets and other types of
fasteners, and its PacAero unit. Approximately $196 million of the common
stock received from AlliedSignal Inc. was used to repay outstanding term loans
of Banner's subsidiaries and related fees. The Company accounts for its
investment in AlliedSignal Inc. common stock as an available-for-sale
security.

   On March 2, 1998, the Company consummated the acquisition of Edwards and
Lock Management Corporation, doing business as Special-T Fasteners, in a
business combination accounted for as a purchase. The cost of the acquisition
was approximately $50.0 million, of which 50.1% of the contractual purchase
price was paid in shares of Class A Common Stock of the Company and 49.9% was
paid in cash. The total cost of the acquisition exceeded the fair value of the
net assets of Special-T by approximately $23.6 million, which is being
allocated as goodwill, and amortized using the straight-line method over 40
years. Special-T manages the logistics of worldwide distribution of Company
manufactured precision fasteners to customers in the aerospace industry,
government agencies, OEMs, and other distributors.

   On December 31, 1998, Banner consummated the sale of Solair, Inc., its
largest subsidiary in the rotables group, to Kellstrom Industries, Inc., in
exchange for approximately $60.4 million in cash and a warrant to purchase
300,000 shares of common stock of Kellstrom. In December 1998, Banner recorded
a $19.3 million pre-tax loss from the sale of Solair. This loss was included
in cost of goods sold as it was primarily attributable to the bulk sale of
inventory at prices below the carrying amount of inventory.

                                     F-52
<PAGE>

            THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES

 NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)--(Continued)

                       (In thousands, except share data)


   On February 22, 1999, the Company used available cash to acquire 77.3% of
SNEP S.A. for approximately $5.0 million, including $1.1 million of debt
assumed, in a business combination accounted for as a purchase. The total cost
of the acquisition exceeded the fair value of the net assets of SNEP by
approximately $3.8 million, which is preliminarily being allocated as
goodwill, and amortized using the straight-line method over 40 years. SNEP is
a French manufacturer of precision machined self-locking nuts and special
threaded fasteners serving the European industrial, aerospace and automotive
markets.

3. Discontinued Operations

   For the Company's fiscal years ended June 30, 1996, 1997, 1998, and for the
first nine months of fiscal 1999, Fairchild Technologies ("Technologies") had
pre-tax operating losses of approximately $1.5 million, $3.6 million, $48.7
million, and $25.0 million, respectively. The after-tax operating loss from
Technologies exceeded the June 1998 estimate recorded for expected losses by
$9.2 million through March 1999. An additional after-tax charge of $19.7
million was recorded in the nine months ended March 28, 1999, based on a
current estimate of the remaining losses in connection with the disposition of
Technologies. While the Company believes that $19.7 million is a reasonable
charge for the remaining losses to be incurred from Technologies, there can be
no assurance that this estimate is adequate.

   During the third quarter of fiscal 1999, the Semiconductor Equipment Group
of Technologies ceased all manufacturing activities, began to dispose of its
production machinery and existing inventory, informed customers and business
partners that it has discontinued operations, significantly reduced its
workforce, and stepped up the level of discussions and negotiations with other
companies regarding the sale of its remaining assets. Technologies is also
exploring several alternative transactions with potential successors the
business of its Optical Disc Equipment Group, but has made no definitive
arrangement for its disposition. Additional information regarding discontinued
operations is set forth in Footnote 4 of the Consolidated Financial Statements
of the Company's June 30, 1998 Annual Report on Form 10-K.

4. Pro Forma Financial Statements

   The unaudited pro forma consolidated financial information for the nine
months ended March 29, 1998, present the results of the Company's operations
as though the divestitures of Banner's hardware group and Solair, and the
acquisitions of Special-T and AS+C, had been in effect since the beginning of
fiscal 1998. The unaudited pro forma consolidated financial information for
the nine months ended March 28, 1999 provide the results of the Company's
operations as though the divestiture of Solair had been in effect since the
beginning of fiscal 1999. The pro forma information is based on the historical
financial statements of the Company, Banner, Special-T, and AS+C giving effect
to the aforementioned transactions. In preparing the pro forma data, certain
assumptions and adjustments have been made, including changes in interest
expense for revised debt structures and estimates of changes to goodwill
amortization. The following unaudited pro forma information is not necessarily
indicative of the results of operations that would actually have occurred if
the transactions had been in effect since the beginning of each period, nor
are they indicative of future results of the Company.

<TABLE>
<CAPTION>
                                                           For the Nine Months
                                                                  Ended
                                                           -------------------
                                                           March 29, March 28,
                                                             1998      1999
                                                           --------- ---------
      <S>                                                  <C>       <C>
      Net sales........................................... $413,254  $417,753
      Gross profit........................................   93,670   102,971
      Earnings (loss) from continuing operations..........    1,832    22,461
      Earnings (loss) from continuing operations, per
       basic share........................................ $   0.10  $   1.02
      Earnings (loss) from continuing operations, per
       diluted share...................................... $   0.10  $   1.00
</TABLE>

                                     F-53
<PAGE>

            THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES

 NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)--(Continued)

                       (In thousands, except share data)


   The pro forma financial information has not been adjusted for nonrecurring
gains from disposal of discontinued operations, reductions in interest expense
and investment income that have occurred or are expected to occur from these
transactions within the ensuing year.

5. Equity Securities

   The Company had 19,257,360 shares of Class A common stock and 2,621,652
shares of Class B common stock outstanding at March 28, 1999. Class A common
stock is traded on both the New York and Pacific Stock Exchanges. There is no
public market for the Class B common stock. Shares of Class A common stock are
entitled to one vote per share and cannot be exchanged for shares of Class B
common stock. Shares of Class B common stock are entitled to ten votes per
share and can be exchanged, at any time, for shares of Class A common stock on
a share-for-share basis. For the nine months ended March 28, 1999, 40,575 and
14,969 shares of Class A Common Stock were issued as a result of the exercise
of stock options and the Special-T restricted stock plan, respectively, and
shareholders converted 3,064 shares of Class B common stock into Class A
common stock. In accordance with terms of the Special-T Acquisition, as
amended, during the nine months ended March 28, 1999, the Company issued 9,911
restricted shares of the Company's Class A Common Stock for additional merger
consideration. Additionally, the Company's Class A common stock outstanding
was effectively reduced as a result of 1,239,750 shares purchased by Banner.
The shares purchased by Banner are considered as treasury stock for accounting
purposes.

6. Restricted Cash

   On March 28, 1999, the Company did not have any restricted cash. On June
30, 1998, the Company had restricted cash of approximately $746, all of which
was maintained as collateral for certain debt facilities.

7. Summarized Statement of Earnings Information

   The following table presents summarized historical financial information,
on a combined 100% basis, of the Company's principal investments, which are
accounted for using the equity method.

<TABLE>
<CAPTION>
                                                             For the Nine Months
                                                                    Ended
                                                             -------------------
                                                             March 29, March 28,
                                                               1998      1999
                                                             --------- ---------
      <S>                                                    <C>       <C>
      Net sales.............................................  $63,615   $55,102
      Gross profit..........................................   23,095    18,603
      Earnings from continuing operations...................    9,769    10,207
      Net earnings..........................................    9,769    10,207
</TABLE>

                                     F-54
<PAGE>

            THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES

 NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)--(Continued)

                       (In thousands, except share data)


   The Company owns approximately 31.9% of Nacanco Paketleme common stock. The
Company recorded equity earnings of $2,010 (net of an income tax provision of
$1,083) and $2,105 (net of an income tax provision of $1,134) from this
investment for the nine months ended March 29, 1998 and March 28, 1999,
respectively.

8. MINORITY INTEREST IN CONSOLIDATED SUBSIDIARIES

   On March 28, 1999, the Company had $30,502 of minority interest, of which
$29,743 represents Banner. On March 28, 1999, minority shareholders held
approximately 17% of Banner's outstanding common stock. For additional
information regarding our acquisition of all the remaining stock in Banner the
Company did not previously own, please refer to Note 11.

