10-Q/A

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q/A

(Amendment No. 1)

ý	QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
	For the quarterly period ended June 27, 2003
OR
o	TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
	For the transition period from                            to
	Commission file number 333-05978

EURAMAX INTERNATIONAL, INC.

(Exact name of registrant as specified in its charter)

Delaware	58-2502320
(State or other jurisdiction of incorporation or organization)	(I.R.S. Employer Identification No.)
5445 Triangle Parkway, Suite 350, Norcross, Georgia	30092
(Address of principal executive offices)	(Zip Code)
Registrant’s telephone number, including area code 770-449-7066

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

ý Yes  o No

Indicate by check mark whether the registrant is an accelerated filer (as defined in Exchange Rule 12b-2).

o Yes  ý No

As of August 11, 2003, Registrant had outstanding 492,495.79 shares of Class A common stock and no shares of Class B common stock.

EXPLANATORY NOTE

This quarterly report on Form 10-Q/A amends the Registrant’s quarterly report on Form 10-Q for the period ended June 27, 2003, which was originally filed on August 11, 2003. This amendment reflects comments to our original report on Form 10-Q received from the Staff of the Securities and Exchange Commission in connection with their review of our registration statement on Form S-4, which was filed on November 4, 2003.  Specifically, we are amending the following items:

•Part I – Financial Information, Item 1. Financial Statements, Footnote 3. Summary of Significant Account Policies, “Goodwill”

•Part I – Financial Information, Item 1. Financial Statements, Footnote 9. Segment Information

•Part I – Financial Information, Item 1. Financial Statements, Footnote 13. Supplemental Condensed Combined Financial Statements

•Part I – Financial Information, Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

Except as expressly noted above or as otherwise expressly noted herein, the information in this quarterly report is current only as of June 27, 2003, and we have not attempted to update any such information based on events subsequent to that date.

Part I - Financial Information

Item 1.  Financial Statements

Euramax International, Inc. and Subsidiaries

Condensed Consolidated Statements of Earnings

(Thousands of U.S. Dollars)

(Unaudited)

	Predecessor						Successor			Predecessor						Successor
	Three months ended June 28, 2002			Two months ended May 23, 2003			One month ended June 27, 2003			Six months ended June 28, 2002			Five months ended May 23, 2003			One month ended June 27, 2003
Net sales	$	171,668		$	114,457		$	77,194		$	304,628		$	260,615		$	77,194
Costs and expenses:
Cost of goods sold	132,859			90,854			63,904			239,117			208,420			63,904
Selling and general	16,400			10,563			8,159			30,949			26,153			8,159
Depreciation and amortization	3,025			2,531			1,571			6,449			6,276			1,571
Earnings from operations	19,384			10,509			3,560			28,113			19,766			3,560
Interest expense, net	(5,872		)	(3,678		)	(1,843		)	(11,233		)	(9,126		)	(1,843		)
Other income (expense), net	624			292			(26		)	542			506			(26		)
Earnings before income taxes	14,136			7,123			1,691			17,422			11,146			1,691
Provision for income taxes	5,576			2,673			562			6,782			4,254			562
Net earnings	$	8,560		$	4,450		$	1,129		$	10,640		$	6,892		$	1,129

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

2

Euramax International, Inc. and Subsidiaries

Condensed Consolidated Balance Sheets

(Thousands of U.S. Dollars)

(Unaudited)

	Predecessor December 27, 2002			Successor June 27, 2003
ASSETS
Current assets:
Cash and equivalents	$	11,646		$	10,918
Accounts receivable, net	88,508			120,325
Inventories	78,480			90,374
Other current assets	5,081			8,438
Total current assets	183,715			230,055
Property, plant and equipment, net	112,037			129,582
Goodwill, net	110,799			160,406
Deferred income taxes	4,975			4,831
Other assets	4,914			5,740
	$	416,440		$	530,614
LIABILITIES AND SHAREHOLDERS’ EQUITY
Current liabilities:
Cash overdrafts	$	1,880		$	1,487
Accounts payable	57,104			74,111
Accrued expenses and other current liabilities	34,251			47,039
Total current liabilities	93,235			122,637
Long-term debt, less current maturities	196,972			208,020
Deferred income taxes	19,421			23,560
Other liabilities	20,593			27,731
Total liabilities	330,221			381,948
Shareholders’equity:
Common stock	500			500
Additional paid-in capital	53,220			155,495
Treasury stock	(2,056		)	(1,964		)
Restricted stock	—			(3,764		)
Retained earnings	44,439			1,129
Accumulated other comprehensive loss	(9,884		)	(2,730		)
Total shareholders’ equity	86,219			148,666
	$	416,440		$	530,614

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

3

Euramax International, Inc. and Subsidiaries

Condensed Consolidated Statements of Cash Flows

(Thousands of U.S. Dollars)

(Unaudited)

	Predecessor						Successor
	Six months ended June 28, 2002			Five months ended May 23, 2003			One month ended June 27, 2003
Net cash provided by (used in) operating activities	$	549		$	(12,045	)	$	11,924
Cash flows from investing activities:
Proceeds from sales of assets	24			35			44
Capital expenditures	(2,566		)	(4,944		)	(789		)
Net cash used in investing activities	(2,542		)	(4,909		)	(745		)
Cash flows from financing activities:
Net borrowings (repayments) on revolving credit facility	40,004			18,264			(11,153		)
Repayment of long-term debt	(38,951		)	—			—
Changes in cash overdrafts	1,229			2,603			(2,995		)
Proceeds from settlement of currency swap	2,790			—			—
Issuance of common stock from shares held in treasury	—			—			353
Purchase of treasury stock	—			(2,556		)	(80		)
Deferred financing fees	(1,495		)	(116		)	(242		)
Net cash provided by (used in) financing activities	3,577			18,195			(14,117		)
Effect of exchange rate changes on cash	1,881			778			191
Net increase (decrease) in cash and equivalents	3,465			2,019			(2,747		)
Cash and equivalents at beginning of period	5,897			11,646			13,665
Cash and equivalents at end of period	$	9,362		$	13,665		$	10,918

4

Euramax International, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements

(Thousands of U.S. Dollars)

(Unaudited)

1.  Basis of Presentation:

For purposes of this report the “Company” refers to Euramax International, Inc. (“Euramax”) and Subsidiaries, collectively.

The Condensed Consolidated Financial Statements of the Company have been prepared in accordance with accounting principles generally accepted in the United States for interim financial information and with the rules and regulations of the Securities and Exchange Commission (the “SEC”). Accordingly, they do not include all of the information and footnotes required by accounting principles generally accepted in the United States for complete financial statements. In the opinion of the management of the Company, these statements include all adjustments necessary for a fair presentation of the results of all interim periods reported herein. All adjustments are of a normal recurring nature, except for the 2003 Shareholder Transaction described in Note 2, unless otherwise disclosed. Management believes that the disclosures made are adequate for a fair presentation of results of operations, financial position and cash flows. These Condensed Consolidated Financial Statements should be read in conjunction with the year-end Consolidated Financial Statements and accompanying notes included in the Company’s Annual Report on Form 10-K for the year ended December 27, 2002. The Company's sales are somewhat seasonal, with the second and third quarters typically accounting for the highest sales volumes. Operating results for the period ended June 27, 2003, are not necessarily indicative of future results that may be expected for the year ending December 26, 2003.

Per share data has not been presented since such data provides no useful information, as the shares of the Company are closely held.

Certain 2002 amounts have been reclassified to conform to current year presentation.

2.  2003 Shareholder Transaction

On April 15, 2003, Citigroup Venture Capital Equity Partners, L.P. (“CVCEP”) and Citicorp Venture Capital Ltd. (“CVC”), entered into a definitive purchase agreement with CVC European Equity Partners, L.P. and CVC European Equity Partners (Jersey), L.P. (collectively “CVC Europe”), BNP Paribas, independent directors and certain members of management to purchase, for approximately $106.0 million, all of the shares of the Company held by CVC Europe and BNP Paribas, and a portion of the shares held by independent directors and management (“2003 Shareholder Transaction”). The 2003 Shareholder Transaction was completed on June 12, 2003, with CVCEP purchasing 265,762.48 shares of the Company's Class A Common Stock. After the completion of this transaction CVCEP and CVC collectively owned approximately 88.5% of the issued and outstanding shares of the Company, with management of CVCEP and directors and management of the Company holding the remaining shares. Prior to the 2003 Shareholder Transaction, CVC owned approximately 34.5% of the issued and outstanding shares of the Company. This substantial change in ownership arising from CVCEP's acquisition of the Company's stock, together with the Company's subsequent issuance of senior subordinated notes (see Note 12), required that the purchase price paid in excess of the book value of the Company's equity acquired be allocated under the purchase method of accounting to the assets and liabilities of the Company based upon a percentage of their fair values proportional to the percentage of the ownership change. The allocation was based upon preliminary estimates by management of the fair market values of identifiable assets and liabilities, with the remainder allocated to goodwill. The liabilities assumed included approximately $3.4 million of fees related to the transaction, which were paid by the Company on behalf of its shareholders. The Company is currently completing valuations of its assets. The final allocation of the purchase price, which is subject to revision when valuations are completed, may materially differ from the preliminary estimates. The goodwill generated from this transaction is not deductible for income tax purposes. The purchase price has been allocated as follows:

5

Purchase price	$	105,981
Less: Company equity acquired	53,628
Increase in basis	$	52,353
Allocation of increase in basis
Record fair value of inventories	$	4,000
Record fair value of property, plant and equipment	16,000
Record fair value of senior subordinated notes	(2,040		)
Record fair value of pension liability	(6,987		)
Record fair value of deferred financing fees	(1,000		)
Record fair value of patent (15 year life)	2,500
Transaction fees	(3,350		)
Record deferred income taxes for effect of step-up in basis of assets	(4,864		)
Increase to goodwill, net	48,094
	$	52,353

The following unaudited pro-forma information presents the results of operations of the Company as if the 2003 Shareholder Transaction had occurred as of the beginning of the period presented. The pro-forma information is not necessarily indicative of what would have occurred had the acquisitions been made as of such period, nor is it indicative of future results of operations. The pro-forma amounts give effect to appropriate adjustments for the fair value of the assets acquired, liabilities assumed, amortization of property, plant and equipment, intangibles and restricted stock, incurrence of the advisory fees owed to CVC Management and income taxes.

	Three months ended		Two months ended		One month ended		Six months ended		Five months ended		One month ended
	June 28, 2002		May 23, 2003		June 27, 2003		June 28, 2002		May 23, 2003		June 27, 2003
Pro-forma net sales	$	171,668	$	114,457	$	77,194	$	304,628	$	260,615	$	77,194
Pro-forma net earnings	8,101		4,157		990		9,785		6,197		990

3.  Summary of Significant Accounting Policies:

For information regarding significant accounting policies, see Note 2 to the Consolidated Financial Statements of the Company for the year ended December 27, 2002, set forth in the Company’s Annual Report on Form 10-K.

Goodwill

Goodwill increased $48.1 million from December 27, 2002 to June 27, 2003 as a result of applying the purchase method of accounting to the 2003 Shareholder Transaction, as described in Note 2. The remaining change in goodwill is a result of the change in foreign exchange rates used in converting the local currency goodwill balance into U.S. Dollars. The Company reviews the carrying value of its goodwill for impairment annually, on the first day of the Company’s fiscal fourth quarter.

Stock Based Compensation

As permitted by SFAS No. 123, “Accounting for Stock-Based Compensation”, the Company has elected to apply APB No. 25, “Accounting for Stock Issued to Employees” and related interpretations in accounting for stock options issued under its equity compensation plan (see Note 10). Had compensation expense related to these stock options been determined based upon the fair value method under SFAS No. 123, net income would have been impacted as follows:

6

	Predecessor				Successor			Predecessor				Successor
	Three months ended June 28, 2002		Two months ended May 23, 2003		One month ended June 27, 2003			Six months ended June 28, 2002		Five months ended May 23, 2003		One month ended June 27, 2003
Net income, as reported	$	8,560	$	4,450	$	1,129		$	10,640	$	6,892	$	1,129
Add: Stock-based employee compensation cost included in reported net income, net of related tax effects	—		—		143			—		—		143
Less: Total stock-based employee compensation expense determined under fair value method for all awards, not of related tax effects	—		—		(1,071		)	—		—		(1,071		)
Pro forma net income	$	8,560	$	4,450	$	201		$	10,640	$	6,892	$	201

The fair value of each option is estimated using the Black-Scholes option-pricing model using a risk free interest rate of 3.20%, an expected option life of 5 years, no volatility and no dividends.

Recent Accounting Pronouncements

In April 2002, the FASB issued Statement No. 145, “Rescission of FASB Statements No. 4, 44 and 64, Amendment of FASB Statement No. 13, and Technical Corrections” (“SFAS No. 145”). Among other items, SFAS No. 145 updates and clarifies existing accounting pronouncements related to reporting gains and losses from the extinguishment of debt and certain lease modifications that have economic effects similar to sale-leaseback transactions. SFAS No. 145 became effective for the Company on the first day of fiscal year 2003. The Company expects to record other expense, net of tax, of approximately $1.5 million representing unamortized deferred financing fees and the amount paid in excess of the carrying value of the retired debt, related to the senior subordinated notes purchased or redeemed as described in Note 12. Prior to the adoption of SFAS No. 145 the Company would have recognized this amount as an extraordinary loss, net of tax.