9. EARNINGS PER SHARE

   The following table illustrates the computation of basic and diluted
earnings per share:

<TABLE>
<CAPTION>
                                      Three Months Ended  Nine Months Ended
                                      ------------------- -----------------
                                       3/29/98   3/28/99  3/29/98  3/28/99
                                      --------- --------- -------- --------
<S>                                   <C>       <C>       <C>      <C>      <C>
Basic earnings per share:
  Earnings from continuing
   operations........................ $  50,418 $  20,383 $ 47,042 $ 12,746
                                      ========= ========= ======== ========
  Common shares outstanding..........    20,036    21,872   17,938   22,129
                                      ========= ========= ======== ========
  Basic earnings from continuing
   operations per share.............. $    2.52 $    0.93 $   2.62 $   0.58
                                      ========= ========= ======== ========
Diluted earnings per share:
  Earnings from continuing
   operations........................ $  50,418 $  20,383 $ 47,042 $ 12,746
                                      ========= ========= ======== ========
  Common shares outstanding..........    20,036    21,872   17,938   22,129
  Options............................       595       208      579      128
  Warrants...........................       291        85      296      295
                                      --------- --------- -------- -------- ===
  Total shares outstanding...........    20,922    22,165   18,813   22,552
                                      ========= ========= ======== ========
  Diluted earnings from continuing
   operations per share.............. $    2.41 $    0.92 $   2.50 $   0.57
                                      ========= ========= ======== ========
</TABLE>

   Subsequent to March 28, 1999 the Company issued 2,981,412 shares of Class A
common stock to shareholders' of Banner as a result of the Banner Merger (see
Note 11). Additionally, participants in Banner's stock option plans now hold
stock options under the Company's plan which entitle them to purchase 870,315
shares of Class A common stock. These shares were not included in the earnings
per share calculations for the periods ended March 28, 1999 and could be
dilutive in subsequent periods. No adjustments were made to earnings per share
calculations for discontinued operations and extraordinary items.

10. CONTINGENCIES

  Government Claims

   The Corporate Administrative Contracting Officer (the "ACO"), based upon
the advice of the United States Defense Contract Audit Agency, has made a
determination that Fairchild Industries, Inc. ("FII"), a former subsidiary of
the Company, did not comply with Federal Acquisition Regulations and Cost
Accounting Standards in accounting for (i) the 1985 reversion to FII of
certain assets of terminated defined benefit pension plans, and (ii) pension
costs upon the closing of segments of FII's business. The ACO has directed FII
to prepare cost

                                     F-55
<PAGE>

            THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES

 NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)--(Continued)

                       (In thousands, except share data)

impact proposals relating to such plan terminations and segment closings and,
following receipt of such cost impact proposals, may seek adjustments to
contract prices. The ACO alleges that substantial amounts will be due if such
adjustments are made, however, an estimate of the possible loss or range of
loss from the ACO's assertion cannot be made. The Company believes it has
properly accounted for the asset reversions in accordance with applicable
accounting standards. The Company has held discussions with the government to
attempt to resolve these pension accounting issues.

Environmental Matters

   The Company's operations are subject to stringent government imposed
environmental laws and regulations concerning, among other things, the
discharge of materials into the environment and the generation, handling,
storage, transportation and disposal of waste and hazardous materials. To
date, such laws and regulations have not had a material effect on the
financial condition, results of operations, or net cash flows of the Company,
although the Company has expended, and can be expected to expend in the
future, significant amounts for investigation of environmental conditions and
installation of environmental control facilities, remediation of environmental
conditions and other similar matters, particularly in the Aerospace Fasteners
segment.

   In connection with its plans to dispose of certain real estate, the Company
must investigate environmental conditions and may be required to take certain
corrective action prior or pursuant to any such disposition. In addition,
management has identified several areas of potential contamination at or from
other facilities owned, or previously owned, by the Company, that may require
the Company either to take corrective action or to contribute to a clean-up.
The Company is also a defendant in certain lawsuits and proceedings seeking to
require the Company to pay for investigation or remediation of environmental
matters and has been alleged to be a potentially responsible party at various
"Superfund" sites. Management of the Company believes that it has recorded
adequate reserves in its financial statements to complete such investigation
and take any necessary corrective actions or make any necessary contributions.
No amounts have been recorded as due from third parties, including insurers,
or set off against, any liability of the Company, unless such parties are
contractually obligated to contribute and are not disputing such liability.

   As of March 28, 1999, the consolidated total recorded liabilities of the
Company for environmental matters was approximately $8.5 million, which
represented the estimated probable exposures for these matters. It is
reasonably possible that the Company's total exposure for these matters could
be approximately $15.0 million.

Other Matters

   In connection with the disposition of Banner's hardware business, the
Company received notice on January 12, 1999 from AlliedSignal making
indemnification claims against the Company for $18.9 million. Although the
Company believes that the amount of the claim is far in excess of any amount
that AlliedSignal is entitled to recover from the Company, the Company is in
the process of reviewing such claims and is unable to predict the ultimate
outcome of such matter.

   The Company is involved in various other claims and lawsuits incidental to
its business, some of which involve substantial amounts. The Company, either
on its own or through its insurance carriers, is contesting these matters. In
the opinion of management, the ultimate resolution of the legal proceedings,
including those mentioned above, will not have a material adverse effect on
the financial condition, or future results of operations or net cash flows of
the Company.

                                     F-56
<PAGE>

            THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES

 NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)--(Continued)

                       (In thousands, except share data)


11. SUBSEQUENT EVENTS

 The KTI Acquisition

   On April 20, 1999, the Company completed the acquisition of all of Kaynar
Technologies, Inc. ("KTI") capital stock for approximately $222 million and
assumed approximately $103 million of KTI's existing debt, the majority of
which was refinanced at closing. In addition, the Company paid $28 million for
a covenant not to compete from KTI's largest preferred shareholder. The
acquisition was financed with existing cash, the sale of $225 million of 10
3/4% senior subordinated notes due 2009 (the "Notes") and a new bank credit
facility.

 The Banner Merger

   On April 8, 1999, the Company acquired the remaining 15% of the outstanding
common and preferred stock of Banner not already owned by the Company, through
the merger (the "Banner Merger") of Banner with one of the Company's
subsidiaries. Under the terms of the Banner Merger, each share of Banner's
preferred stock was converted into the right to receive one share of Banner
common stock and each share of Banner common stock (other than those owned by
the Company) was converted into the right to receive 0.7885 shares of the
Company's Class A common stock. The Company issued 2,981,412 shares of Class A
common stock as a result of the Banner Merger. Banner is now our wholly-owned
subsidiary of the Company.

 New Credit Facility

   Simultaneous with the consummation of the KTI Acquisition and the sale of
the Notes, we entered into a new $325.0 million credit facility (the "New
Credit Facility") which consists of a $225.0 million term loan, and a $100.0
million revolving credit facility of which approximately $31.5 million was
drawn upon the acquisition of KTI (excluding approximately $19.0 million of
outstanding letters of credit). The term loan bears interest at LIBOR plus
3.25% and the revolving credit facility bears interest at LIBOR plus 3.0%.
Additionally, the revolving credit facility is subject to a non-use fee of
1/2%. The term loan matures on April 30, 2006 and the revolving credit
facility matures on April 30, 2005.

                                     F-57
<PAGE>

            THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES

 NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)--(Continued)

                       (In thousands, except share data)


12. Consolidating Financial Statements

   The following financial statements separately show The Fairchild
Corporation and the subsidiaries of The Fairchild Corporation. These
statements are provided to fulfill public reporting requirements and
separately present guarantors of the 10 3/4% Senior Subordinated Notes Due
2009 issued by The Fairchild Corporation (the "Parent Company"). The
guarantors are primarily composed of The Fairchild Corporation's domestic
subsidiaries, excluding Fairchild Technologies, the equity investment in
Nacanco, a real estate development venture, and certain other subsidiaries.