In December 2002, the FASB issued Statement No. 148, “Accounting for Stock-Based Compensation, Transition and Disclosure” (“SFAS No. 148”). SFAS No. 148 provides alternative methods of transition for a voluntary

7

change to the fair value based method of accounting for stock-based employee compensation. SFAS No. 148 also amends the disclosure requirements of SFAS No. 123 to require prominent disclosure in both annual and interim financial statements about the method of accounting for stock-based compensation and the pro forma effect on net income had the fair value of the options been expensed. The disclosure requirements of SFAS No. 148 became effective at its issuance. The adoption of SFAS No. 148 is not expected to have a material impact on the Company’s financial position or results of operations in fiscal year 2003.

In January 2003, the FASB issued Interpretation No. 46, “Consolidation of Variable Interest Entities” (“FIN 46”), which addresses consolidation of variable interest entities.  FIN 46 requires a variable interest entity to be consolidated by a parent company if that company is subject to a majority of the risk of loss from the variable interest entity’s activities or entitled to receive a majority of the entity’s residual returns or both.  A variable interest entity is a corporation, partnership, trust or any other legal structure used for business purposes that either does not have equity investors with voting rights or has equity investors that do not provide sufficient financial resources for the entity to support its activities. The consolidation requirements of FIN 46 apply immediately to variable interest entities created after January 31, 2003.  For older entities, these requirements will begin to apply in the first fiscal year or interim period beginning after June 15, 2003.  The Company is currently evaluating FIN 46, but the adoption of FIN 46 is not expected to have a material impact on the Company’s financial position or results of operations in fiscal year 2003.

In April 2003, the FASB issued Statement No. 149, “Amendment of Statement 133 on Derivative Instruments and Hedging Activities” (“SFAS No. 149”). SFAS No. 149 clarifies under what circumstances a contract with an initial net investment meets the characteristics of a derivative, amends the definition of an underlying contract and clarifies when a derivative contains a financing component in order to increase the comparability of accounting practices under SFAS No. 133, “Accounting for Derivative Instruments and Hedging Activities”. SFAS No. 149 is effective for contracts entered into or modified after June 30, 2003, and for hedging relationships designated after June 30, 2003. The adoption of SFAS No. 149 is not expected to have a material impact on the Company’s financial position or results of operations in fiscal year 2003.

4.  Inventories:

Inventories were comprised of:

8

	Predecessor December 27, 2002		Successor June 27, 2003
Raw materials	$	60,281	$	65,002
Work in process	2,587		5,884
Finished products	15,612		19,488
	$	78,480	$	90,374

Inventories are net of related reserves totaling $3,827 at December 27, 2002 and $3,629 at June 27, 2003.

5.  Long-Term Obligations:

Long-term obligations consisted of the following:

	Predecessor December 27, 2002		Successor June 27, 2003
Credit Agreement:
Revolving Credit Facility	$	61,972	$	70,980
11.25% Senior Subordinated Notes due 2006	135,000		137,040
	$	196,972	$	208,020

As of June 27, 2003, $39.0 million was available under the Revolving Credit Facility.

6.  Commitments and Contingencies:

Litigation

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

Environmental Matters

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

The Company has been named as a potentially responsible party in state and Federal administrative and judicial proceedings seeking contribution for costs associated with the investigation, analysis, correction and remediation of environmental conditions at various hazardous waste disposal sites. The Company continues to monitor these actions and proceedings and to vigorously defend both its own interests as well as the interests of its affiliates. The Company’s ultimate liability in connection with present and future environmental claims will depend on many

9

factors, including its volumetric share of the waste at a given site, the remedial action required, the total cost of remediation, and the financial viability and participation of the other entities that also sent waste to the site. Once it becomes probable that the Company will incur costs in connection with remediation of a site and such costs can be reasonably estimated, the Company establishes or adjusts its reserve for its projected share of these costs. Based upon current law and information known to the Company concerning the size of the sites known to it, anticipated costs, their years of operations and the number of other potentially responsible parties, management believes that the Company’s potential share of the estimated aggregate liability for the costs of remedial actions and related costs and expenses are not material. In addition, the Company establishes reserves for remedial measures required from time to time at its own facilities.Management believes that the reasonably probable outcomes of these matters will not materially exceed established reserves and will not have a material impact on the future financial position, net earnings or cash flows of the Company. The Company’s reserves, expenditures and expenses for all environmental exposures were not significant for any of the dates or periods presented.

In connection with the acquisition of the Company from Alumax Inc. (which has since been acquired by Aluminum Company of America in May 1998, and hereafter referred to as “Alumax”) on September 25, 1996, the Company was indemnified by Alumax for substantially all of its costs, if any, related to specifically identified environmental matters arising prior to the closing date of the acquisition during the period of time it was owned directly or indirectly by Alumax. Such indemnification includes costs that may ultimately be incurred to contribute to the remediation of certain specified existing National Priorities List (“NPL”) sites for which the Company had been named a potentially responsible party under the federal Comprehensive Environmental Response, Compensation, and Liability Information System (“CERCLA”) as of the closing date of the acquisition, as well as certain potential costs for sites listed on state hazardous cleanup lists. The Company does not believe that it has any significant probable liability for environmental claims. Further, the Company believes it to be unlikely that the Company would be required to bear environmental costs in excess of its pro rata share of such costs as a potentially responsible party at any site.

Product Warranties

The Company provides warranties on certain products. The warranty periods differ depending on the product, but generally range from one year to limited lifetime warranties. The Company provides accruals for warranties based on historical experience and expectations of future occurrence. A summary of the changes in the product warranty accrual follows:

10

	Predecessor			Successor
	Two months ended May 23, 2003			One month ended June 27, 2003
Beginning balance	$	3,045		$	3,394
Payments made or service provided	(257		)	(240		)
Warranties issued	447			429
Change related to changes in foreign currency exchange rates	159			(47		)
Ending balance	$	3,394		$	3,536

7.  Comprehensive Income:

	Predecessor						Successor			Predecessor						Successor
	Three months ended June 28, 2002			Two months ended May 23, 2003			One month ended June 27, 2003			Six months ended June 28, 2002			Five months ended May 23, 2003			One month ended June 27, 2003
Net earnings	$	8,560		$	4,450		$	1,129		$	10,640		$	6,892		$	1,129
Other comprehensive earnings (loss):
Foreign currency translation adjustment	4,930			5,000			(2,638		)	4,504			6,922			(2,638		)
Gain (loss) on derivative instruments, net:
Net changes in fair value of derivatives	(1,629		)	(627		)	(228		)	(1,353		)	(324		)	(228		)
Net gains reclassified from OCI into earnings	1,431			759			136			1,254			423			136
Comprehensive income (loss)	$	13,292		$	9,582		$	(1,601	)	$	15,045		$	13,913		$	(1,601	)

8.  Income Taxes:

The income tax provision for the one month ended June 27, 2003, five months ended May 23, 2003 and the six months ended June 28, 2002 is computed at the effective rate expected to be applicable in each respective full year using the statutory rates on a country by country basis.

11

9.  Segment Information:

For detailed information regarding the Company’s reportable segments, see Note 14 to the Consolidated Financial Statements of the Company for the year ended December 27, 2002, set forth in the Company’s Annual Report on Form 10-K.

The table below presents information about reported segments and a reconciliation of total segment sales to total consolidated sales, total segment EBITDA to total consolidated earnings before income taxes and total segment assets to total assets for the periods indicated.  Expenses and assets that are not segment specific relate to holding company and business development activities conducted for the overall benefit of the Company and, accordingly, are not attributable to the Company’s segments.

	Predecessor						Successor			Predecessor						Successor
	Three months ended June 28, 2002			Two months ended May 23, 2003			One month ended June 27, 2003			Six months ended June 28, 2002			Five months ended May 23, 2002			One month ended June 27, 2003
Sales
European Roll Coating	$	33,533		$	24,056		$	15,660		$	65,563		$	60,719		$	15,660
U.S. Fabrication	121,578			75,107			52,238			206,893			161,065			52,238
European Fabrication	17,280			15,797			9,723			33,503			39,913			9,723
Total segment sales	172,391			114,960			77,621			305,959			261,697			77,621
Eliminations	(723		)	(503		)	(427		)	(1,331		)	(1,082		)	(427		)
Consolidated net sales	$	171,668		$	114,457		$	77,194		$	304,628		$	260,615		$	77,194
EBITDA
European Roll Coating	$	4,480		$	3,389		$	1,487		$	8,999		$	9,508		$	1,487
U.S. Fabrication	17,012			7,783			4,398			23,137			11,761			4,398
European Fabrication	2,107			1,643			1,140			4,045			4,489			1,140
Total EBITDA for reportable segments	23,599			12,815			7,025			36,181			25,758			7,025
Expenses that are not segment specific	(566		)	517			(1,920		)	(1,077		)	790			(1,920		)
Depreciation and amortization	(3,025		)	(2,531		)	(1,571		)	(6,449		)	(6,276		)	(1,571		)
Interest expense, net	(5,872		)	(3,678		)	(1,843		)	(11,233		)	(9,126		)	(1,843		)
Consolidated net earnings before income taxes	$	14,136		$	7,123		$	1,691		$	17,422		$	11,146		$	1,691