                     CONSOLIDATING STATEMENTS OF EARNINGS

                   FOR THE NINE MONTHS ENDED MARCH 28, 1999

<TABLE>
<CAPTION>
                           Parent                 Non                  Fairchild
                          Company   Guarantors Guarantors Eliminations Historical
                          --------  ---------- ---------- ------------ ----------
<S>                       <C>       <C>        <C>        <C>          <C>
Net Sales...............  $     --   $323,011   $124,175    $(1,114)    $446,072
Costs and expenses:
  Cost of sales.........        --    265,810     91,752     (1,114)     356,448
  Selling, general &
   administrative.......     3,412     58,715     19,895         --       82,022
  Amortization of
   goodwill.............       184      3,159        659         --        4,002
                          --------   --------   --------    -------     --------
                             3,596    327,684    112,306     (1,114)     442,472
                          --------   --------   --------    -------     --------
  Operating income......    (3,596)    (4,673)    11,869         --        3,600
Net interest expense....    16,091      3,375      1,489         --       20,955
Investment (income)
 loss, net..............        --    (37,710)        --         --      (37,710)
                          --------   --------   --------    -------     --------
Earnings before taxes...   (19,687)    29,662     10,380         --       20,355
Income tax (provision)
 benefit................     7,076    (10,678)    (3,714)        --       (7,316)
Equity in earnings of
 affiliates and
 subsidiaries...........    (3,517)      (284)     2,105      3,517        1,821
Minority interest.......        --     (2,090)       (24)        --       (2,114)
                          --------   --------   --------    -------     --------
Earnings (loss) from
 continuing operations..   (16,128)    16,610      8,747      3,517       12,746
Earnings (loss) from
 discontinued
 operations.............        --         --    (28,874)        --      (28,874)
                          --------   --------   --------    -------     --------
Net earnings (loss).....  $(16,128)  $ 16,610   $(20,127)   $ 3,517     $(16,128)
                          ========   ========   ========    =======     ========
</TABLE>

                                     F-58
<PAGE>

            THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES

 NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)--(Continued)

                       (In thousands, except share data)

                          CONSOLIDATING BALANCE SHEET
                                 MARCH 28, 1999

<TABLE>
<CAPTION>
                           Parent                 Non                  Fairchild
                          Company   Guarantors Guarantors Eliminations Historical
                          --------  ---------- ---------- ------------ ----------
<S>                       <C>       <C>        <C>        <C>          <C>
Cash....................  $ 20,069   $141,191   $  6,086   $      --   $  167,346
Marketable securities...        71      3,706         --          --        3,777
Accounts Receivable
 (including
 intercompany), less
 allowances.............       351     38,788     62,592          --      101,731
Inventory, net..........        --    124,582     42,391          --      166,973
Prepaid and other
 current assets.........       681     44,488      3,098          --       48,267
Net current assets of
 discontinued
 operations.............        --         --         --          --           --
                          --------   --------   --------   ---------   ----------
    Total current
     assets.............    21,172    352,755    114,167          --      488,094
Investment in
 Subsidiaries...........   587,915         --         --    (587,915)          --
Net fixed assets........       620     77,995     44,261          --      122,876
Net assets held for
 sale...................        --     20,625         --          --       20,625
Net noncurrent assets of
 discontinued
 operations.............        --         --         --          --           --
Investments in
 affiliates.............    (6,615)    19,383     16,441          --       29,209
Goodwill................    10,952    120,293     35,919          --      167,164
Deferred loan costs.....     4,698      1,679         --          --        6,377
Prepaid pension assets..        --     62,597         --          --       62,597
Long-term investments...        --     42,441         --          --       42,441
Other assets............    16,199     (9,050)    68,299          --       75,448
                          --------   --------   --------   ---------   ----------
    Total assets........  $634,941   $688,718   $279,087   $(587,915)  $1,014,831
                          ========   ========   ========   =========   ==========
Bank notes payable and
 current maturities of
 debt...................  $ 11,450   $     --   $ 22,570   $      --   $   34,020
Accounts payable
 (including
 intercompany)..........        20    (25,877)    57,799          --       31,942
Other accrued expenses..     4,376     72,399     10,143          --       86,918
Net current liabilities
 of discontinued
 operations.............        --         --      7,985          --        7,985
                          --------   --------   --------   ---------   ----------
    Total current
     liabilities........    15,846     46,522     98,497          --      160,865
Long-term debt, less
 current maturities.....   220,500      1,501      5,474          --      227,475
Other long-term
 liabilities............       405     17,994      7,904          --       26,303
Noncurrent income
 taxes..................   (23,505)   127,998        142          --      104,635
Retiree health care
 liabilities............        --     39,434      3,922          --       43,356
Minority interest in
 subsidiaries...........        --     29,752        750          --       30,502
                          --------   --------   --------   ---------   ----------
    Total liabilities...   213,246    263,201    116,689          --      593,136
Class A common stock....     2,474        200      5,084      (5,084)       2,674
Class B common stock....       262         --         --          --          262
Paid-in-capital.........   (26,368)   222,047    251,985    (251,985)     195,679
Retained earnings.......   458,229    259,078    (91,550)   (330,846)     294,911
Cumulative other
 comprehensive income...      (764)     6,064     (3,121)         --        2,179
Treasury stock, at
 cost...................   (12,138)   (61,872)        --          --      (74,010)
                          --------   --------   --------   ---------   ----------
    Total stockholders'
     equity.............   421,695    425,517    162,398    (587,915)     421,695
                          --------   --------   --------   ---------   ----------
Total liabilities &
 stockholders' equity...  $634,941   $688,718   $279,087   $(587,915)  $1,014,831
                          ========   ========   ========   =========   ==========
</TABLE>

                                      F-59
<PAGE>

            THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES

 NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)--(Continued)

                     (In thousands, except per share data)

                     CONSOLIDATING STATEMENTS OF CASH FLOWS
                    FOR THE NINE MONTHS ENDED MARCH 28, 1999

<TABLE>
<CAPTION>
                           Parent                  Non                   Fairchild
                          Company   Guarantors  Guarantors  Eliminations Historical
                          --------  ----------  ----------  ------------ ----------
<S>                       <C>       <C>         <C>         <C>          <C>
Cash Flows from
 Operating Activities:
Net earnings (loss).....  $(16,128) $  16,610   $ (20,127)    $ 3,517    $ (16,128)
Depreciation and
 amortization...........        94     11,975       5,302          --       17,371
Amortization of deferred
 loan fees..............       888         --          --          --          888
Accretion of discount on
 long-term liabilities..     3,854         --          --          --        3,854
(Undistributed)
 distributed earnings of
 affiliates.............        --        488       2,888          --        3,376
Minority interest.......        --      1,364         750          --        2,114
Change in assets and
 liabilities............   (10,791)    (9,251)    (20,872)     (3,517)     (44,431)
Non-cash charges and
 working capital changes
 of discontinued
 operations.............        --         --      12,445          --       12,445
                          --------  ---------   ---------     -------    ---------
Net cash (used for)
 provided by operating
 activities.............   (22,083)    21,186     (19,614)         --      (20,511)
                          --------  ---------   ---------     -------    ---------
Cash Flows from
 Investing Activities:
Proceeds received from
 (used for) investment
 securities, net........        --    173,424          --          --      173,424
Purchase of PP&E........        --    (10,398)     (8,296)         --      (18,694)
Gross proceeds from
 divesture of
 subsidiary.............        --     60,397          --          --       60,397
Acquisition of
 subsidiaries, net of
 cash acquired..........        --         --      (3,940)         --       (3,940)
Change in net assets
 held for sale..........        --      3,526          --          --        3,526
Investing activities of
 discontinued
 operations.............        --         --        (542)         --         (542)
Other, net..............      (234)       517          --          --          283
                          --------  ---------   ---------     -------    ---------
Net cash (used for)
 provided by investing
 activities.............      (234)   227,466     (12,778)         --      214,454
                          --------  ---------   ---------     -------    ---------
Cash Flows from
 Financing Activities:
Proceeds from issuance
 of debt................    52,379     27,748          --          --       80,127
Debt repayment and
 repurchase of
 debentures (including
 intercompany), net.....   (10,050)  (155,379)     29,860          --     (135,569)
Issuance of Class A
 common stock...........       153         --          --          --          153
Purchase of treasury
 stock..................        --    (22,101)         --          --      (22,101)
Financing activities of
 discontinued
 operations.............        --         --          30          --           30
                          --------  ---------   ---------     -------    ---------
Net cash (used for)
 provided by financing
 activities.............    42,482   (149,732)     29,890          --      (77,360)
                          --------  ---------   ---------     -------    ---------
Effect of exchange rate
 changes on cash........        --         --       1,162          --        1,162
                          --------  ---------   ---------     -------    ---------
Net change in cash......    20,165     98,920      (1,340)         --      117,745
Cash, beginning of the
 year...................       (96)    42,271       7,426          --       49,601
                          --------  ---------   ---------     -------    ---------
Cash, end of the year...  $ 20,069  $ 141,191   $   6,086     $    --    $ 167,346
                          ========  =========   =========     =======    =========
</TABLE>

                                      F-60
<PAGE>

                   REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To the Board of Directors of
Kaynar Technologies Inc.:

   We have audited the accompanying consolidated balance sheets of Kaynar
Technologies Inc. (a Delaware corporation) and subsidiaries as of December 31,
1998 and 1997, and the related consolidated statements of income,
stockholders' equity and cash flows for each of the three years in the period
ended December 31, 1998. These financial statements are the responsibility of
the Company's management. Our responsibility is to express an opinion on these
financial statements based on our audits.