	Predecessor		Successor
	December 27, 2002		June 27, 2003
Assets
European Roll Coating	$	111,985	$	142,304
U.S. Fabrication	234,968		299,078
European Fabrication	59,458		78,901
Assets that are not segment specific	10,029		10,331
Total assets	$	416,440	$	530,614

12

The following table reflects revenues from external customers by groups of similar products for the periods indicated:

		Predecessor				Successor		Predecessor				Successor
Customers/Markets	Primary Products	Three months ended June 28, 2002		Two months ended May 23, 2003		One month ended June 27, 2003		Six months ended June 28, 2002		Five months ended May 23, 2003		One month ended June 27, 2003
Original Equipment Manufacturers (“OEMs”)	Painted aluminum sheet and coil; fabricated painted aluminum, laminated and fiberglass panels; RV doors, windows and roofing; and composite building panels	$	70,707	$	47,552	$	29,649	$	135,108	$	120,289	$	29,649
Rural Contractors	Steel and aluminum roofing and siding	33,088		18,892		12,796		56,663		38,980		12,796
Home Centers	Raincarrying systems, roofing accessories, windows, doors and shower enclosures	36,456		25,663		18,941		58,131		51,129		18,941
Manufactured Housing	Steel siding and trim components	6,668		3,526		3,076		11,344		8,031		3,076
Distributors	Metal coils, raincarrying systems and roofing accessories	5,712		5,832		3,747		10,252		12,084		3,747
Industrial and Architectural Contractors	Standing seam panels and siding and roofing accessories	4,381		3,886		2,822		8,488		9,183		2,822
Home Improvement Contractors	Vinyl replacement windows; metal coils, raincarrying systems; metal roofing and insulated roofing panels; shower, patio and entrance doors; and awnings	14,656		9,106		6,163		24,642		20,919		6,163
		$	171,668	$	114,457	$	77,194	$	304,628	$	260,615	$	77,194

13

10. Shareholders’ Equity

Common Stock

In connection with the 2003 Shareholder Transaction, the Company converted 44,346.8 shares of Class B Common Stock into Class A Common Stock.  Additionally, the Company issued 883.75 shares of Class A Common Stock to CVCEP from shares held in treasury as described in Note 11 and issued 9,569.6 shares of restricted Class A Common Stock.

Stock Plans

On June 12, 2003, the Company established an equity compensation program, the Euramax International, Inc. 2003 Equity Compensation Plan (“2003 Equity Plan”), for the purpose of attracting and retaining valued employees. Under the 2003 Equity Plan, the Company has granted restricted shares of Class A Common Stock and granted options to purchase shares of Euramax International Class A Common Stock to selected officers and other key employees. The Company has reserved 35,719.6 shares of Class A Common Stock for issuance under the 2003 Equity Plan.

The 2003 Equity Plan is to be administered by a committee designated by the board of directors. The committee will have full authority to act in selecting the eligible employees to whom awards of options or restricted stock may be granted. The committee will determine the times at which such awards of restricted stock or options may be granted, the terms and conditions of awards that may be granted under the 2003 Equity Plan and the terms of agreements which will be entered into with employees designated to participate in the 2003 Equity Plan. However, in no event may the exercise price of any non-qualified options granted under the 2003 Equity Plan be less than the fair market value of the underlying shares on the date of grant.

The 2003 Equity Plan permits the committee to grant both incentive stock options and non-qualified stock options, with all 25,750 options granted in connection with the 2003 Shareholder Transaction being non-qualified stock options. The committee may determine the number of options granted to each participant, the exercise price of each option, the duration of options (not to exceed 10 years), vesting provisions and all other terms and conditions of such options in individual option agreements. The non-qualified stock option grant agreements in effect on the date hereof provide that each participant will vest in 20% of the shares subject to the option grant on each anniversary of the date of grant, until becoming 100% vested after 5 years. Non-qualified stock option grant agreements under the 2003 Equity Plan provide that upon termination of employment with the Company, the exercise period for vested options will generally be limited, except that vested options will be canceled immediately upon a termination for cause. The non-qualified stock option grant agreements provide for the cancellation of all unvested options upon termination of employment with the Company. Under the 2003 Equity Plan, if any option shares subject to an outstanding option grant are forfeited or if the option grant otherwise terminates without exercise, any of these forfeited or terminated option grant shares may be reissued at the discretion of the committee. In connection with the 2003 Shareholder Transaction the Company issued 25,750 options to purchase shares of Class A Common Stock with an exercise price of $400 per share.