   We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether the financial statements are free of
material misstatement. An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements. An audit
also includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial
statement presentation. We believe that our audits provide a reasonable basis
for our opinion.

   In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the financial position of Kaynar
Technologies 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

Orange County, California
February 5, 1999

                                     F-61
<PAGE>

                   KAYNAR TECHNOLOGIES INC. AND SUBSIDIARIES

                       CONSOLIDATED STATEMENTS OF INCOME

              FOR THE YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996
                     (In thousands, except per share data)

<TABLE>
<CAPTION>
                                                       1998     1997    1996
                                                     -------- -------- -------
<S>                                                  <C>      <C>      <C>
Net sales (1)....................................... $185,512 $150,429 $99,023
Cost of sales.......................................  129,223  104,390  72,924
                                                     -------- -------- -------
  Gross profit......................................   56,289   46,039  26,099
Selling, general and administrative expenses........   27,438   21,454  13,263
                                                     -------- -------- -------
  Operating income..................................   28,851   24,585  12,836
Interest expense, net...............................    4,067    3,602   4,011
                                                     -------- -------- -------
  Income before provision for income taxes..........   24,784   20,983   8,825
Provision for income taxes..........................    9,914    8,393   3,530
                                                     -------- -------- -------
  Net income........................................ $ 14,870 $ 12,590 $ 5,295
                                                     ======== ======== =======
Earnings per share
  Basic............................................. $   3.39 $   4.23 $  3.26
  Diluted........................................... $   1.64 $   1.54 $  0.78
                                                     ======== ======== =======
Weighted average number of shares of common stock
 and common stock equivalents
  Basic.............................................    4,382    2,967   1,594
  Diluted...........................................    9,085    8,173   6,800
                                                     ======== ======== =======
</TABLE>

- --------
(1) Including $13,038, $12,961 and $11,437 in 1998, 1997 and 1996,
respectively, to a related party (see Note 15)



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

                                      F-62
<PAGE>

                   KAYNAR TECHNOLOGIES INC. AND SUBSIDIARIES

                          CONSOLIDATED BALANCE SHEETS

                       AS OF DECEMBER 31, 1998 AND 1997
                            (Dollars in thousands)

<TABLE>
<CAPTION>
                                                              1998      1997
                                                            --------  --------
<S>                                                         <C>       <C>
Current assets:
  Cash..................................................... $  1,893  $    675
  Marketable securities....................................       50     3,079
  Accounts receivable (1)..................................   30,421    23,293
  Inventories..............................................   52,778    34,231
  Prepaid expenses and other current assets................    1,430       647
  Deferred tax asset.......................................    2,685     1,006
                                                            --------  --------
    Total current assets...................................   89,257    62,931
                                                            --------  --------
Property, plant and equipment, at cost.....................   76,035    41,048
  Less accumulated depreciation and amortization...........  (14,452)   (8,797)
                                                            --------  --------
                                                              61,583    32,251
                                                            --------  --------
Intangible assets, net of accumulated amortization of
 $1,104 and $480 at December 31, 1998 and 1997,
 respectively..............................................   47,958     6,409
Other assets...............................................      561        65
                                                            --------  --------
    Total assets........................................... $199,359  $101,656
                                                            ========  ========
Current liabilities:
  Revolving line-of-credit, to a related party (see Note
   8)...................................................... $ 13,000  $     --
  Current portion of long-term debt........................    4,054     1,021
  Current portion of capital lease obligations.............      280       272
  Accounts payable.........................................    8,017     9,969
  Accrued payroll and related expenses.....................    8,115     8,546
  Other accrued expenses...................................    7,874     4,423
                                                            --------  --------
    Total current liabilities..............................   41,340    24,231
                                                            --------  --------
Long-term liabilities:
  Long-term debt, primarily to a related party (see Note
   8)......................................................   80,624    26,372
  Capital lease obligations................................      194       484
  Deferred tax liability...................................    4,477     1,136
                                                            --------  --------
    Total long-term liabilities............................   85,295    27,992
                                                            --------  --------
Commitments and contingencies (see Notes 8 and 12)
Stockholders' equity:
Series C Convertible Preferred stock; $0.01 par value;
  Authorized--10,000,000; issued and outstanding--4,206,000
   and 5,206,000 shares at December 31, 1998 and 1997,
   respectively............................................       42        52
  Common stock; $0.01 par value; Authorized--20,000,000
   shares; issued and outstanding--5,090,142 and 3,694,000
   shares at December 31, 1998 and 1997, respectively......       51        37
  Additional paid-in capital...............................   37,821    28,973
  Retained earnings........................................   36,264    21,394
  Accumulated other comprehensive income...................   (1,454)   (1,023)
                                                            --------  --------
    Total stockholders' equity.............................   72,724    49,433
                                                            --------  --------
    Total liabilities and stockholders' equity............. $199,359  $101,656
                                                            ========  ========
</TABLE>
- -------
(1) Including $982 and $1,846 in 1998 and 1997, respectively, from a related
    party (see Note 15), net of allowance for doubtful accounts of $703 and
    $310 in 1998 and 1997, respectively

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

                                     F-63
<PAGE>

                   KAYNAR TECHNOLOGIES INC. AND SUBSIDIARIES

                CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY

              FOR THE YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996
                             (Dollars in thousands)

<TABLE>
<CAPTION>
                            Preferred
                          Stock Series                                                     Accumulated
                                C        Common Stock  Additional                             Other
                          -------------- -------------  Paid-in   Comprehensive Retained  Comprehensive
                          Shares  Amount Shares Amount  Capital      Income     Earnings     Income      Total
                          ------  ------ ------ ------ ---------- ------------- --------  ------------- -------
<S>                       <C>     <C>    <C>    <C>    <C>        <C>           <C>       <C>           <C>
BALANCE, December 31,
 1995...................   5,206   $52   1,594   $16    $ 1,432                 $ 3,639      $    18    $ 5,157
 Comprehensive Income:
 Net income.............                                             $ 5,295      5,295                   5,295
 Currency Translation...                                                 270                     270        270
                                                                     -------
 Comprehensive Income...                                             $ 5,565
                                                                     =======
 Dividends declared.....                                                            (96)                    (96)
                          ------   ---   -----   ---    -------                 -------      -------    -------
BALANCE, December 31,
 1996...................   5,206    52   1,594    16      1,432                   8,838          288     10,626
 Comprehensive Income:
 Net income.............                                             $12,590     12,590                  12,590
 Currency Translation...                                              (1,311)                 (1,311)    (1,311)
                                                                     -------
 Comprehensive Income...                                             $11,279
                                                                     =======
 Common stock issuance..      --    --   2,100    21     27,541                                          27,562
 Dividends declared.....                                                            (34)                    (34)
                          ------   ---   -----   ---    -------                 -------      -------    -------
BALANCE, December 31,
 1997...................   5,206    52   3,694    37     28,973                  21,394       (1,023)    49,433
 Comprehensive Income:
 Net income.............                                             $14,870     14,870                  14,870
 Currency Translation...                                                (431)                   (431)      (431)
                                                                     -------
 Comprehensive Income...                                             $14,439
                                                                     =======
 Conversion of
  Preferred.............  (1,000)  (10)  1,000    10         --                                              --
 Common stock issuance..      --    --     396     4      8,848                                           8,852
                          ------   ---   -----   ---    -------                 -------      -------    -------
BALANCE, December 31,
 1998...................   4,206   $42   5,090   $51    $37,821                 $36,264      $(1,454)   $72,724
                          ======   ===   =====   ===    =======                 =======      =======    =======
</TABLE>


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

                                      F-64
<PAGE>

                   KAYNAR TECHNOLOGIES INC. AND SUBSIDIARIES

                     CONSOLIDATED STATEMENTS OF CASH FLOWS

              FOR THE YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996
                             (Dollars in thousands)

<TABLE>
<CAPTION>
                                                       1998     1997     1996
                                                      -------  -------  -------
<S>                                                   <C>      <C>      <C>
Cash flows from operating activities:
 Net income.........................................  $14,870  $12,590  $ 5,295
 Adjustments to reconcile net income to net cash
  provided by operating activities--
  Depreciation and amortization.....................    6,772    3,818    2,613
  Increase (decrease) in deferred income taxes......      680     (990)     186
  (Gain) loss on sale of property, plant and
   equipment........................................     (124)     154       34
  Changes in operating assets and liabilities, net
   of acquisitions--
  (Increase) decrease in accounts receivable........      962   (7,990)  (2,505)
  Increase in inventories...........................   (7,190)  (4,346)  (6,867)
  (Increase) decrease in prepaid expenses and other
   current assets...................................     (112)      32     (152)
  (Increase) decrease in other assets...............     (211)     187      181
  Increase (decrease) in accounts payable...........   (5,657)   3,800    2,361
  Increase (decrease) in accrued expenses...........   (3,222)   4,946    3,172
                                                      -------  -------  -------
   Net cash provided by operating activities........    6,768   12,201    4,318
                                                      -------  -------  -------
Cash flows from investing activities:
 Purchases of property, plant and equipment.........  (18,322) (17,909)  (6,850)
 Proceeds from sales of property, plant and
  equipment.........................................      403       92       43
 Net redemptions (purchases) of marketable
  securities........................................    3,029   (3,079)      --
 Acquisitions, net of acquired cash of $421 in
  1998..............................................  (49,203)      --  (12,160)
 (Increase) decrease in intangible assets...........     (669)     638   (1,231)
                                                      -------  -------  -------
   Net cash used in investing activities............  (64,762) (20,258) (20,198)
                                                      -------  -------  -------
Cash flows from financing activities:
 Net borrowings (payments) on line-of-credit, from a
  related party.....................................   13,000     (746)  (3,560)
 Borrowings on long-term debt, primarily from a
  related party.....................................   52,882      501   21,245
 Payments on long-term debt, primarily from a
  related party.....................................   (6,345) (20,263)    (898)
 Net principal (payments) borrowings on capital
  lease obligations.................................     (303)     795      (55)
 Net proceeds from issuance of common stock.........       --   27,562       --
                                                      -------  -------  -------
   Net cash provided by financing activities........   59,234    7,849   16,732
                                                      -------  -------  -------
Effect of exchange rate changes on cash.............      (22)     (26)       5
                                                      -------  -------  -------
Net increase (decrease) in cash.....................    1,218     (234)     857
Cash, beginning of period...........................      675      909       52
                                                      -------  -------  -------
Cash, end of period.................................  $ 1,893  $   675  $   909
                                                      =======  =======  =======
Supplemental disclosures of cash flow information:
 Cash paid during the period for:
  Interest..........................................  $ 3,094  $ 3,943  $ 3,787
                                                      =======  =======  =======
  Income taxes......................................  $12,844  $ 8,395  $ 2,841
                                                      =======  =======  =======
 Noncash financing activities:
  Capital lease obligations assumed for the purchase
   of equipment.....................................  $    --  $   507  $   355
                                                      =======  =======  =======
  Borrowings on long-term debt for preferred stock
   dividends........................................  $    --  $    34  $    96
                                                      =======  =======  =======
  Common stock issued in connection with
   acquisitions of businesses.......................  $ 8,852  $    --  $    --
                                                      =======  =======  =======
</TABLE>

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

                                      F-65
<PAGE>

                   KAYNAR TECHNOLOGIES INC. AND SUBSIDIARIES

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                       DECEMBER 31, 1998, 1997 AND 1996
                 (Dollars in thousands, except per share data)

1. Nature of Operations and Recent Developments

   Kaynar Technologies Inc. (the "Company") is a leading precision fabricator
that designs, develops and manufactures a wide range of specialty components
and tooling systems and provides related services used primarily by original
equipment manufacturers ("OEM's") and their subcontractors to produce aircraft
and defense products. In addition, the Company serves the automotive,
electrical and other industrial markets and their associated after-markets.

   On December 26, 1998, the Company entered into a merger agreement with The
Fairchild Corporation ("Fairchild") in which the Company will become a wholly
owned subsidiary of Fairchild (the "Fairchild Merger"). Upon the effectiveness
of the Fairchild Merger, each outstanding share of the Company's common stock,
with the exception of shares held by stockholders who properly exercise
dissenters' rights under the Delaware General Corporation Law and shares held
by Fairchild, will be cancelled and converted into the right to receive $28.75
in cash. The closing of the Fairchild Merger is subject to certain conditions,
including regulatory approval, financing and approval of the Company's
stockholders.

2. Business Combinations

   On July 28, 1998, the Company acquired all of the issued and outstanding
common stock of M & M Machine & Tool Company Co. ("M & M"). M & M, located in
Huntington Beach, California, specializes in the machining of structural
components and assemblies for aircraft which include pylons, flap hinges,
struts, wing fittings, landing gear parts, spars, and many others. As
consideration for this acquisition, the Company paid the M & M stockholders
$12,441 in cash and 376,142 shares of the Company's common stock valued at
$8,294. In addition, the Company will pay additional consideration of $2,000
(60% in cash and 40% in shares of KTI common stock) based on M & M's recasted
earnings before interest, taxes and transaction costs related to the
acquisition for its fiscal year ended October 31, 1998 (which was accrued for
and included in other accrued expenses as of December 31, 1998). The purchase
price exceeded the fair value of the net assets by $17,850, which is being
allocated as goodwill and amortized using the straight-line method over 40
years. The M & M acquisition has been accounted for under the purchase method
of accounting and, accordingly, the operating results of M & M have been
included in the Company's results of operations since late-July 1998.

   On October 27, 1998, the Company acquired all of the issued and outstanding
common stock of Marcliff Corporation which holds all of the issued and
outstanding capital stock of Marson Creative Fastener, Inc. ("Marson").
Located in Stoughton, Massachusetts, Marson designs, manufactures, and markets
a broad line of blind rivets, threaded inserts, and setting tools primarily
for industrial markets. As consideration for this acquisition, the Company
paid the Marson stockholders $34,000 in cash (of which $9,058 was used to pay
off Marson's outstanding debt as of the acquisition date). In addition, the
Company will pay additional consideration of $1,111 based on Marson's closing
balance sheet as of the acquisition date (which was accrued for and included
in other accrued expenses as of December 31, 1998). The purchase price
exceeded the fair value of the net assets by $23,217, which is being allocated
as goodwill and amortized using the straight-line method over 40 years. The
Marson acquisition has been accounted for under the purchase method of
accounting and, accordingly, the operating results of Marson have been
included in the Company's results of operations since late-October 1998.

                                     F-66
<PAGE>

                   KAYNAR TECHNOLOGIES INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

                       DECEMBER 31, 1998, 1997 AND 1996
                 (Dollars in thousands, except per share data)


3. Pro Forma Financial Information (unaudited)

   The following unaudited pro forma consolidated statements of income
information present the results of the Company's operations for the years
ended December 31, 1998 and 1997 as though the acquisitions of M & M and
Marson had occurred as of the beginning of each respective calendar year:

<TABLE>
<CAPTION>
                                                                 1998     1997
                                                               -------- --------
      <S>                                                      <C>      <C>
      Net sales............................................... $220,374 $195,654
      Net income..............................................   15,971   14,047
      Earnings per share
        Basic.................................................     3.42     4.16
        Diluted...............................................     1.71     1.64
</TABLE>

   The pro forma results have been prepared for comparative purposes only and
are not necessarily indicative of the actual results of operations had the
acquisitions taken place at the beginning of the fiscal year or the results
that may occur in the future. The pro forma results include additional
interest on borrowed funds, additional amortization of goodwill resulting from
the acquisitions and the change in salary and benefit costs of certain
officers of the acquired companies.

4. Summary of Significant Accounting Policies

 a. Use of Estimates in Financial Statements

   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.

 b. Principles of Consolidation

   The consolidated financial statements include the accounts of Kaynar
Technologies Inc. and its wholly owned subsidiaries. All significant
intercompany balances and transactions have been eliminated.

 c. Revenue Recognition

   Sales and related costs are recorded by the Company upon shipment of
product. Revenues related to the rental of the Company's K-FAST tools, which
are not significant, are recognized monthly over the term of the lease.
Revenues related to the Company's APS business unit, which are not
significant, are recognized based on percentage of completion.

 d. Currency Translation Adjustment

   Assets and liabilities of the Company's foreign subsidiaries are translated
into United States dollars at the year-end rate of exchange. Income and
expense items are translated at the average rates of exchange for the period.
Gains and losses resulting from translating foreign currency financial
statements are accumulated in a separate component of stockholders' equity.
Foreign currency transaction gains and losses are included in the consolidated
statements of income.