Information with respect to option activity under the 2003 Equity Plan is set forth below:

	Options Outstanding	Weighted Average Exercise Price
Balance, December 27, 2002	—	$	—
Options granted	25,750	400
Options exercised	—	—
Options forfeited	—	—
Options expired	—	—
Balance, June 27, 2003	25,750	$	400

The 2003 Equity Plan also permits the Company to grant participants restricted shares of Class A Common Stock. The committee will determine the number of shares of restricted stock granted to each participant, the period the restricted stock is unvested and subject to forfeiture and all other terms and conditions applicable to such restricted stock in individual restricted stock agreements. The restricted stock agreements in effect on the date hereof provide that the participant will vest in 100% of the restricted shares five years from the date of grant. If an employee voluntarily terminates his or her employment, the employee will forfeit any unvested shares of restricted stock. If employment is terminated for any reason other than voluntary termination, all unvested shares of the restricted stock shall be accelerated as of the date of non-voluntary termination. All shares of restricted stock granted, and all

14

shares acquired upon exercise of options granted, under the 2003 Equity Plan will be subject to the stockholders agreement described in Note 11: Related Party Transactions—Stockholders Agreement. In connection with the 2003 Shareholder Transaction, the Company granted 9,569.6 shares of restricted Class A Common Stock with a fair value of $400 per share.

The 2003 Equity Plan provides that upon a change in control of the Company, all restricted stock awards shall become fully vested, and each unexercised and outstanding option shall become immediately and fully vested and exercisable. All restricted stock awards shall also become fully vested in the event of an initial public offering of the Company’s common stock. Each option that is exercisable immediately prior to the change in control may be canceled in exchange for a payment in cash of an amount equal to the excess of the fair market value of the common stock underlying the option as of the date of the change in control over the exercise price. The committee may also decide that such options be terminated immediately prior to the change in control, provided that the participant fails to exercise the option within a specified period (of at least seven days) following receipt of written notice of the change in control and of the Company’s intention to terminate the option prior to such change in control. Alternatively, the committee may determine that in the event of a change in control, such options shall be assumed by the successor corporation, and shall be substituted with options involving the common stock of the successor corporation with equivalent value and with the terms and conditions of the substituted options being no less favorable that the options granted by the Company.

11.  Related Party Transactions:

2003 Shareholder Transaction (see Note 2)

In connection with the 2003 Shareholder Transaction, the Company sold 883.75 shares of its common stock directly to CVCEP for $353,500. The Company also agreed to pay the out-of-pocket fees and expenses of CVCEP and CVC Europe, which in the aggregate were approximately $3.4 million, and gave certain customary indemnities in favor of CVCEP under the stock purchase agreement. CVCEP is an affiliate of CVC, which owned approximately 34.5% of the Company’s common stock at the time of the 2003 Shareholder Transaction. CVC had subsequently transferred its shares to Court Square Capital Limited (“Court Square”), which, like CVC, is an indirect wholly-owned subsidiary of Citigroup Inc.

Stockholders Agreement

In connection with the 2003 Shareholder Transaction, the Company entered into a stockholders agreement with CVCEP and certain of its affiliates, Court Square, and certain other stockholders consisting of members of the Company’s management and members of CVCEP’s management (“Minority Stockholders”). The stockholders agreement provides that the Company’s Chief Executive Officer will be a member of the Company’s board of directors.

15

CVCEP will initially be entitled to designate three additional members of the Company’s board of directors and Court Square will initially be entitled to designate two additional members of the Company’s board of directors (these designation rights to be adjusted from time to time to reflect certain changes in the common stock ownership of CVCEP and Court Square).

Under the stockholders agreement, certain corporate actions require the written consent of stockholders holding at least 70% of the Company’s outstanding stock held by all stockholders party to the stockholders agreement. Initially, this will require the written consent of both CVCEP and Court Square. These corporate actions include changes to or issuances of the Company’s equity securities, amendments of organizational documents, payment of dividends, or certain merger or recapitalization transactions. In addition, each action of the board of directors will require the approval of at least one director designated by each of CVCEP and Court Square.

The stockholders agreement generally restricts the transfer of shares of the Company’s common stock. Exceptions to this restriction include transfers to affiliates, transfers to the Company, transfers for estate planning purposes and transfers to family members. In each case, so long as any transferee agrees to be bound by the terms of the stockholders agreement. After an initial public offering, additional exceptions to the transfer restrictions will include sales pursuant to certain registration rights of the stockholders.