                                     F-67
<PAGE>

                   KAYNAR TECHNOLOGIES INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

                       DECEMBER 31, 1998, 1997 AND 1996
                 (Dollars in thousands, except per share data)


 e. Marketable Securities

   The Company invests excess cash in a money market fund that invests in
short term (maturities of 397 days or less) direct obligations of the U.S.
Treasury.

 f. Inventories

   Inventories are stated at the lower of cost or market, with cost determined
on a first-in, first-out (FIFO) method and market based upon the lower of
replacement cost or estimated realizable value. Inventory costs include
material, labor and factory overhead.

 g. Property, Plant and Equipment

   Depreciation is computed principally on the straight-line method over the
estimated useful lives of the depreciable assets (ranging from five to ten
years). Cost and accumulated depreciation for property retired or disposed of
are removed from the accounts and any gains or losses are reflected in
operations. Major renewals and betterments that extend the useful life of an
asset are capitalized.

 h. Intangible Assets

   Intangible assets primarily represent the excess of purchase price over
fair value of net assets acquired and related acquisition costs incurred in
the acquisitions of Recoil, M & M and Marson. Intangibles are amortized using
the straight-line method from the date of acquisition over the expected period
to be benefited, currently estimated between 20 and 40 years. The Company
assesses the recoverability of intangible assets in accordance with Statement
of Financial Accounting Standards (SFAS) No. 121 "Accounting for the
Impairment of Long-Lived Assets and for Long-Lived Assets to be Disposed Of."

 i. Fair Value of Financial Instruments

   The carrying amounts of cash, marketable securities, accounts receivable
and accounts payable approximate their fair value as of December 31, 1998 and
1997. The carrying amounts of the line-of-credit and long-term debt
approximate fair value as the obligations bear interest at rates that
fluctuate with the market rate. The carrying amount of the term loans
approximates fair value as the obligation compares favorably with fixed rate
obligations that would be currently available to the Company.

 j. Income Taxes

   The Company accounts for income taxes under SFAS No. 109 "Accounting for
Income Taxes," which requires an asset and liability approach in accounting
for income taxes payable or refundable at the date of the financial statements
as a result of all events that have been recognized in the financial
statements and as measured by the provisions of enacted laws.

 k. Earnings per Share

   Basic earnings per share is computed by dividing net income available to
common stockholders by the weighted average number of common shares
outstanding. Diluted earnings per share is computed by dividing net income by
the weighted average number of common shares outstanding plus the dilutive
effect of other

                                     F-68
<PAGE>

                   KAYNAR TECHNOLOGIES INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

                       DECEMBER 31, 1998, 1997 AND 1996
                 (Dollars in thousands, except per share data)

securities. The Company's other securities are (i) Series C Convertible
Preferred stock and (ii) outstanding common stock options.

   The table below details the components of the basic and diluted earnings
per share ("EPS") calculations:

<TABLE>
<CAPTION>
                                           Years ended December 31,
                                  ---------------------------------------------
                                       1988           1997           1996
                                  -------------- --------------- --------------
                                  Income  Shares Income   Shares Income  Shares
                                  ------- ------ -------  ------ ------  ------
                                            (Amounts in thousands)
<S>                               <C>     <C>    <C>      <C>    <C>     <C>
Basic EPS
  Net income..................... $14,870 4,382  $12,590  2,967  $5,295  1,594
  Less: dividends on previously
   issued preferred stock........      --    --      (34)    --     (96)    --
                                  ------- -----  -------  -----  ------  -----
  Income available to common
   stockholders..................  14,870 4,382   12,556  2,967   5,199  1,594
Effect of Dilutive Securities
  Series C Convertible Preferred
   stock.........................      -- 4,688       34  5,206      96  5,206
  Options and other..............      --    15       --     --      --     --
                                  ------- -----  -------  -----  ------  -----
Diluted EPS...................... $14,870 9,085  $12,590  8,173  $5,295  6,800
                                  ======= =====  =======  =====  ======  =====
</TABLE>

 l. New Accounting Pronouncements

   In June 1998, the FASB issued Statement of Financial Accounting Standards
No. 133, "Accounting for Derivative Instruments and Hedging Activities,"
effective for fiscal years beginning after June 15, 1999. The Company does not
believe the adoption of this standard will have a material impact on the
Company's results of operations.

5. Inventories

   Inventories consist of the following at December 31, 1998 and 1997:

<TABLE>
<CAPTION>
                                                                 1998    1997
                                                                ------- -------
      <S>                                                       <C>     <C>
      Raw materials............................................ $ 3,772 $ 2,593
      Work in progress.........................................  14,245  11,012
      Components...............................................   8,611   5,325
      Finished goods...........................................  18,901   9,550
      Supplies and small tools.................................   7,249   5,751
                                                                ------- -------
                                                                $52,778 $34,231
                                                                ======= =======
</TABLE>

                                     F-69
<PAGE>

                   KAYNAR TECHNOLOGIES INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

                       DECEMBER 31, 1998, 1997 AND 1996
                 (Dollars in thousands, except per share data)


6. Property, Plant and Equipment

   Property, plant and equipment consists of the following at December 31,
1998 and 1997:

<TABLE>
<CAPTION>
                                                    Years of
                                                   Estimated
                                                     Useful
                                                      Life      1998     1997
                                                   ---------- --------  -------
<S>                                                <C>        <C>       <C>
Land..............................................     --     $  1,787  $    32
Buildings.........................................     20        1,799       --
Machinery and equipment...........................  5 to 10     49,911   20,083
Equipment rented to others........................     7         8,534    8,581
Leasehold improvements............................ Lease term    5,432    1,315
Construction in progress..........................     --        8,572   11,037
                                                              --------  -------
                                                                76,035   41,048
Accumulated depreciation and amortization.........             (14,452)  (8,797)
                                                              --------  -------
                                                              $ 61,583  $32,251
                                                              ========  =======
</TABLE>

7. Income Taxes

   The components of the net accumulated deferred income tax (asset) liability
at December 31, 1998 and 1997 are as follows:

<TABLE>
<CAPTION>
                                                               1998     1997
                                                              -------  -------
      <S>                                                     <C>      <C>
      Current deferred tax (asset) liability:
        Inventory reserves................................... $(1,369) $   (87)
        Accrued vacation.....................................    (706)    (449)
        Other................................................    (610)    (470)
                                                              -------  -------
                                                              $(2,685) $(1,006)
                                                              =======  =======
      Long-term deferred tax (asset) liability:
        Depreciation......................................... $ 4,477  $ 1,136
                                                              =======  =======
</TABLE>

   The provision for income taxes includes income taxes currently payable and
those deferred due to temporary differences between the financial statements
and tax basis of assets and liabilities. The provision differs from the
statutory rates primarily due to permanent differences. The provision for
income taxes for the years ended December 31, 1998, 1997 and 1996, consists of
the following:

<TABLE>
<CAPTION>
                                                            1998   1997    1996
                                                           ------ ------  ------
      <S>                                                  <C>    <C>     <C>
      Current provision:
        Federal........................................... $7,083 $7,716  $2,590
        State.............................................  1,500  1,400     720
        Foreign...........................................     33    267      --
      Deferred provision:
        Federal...........................................  1,061   (707)     69
        State.............................................    237   (283)    151
                                                           ------ ------  ------
                                                           $9,914 $8,393  $3,530
                                                           ====== ======  ======
</TABLE>

                                     F-70
<PAGE>

                   KAYNAR TECHNOLOGIES INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

                       DECEMBER 31, 1998, 1997 AND 1996
                 (Dollars in thousands, except per share data)


   Variations from the federal statutory rate for the years ended December 31,
1998, 1997 and 1996, are as follows:

<TABLE>
<CAPTION>
                                    1998            1997            1996
                               --------------- --------------- ---------------
                               Amount  Percent Amount  Percent Amount  Percent
                               ------  ------- ------  ------- ------  -------
<S>                            <C>     <C>     <C>     <C>     <C>     <C>
Federal statutory rate........ $8,675   35.0%  $7,344   35.0%  $3,001   34.0%
State income taxes, net of
 federal benefit..............  1,129    4.5      726    3.5      485    5.5
Foreign sales corporation
 benefit......................   (552)  (2.2)    (220)  (1.0)    (141)  (1.6)
Foreign losses not currently
 benefited....................    161    0.6      115    0.5       --     --
Utilization of foreign
 losses.......................    (26)  (0.1)    (114)  (0.5)      --     --
Non-deductible expenses.......    212    0.9      173    0.8       94    1.1
Other.........................    315    1.3      369    1.7       91    1.0
                               ------   ----   ------   ----   ------   ----
                               $9,914   40.0%  $8,393   40.0%  $3,530   40.0%
                               ======   ====   ======   ====   ======   ====
</TABLE>

8. Debt Arrangements

   The Company entered into a Third Restated and Amended Credit Agreement on
October 23, 1998 (the "Third Credit Agreement") with its primary lender
General Electric Capital Corporation ("GECC") which has a wholly owned
subsidiary, CFE, Inc. ("CFE"), that owned all of the outstanding shares of the
Company's Series C Preferred stock and one million shares of the Company's
common stock as of December 31, 1998. The Third Credit Agreement contains
significant financial and operating covenants, including limitations on the
ability of the Company to incur additional indebtedness and restrictions on,
among other things, the Company's ability to pay dividends or take certain
other corporate actions. The Third Credit Agreement also requires the Company
to be in compliance with certain financial ratios. In addition to the Term
Loan under the Third Credit Agreement ("Term Loan"), the Company has entered
into promissory notes with other lenders for the purchase of certain property,
machinery and equipment ("The Notes").

   The following schedule summarizes the future annual minimum principal
payments due under the Term Loan and The Notes as of December 31, 1998:

<TABLE>
<CAPTION>
                                                          Term     The
                                                          Loan    Notes   Total
                                                         ------- ------- -------
      <S>                                                <C>     <C>     <C>
      1999.............................................. $ 1,700 $ 2,354 $ 4,054
      2000..............................................   1,700   2,178   3,878
      2001..............................................   1,700   1,495   3,195
      2002..............................................   1,700   1,177   2,877
      2003..............................................  67,200     789  67,989
      Thereafter........................................      --   2,685   2,685
                                                         ------- ------- -------
                                                         $74,000 $10,678 $84,678
                                                         ======= ======= =======
</TABLE>

   Debt arrangements are described as follows:

 a. Term Loan

   On October 23, 1998, the Company entered into the Third Credit Agreement
which amended its existing Term Loan with GECC, increasing the borrowing
capacity of the Term Loan to $74,000. The Term Loan bears

                                     F-71
<PAGE>

                   KAYNAR TECHNOLOGIES INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

                       DECEMBER 31, 1998, 1997 AND 1996
                 (Dollars in thousands, except per share data)

interest, payable every 30 to 90 days, at LIBOR rate plus one and one-half
percent (which was 6.8 percent at December 31, 1998). Principal payments of
$425 are due quarterly through October 1, 2002, with a final payment of
$67,200 due January 3, 2003. At December 31, 1998 and 1997, outstanding
principal under the Term Loan totaled $74,000 and $25,525, respectively.
Interest expense on the Term Loan for the years ended December 31, 1998, 1997
and 1996 was approximately $2,712, $2,498 and $2,400, respectively. The Term
Loan is secured by substantially all of the Company's assets.

 b. The Notes

   The Company has promissory notes with financing institutions, which are
secured by certain property, machinery and equipment. At December 31, 1998 and
1997, the outstanding principal under the Notes was $10,678 and $1,868,
respectively. The Notes bear interest at interest rates ranging from 4.9
percent to 10.5 percent per annum. Monthly payments are payable through June
1, 2008.

 c. Line-of-Credit

   The line-of-credit with GECC (the "LOC") is a $25,000 revolving credit
facility, limited by the lesser of the sum of specified portions of qualified
accounts receivable and inventory, and $25,000.

   Interest is payable every 30 to 90 days at LIBOR rate plus one and one-half
percent (which was 7.1 percent at December 31, 1998). The LOC, which expires
January 3, 2003, had $13,000 outstanding at December 31, 1998 and had no
borrowings at December 31, 1997. Interest expense on LOC for the years ended
December 31, 1998, 1997 and 1996 was approximately $497, $129 and $682,
respectively.

9. Series C Convertible Preferred Stock

   Each share of the Series C Preferred stock is convertible at any time into
one share of common stock. The conversion rate is subject to certain anti-
dilutive adjustments. The Series C Preferred stock will participate in any
dividends paid on the common stock as if the Series C Preferred stock had been
converted into common stock.

   In the event of liquidation, dissolution or winding up of the Company, the
holders of the Series C Preferred stock will be entitled to receive a
liquidation preference out of the assets available for distribution in an
amount equal to $0.22 per share, plus any accrued and unpaid dividends, before
any distribution is made to the holders of the common stock.

   On June 26, 1998, CFE elected to convert one million such shares into one
million shares of common stock of the Company in accordance with the terms of
the Series C preferred stock.

10. Stock Incentive Plan

   In 1997, the Company adopted the Kaynar Technologies Inc. 1997 Stock
Incentive Plan (the "Plan") which authorized 500,000 stock option grants to
purchase the Company's common stock.

   The Company has granted 115,400 options in 1997 and 147,900 options in 1998
with a weighted average exercise price of $24.77 and $11.71, respectively,
under the Plan (of which 9,200 options with an exercise price of $25.00 were
cancelled during 1998). These options were issued at fair market value at the
time of grant. Option grants are made at the discretion of the Board of
Directors. Options vest at 25 percent per year (beginning one year from the
grant date), may be exercisable in whole or in installments, and expire five
years from the

                                     F-72
<PAGE>

                   KAYNAR TECHNOLOGIES INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

                       DECEMBER 31, 1998, 1997 AND 1996
                 (Dollars in thousands, except per share data)

grant date. The weighted average exercise price of options outstanding as of
December 31, 1998 is $17.16. The weighted average contractual life of options
outstanding as of December 31, 1998 is 4.3 years. The weighted average
exercise price of options exercisable as of December 31, 1998 is $24.75.

   Characteristics of options outstanding at December 31, 1998 are presented
in the table below:

<TABLE>
<CAPTION>
                                             Contractual   Options     Options
                  Exercise Price                Life     Outstanding Exercisable
                  --------------             ----------- ----------- -----------
      <S>                                    <C>         <C>         <C>
      $ 9.25................................  4.8 years    119,000         --
      $14.50................................  3.3 years      3,000        750
      $15.88................................  4.8 years     12,000         --
      $19.00................................  4.6 years      3,000         --
      $25.00................................  3.7 years    102,000     25,500
      $26.75................................  4.1 years      1,500         --
      $27.75................................  4.2 years     12,400         --
      $29.50................................  3.8 years      1,200        300
                                                           -------     ------
                                                           254,100     26,550
</TABLE>

   The Company accounts for the Plan under APB Opinion No. 25. SFAS No. 123
"Accounting for Stock-Based Compensation" was issued by the FASB in 1995 and,
if fully adopted, changes the methods for recognition of cost on plans similar
to those of the Company. Adoption of SFAS No. 123 is optional, however pro
forma disclosures as if the Company had adopted the cost recognition method
are required. Had compensation cost for stock options awarded under the Plan
been determined consistent with SFAS No. 123, the Company's net income would
have reflected the following pro forma amounts as of December 31, 1998 and
1997:

<TABLE>
<CAPTION>
                                                              1998                      1997
                                                             -------                   -------
      <S>                    <C>                             <C>                       <C>
      Net Income:            As Reported..                   $14,870                   $12,590
                             Pro Forma....                   $14,417                   $12,439
      Basic EPS:             As Reported..                   $  3.39                   $  4.23
                             Pro Forma....                   $  3.29                   $  4.18
      Diluted EPS:           As Reported..                   $  1.64                   $  1.54
                             Pro Forma....                   $  1.59                   $  1.52
</TABLE>

   For the above pro forma disclosures, the fair value of each option grant is
estimated on the date of grant using the Black-Scholes option pricing model
with the following assumptions: weighted average risk-free interest rate of
5.0 percent; a weighted average volatility of 56.5 percent; estimated option
life of 4 years; and no expected dividend yield. The weighted average fair
value of the Company's stock options granted in 1998 and 1997 was $5.68 and
$12.02, respectively.

11. Savings and Retirement Plan

   The Company sponsors a defined contribution plan (the "Retirement Plan"),
which provides benefits to all employees who have completed six months of
service. Employees may make contributions between one and 21 percent of their
annual compensation. The Company may make contributions to the Retirement Plan
at its discretion.

   The Company contributed approximately $1,461, $988 and $577 to the
Retirement Plan in the years ended December 31, 1998, 1997 and 1996,
respectively.

                                     F-73
<PAGE>

                   KAYNAR TECHNOLOGIES INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

                       DECEMBER 31, 1998, 1997 AND 1996
                 (Dollars in thousands, except per share data)


12. Commitments and Contingencies

 a. Operating Leases

   The Company leases certain facilities and equipment under long-term
operating leases with varying terms. The leases generally provide that the
Company pay taxes, maintenance and insurance costs, and some leases contain
renewal and/or purchase options. Total rental expense under operating leases
totaled approximately $1,975, $1,231 and $1,187 in the years ended December
31, 1998, 1997 and 1996, respectively. Minimum rental expenses on commitments
for the years subsequent to December 31, 1998, are as follows:

<TABLE>
      <S>                                                                <C>
      Year ending December 31,
        1999............................................................ $ 2,125
        2000............................................................   1,927
        2001............................................................   1,696
        2002............................................................   1,519
        2003............................................................   1,006
        Thereafter......................................................   2,108
                                                                         -------
                                                                         $10,381
                                                                         =======
</TABLE>

 b. Capital Leases

   The Company has entered into capital lease agreements for equipment. Future
lease payments due under the agreements are as follows:

<TABLE>
      <S>                                                                  <C>
      Year ending December 31,
        1999.............................................................. $307
        2000..............................................................  163
        2001..............................................................   36
                                                                           ----
                                                                            506
        Amounts representing interest.....................................  (32)
                                                                           ----
                                                                            474
        Current portion................................................... (280)
                                                                           ----
                                                                           $194
                                                                           ====
</TABLE>

 c. Purchase Commitments

   The Company has certain one-year purchase commitments which require that
all purchases of particular raw materials be purchased from various vendors at
a fixed price, none of which exceeded fair market value as of December 31,
1998.

 d. Contingencies

   The Company is, from time to time, subject to claims and disputes for
legal, environmental and other matters in the normal course of its business.
While the results of such matters cannot be predicted with certainty,
management does not believe that the final outcome of any pending matters will
have a material effect on the consolidated financial position and results of
operations.

                                     F-74
<PAGE>

                   KAYNAR TECHNOLOGIES INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

                       DECEMBER 31, 1998, 1997 AND 1996
                 (Dollars in thousands, except per share data)


13. Significant Customers

   For the years ended December 31, 1998, 1997 and 1996, two customers
accounted for approximately 20 and 7 percent, 24 and 9 percent and 18 and 12
percent of net sales, respectively. No other customer accounted for 10 percent
or more of net sales in any of the three years ended December 31, 1998.
Accounts receivable balances from these same two customers accounted for
approximately 10 and 7 percent of accounts receivable at December 31, 1998 and
14 and 8 percent of accounts receivable at December 31, 1997. No other
customer represents 10 percent or more of the Company's gross accounts
receivable at December 31, 1998 and 1997.

14. Geographic Sales Information

   Net sales for the years ended December 31, 1998, 1997 and 1996 were made to
geographic regions as follows:

<TABLE>
<CAPTION>
                                     1998             1997            1996
                               ---------------- ---------------- ---------------
                                Amount  Percent  Amount  Percent Amount  Percent
                               -------- ------- -------- ------- ------- -------
<S>                            <C>      <C>     <C>      <C>     <C>     <C>
United States................. $156,834   84.5% $126,845   84.4% $85,069   85.9%
Europe........................   16,487    8.9    13,255    8.8    8,378    8.5
Pacific Rim...................    6,683    3.6     5,219    3.4    2,256    2.3
Other.........................    5,508    3.0     5,110    3.4    3,320    3.3
                               --------  -----  --------  -----  -------  -----
                               $185,512  100.0% $150,429  100.0% $99,023  100.0%
                               ========  =====  ========  =====  =======  =====
</TABLE>

   Sales for the Company's foreign operations represented less than 10 percent
of net sales during each of the years ended December 31, 1998, 1997 and 1996.

15. Related Party Matters

   As discussed in Note 8, the primary lender to the Company is GECC which has
a wholly-owned subsidiary CFE. CFE owns 100 percent of the outstanding Series
C Convertible Preferred Stock and one million shares of the Company's common
stock.

   GECC is also an affiliated entity to a customer (the Aircraft Engines
Division of General Electric Co.) that accounted for approximately 7, 9 and 12
percent of 1998, 1997 and 1996 net sales, respectively, and 7 and 8 percent of
accounts receivable at December 31, 1998 and 1997, respectively.

                                     F-75
<PAGE>

                   KAYNAR TECHNOLOGIES INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

                       DECEMBER 31, 1998, 1997 AND 1996
                 (Dollars in thousands, except per share data)


16. Industry Segment Information

   The Company is currently segmented into eight business units. The Company's
Kaynar, Microdot, M & M, Eagle, APS and K-FAST business units design and
manufacture products that are sold principally to the commercial aircraft and
defense industries. The Company's Recoil and Marson business units design and
manufacture inserts, blind rivets and related installation tools used
primarily in the automotive, electrical and other non-aerospace industries.
The following table illustrates the Company's financial data by industry
segment for the past three years.

<TABLE>
<CAPTION>
                                                       For the Years Ended
                                                          December 31,
                                                    ---------------------------
                                                      1998      1997     1996
                                                    --------  --------  -------
<S>                                                 <C>       <C>       <C>
Sales by Segment:
  Commercial Aircraft and Defense (2).............. $169,401  $137,889  $95,156
  Industrial (1)(3)................................   16,111    12,540    3,867
                                                    --------  --------  -------
Total Sales........................................ $185,512  $150,429  $99,023
Operating Income by Segment:
  Commercial Aircraft and Defense (2).............. $ 30,192  $ 25,892  $13,464
  Industrial (1)(3)................................    1,783     1,645      238
  Corporate Expenses...............................   (3,124)   (2,952)    (866)
                                                    --------  --------  -------
Total Operating Income............................. $ 28,851  $ 24,585  $12,836
Depreciation and Amortization by Segment:
  Commercial Aircraft and Defense (2).............. $  5,822  $  3,209  $ 2,304
  Industrial (1)(3)................................      950       609      309
                                                    --------  --------  -------
Total Depreciation and Amortization................ $  6,772  $  3,818  $ 2,613
Total Assets by Segment:
  Commercial Aircraft and Defense (2).............. $144,817  $ 86,571  $58,429
  Industrial (1)(3)................................   54,542    15,085   15,260
                                                    --------  --------  -------
Total Assets....................................... $199,359  $101,656  $73,689
</TABLE>
- --------
(1) In August 1996, the Company purchased its Recoil business unit which has
    been accounted for under the purchase method of accounting and,
    accordingly, their operating results have been included in the results of
    operations since mid-August 1996.
(2) In July 1998, the Company purchased its M & M business unit which has been
    accounted for under the purchase method of accounting and, accordingly,
    their operating results have been included in the results of operations
    since late-July 1998.
(3) In October 1998, the Company purchased its Marson business unit which has
    been accounted for under the purchase method of accounting and,
    accordingly, their operating results have been included in the results of
    operations since late-October 1998.

                                     F-76
<PAGE>

                   KAYNAR TECHNOLOGIES INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

                        DECEMBER 31, 1998, 1997 AND 1996
                 (Dollars in thousands, except per share data)


17. Quarterly Financial Data (unaudited)

<TABLE>
<CAPTION>
                                                      Three months ended
                                              ----------------------------------
                                               March   June   September December
                                                29      28       27        31
                                              ------- ------- --------- --------
<S>                                           <C>     <C>     <C>       <C>
1998
  Net sales.................................. $45,355 $46,824  $45,293  $48,040
  Gross profit...............................  13,881  14,630   13,458   14,320
  Net income.................................   4,275   4,351    3,402    2,842
  Basic earnings per share...................    1.15    1.16     0.69     0.56
  Diluted earnings per share.................    0.48    0.49     0.37     0.31
  Stock price per share
    High.....................................   29.50   34.50    24.00    27.50
    Low......................................   24.00   22.25    11.50     8.00

<CAPTION>
                                                      Three months ended
                                              ----------------------------------
                                               March   June   September December
                                                30      29       28        31
                                              ------- ------- --------- --------
<S>                                           <C>     <C>     <C>       <C>
1997
  Net sales.................................. $32,202 $37,250  $37,884  $43,093
  Gross profit...............................   9,233  11,036   11,903   13,867
  Net income.................................   2,169   2,933    3,388    4,100
  Basic earnings per share...................    1.35    1.03     0.92     1.11
  Diluted earnings per share.................    0.32    0.36     0.38     0.46
  Stock price per share
    High.....................................      --   19.87    30.25    34.12
    Low......................................      --   14.50    18.50    24.50
</TABLE>

                                      F-77


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