Registration Rights Agreement

In connection with their entry into the stockholders agreement, CVCEP, Court Square and the Minority Stockholders have entered into an amended and restated registration rights agreement with the Company. Pursuant to this registration rights agreement, upon the written request of CVCEP or Court Square, the Company has agreed (subject to customary exceptions), on up to three occasions for CVCEP and up to two occasions for Court Square, to prepare and file a registration statement with the SEC concerning the distribution of all or part of the shares held by CVCEP or Court Square, as the case may be, and use its best efforts to cause the registration statement to become effective. If the Company is eligible to use a “short form” registration statement on Form S-2, Form S-3 or any similar form, CVCEP and Court Square may each make unlimited requests for registration for their shares of the Company’s common stock. If at any time the Company files a registration statement for its common stock (other than pursuant to a demand registration by CVCEP or Court Square, a registration statement on Form S-8, Form S-4 or any similar form, or in connection with certain other registrations), it will use its best efforts to allow other parties to the registration rights agreement to have their shares of the Company’s common stock (or a portion

16

of their shares under specified circumstances) included in the offering if the registration form proposed to be used may be used to register the shares. Registration expenses of the selling stockholders (other than underwriting fees, brokerage fees and transfer taxes applicable to the shares sold by such stockholders or the fees and expenses of any accountants or other representatives retained by a selling stockholder) will be paid by the Company. The Company has agreed to indemnify the stockholders against certain customary liabilities in connection with any registration.

Advisory Agreement

In connection with the 2003 Shareholder Transaction, the Company entered into an advisory agreement with CVC Management LLC (“CVC Management”), pursuant to which CVC Management may provide financial, advisory and consulting services to the Company. In exchange for these services, CVC Management will be entitled to an annual advisory fee. CVC Management’s annual advisory fee will be the greater of $0.6 million per year or 1% of the Company’s consolidated EBITDA (as defined in the advisory agreement), plus out-of-pocket expenses. Annual advisory fees in excess of $1.0 million are subject to the consent of the Company’s lenders under the credit facility. Pursuant to the advisory agreement, the Company paid CVC Management a $1.0 million transaction fee in connection with services provided in connection with the 2003 Shareholder Transaction. The Company has also agreed to pay CVC Management a transaction fee in connection with the consummation of each acquisition, divestiture or financing, including any refinancing, by the Company or any of its subsidiaries, in an amount equal to 1% of the value of the transaction, plus reasonable out-of-pocket expenses. This advisory agreement has an initial term of ten years following the close of the 2003 Shareholder Transaction, subject to automatic one year extensions thereafter unless terminated by either party upon written notice 90 days prior to the expiration of the initial term or any extension thereof. The advisory agreement automatically terminates on a change of control or an initial public offering of the Company’s common stock. There are no minimum levels of service required to be provided pursuant to the advisory agreement. The advisory agreement includes customary indemnification provisions in favor of CVC Management.

12.  Subsequent Event:

On July 10, 2003, the Company commenced an offer to purchase and solicitation of consents for the outstanding $135.0 million 11.25% senior subordinated notes due 2006 (“the Notes”) subject to the receipt of a consent from the holders of a majority of the principal amount thereof. On August 6, 2003, the Company issued $200.0 million 8.5% senior subordinated notes due 2011 (“the New Notes”). Pursuant to the Advisory Agreement discussed in Note 11, CVC Management will be paid a $2.0 million transaction fee in connection with the issuance of the New Notes. The Company estimates its proceeds from the issuance of the New Notes, net of debt issuance cost, will be $191.5 million. Euramax International, Inc. and Euramax International Holdings, B.V, a newly formed Netherlands holding company, are each co-obligors on the New Notes. Each of Euramax International, Inc's U.S. subsidiaries are guarantors of the New Notes. On August 8, 2003, the Company used the proceeds of the New Notes to purchase approximately $112.9 million of the Notes that had been validly tendered, for approximately $120.4 million, including interest. Following the purchase of the Notes accepted in the tender offer, approximately $22.1 million in aggregate principal amount of the Notes remained outstanding.  The Company currently intends to call any Notes that remain outstanding effective on October 1, 2003, at which time the redemption price will be 101.875% of principal amount plus accrued interest.

17

13.  Supplemental Condensed Combined Financial Statements:

On September 25, 1996, the Notes were issued by Euramax International Limited, Euramax European Holdings Limited and Euramax European Holdings B.V. as co-obligors (the “Co-Obligors”). Euramax International, Inc. has provided a full and unconditional guarantee of the Notes (“Parent Guarantor”). In addition, Amerimax Holdings, Inc., Amerimax Fabricated Products, Inc., Euramax International Holdings Limited and Euramax Continental Limited, holding company subsidiaries of the Company, have provided full and unconditional guarantees of the Notes (collectively, the “Guarantor Subsidiaries”). The following supplemental condensed combining financial statements as of June 27, 2003 and December 27, 2002, and for the two months and five months ended May 22, 2003, one month ended June 27, 2003 and three months and six months ended June 28, 2002, reflect the financial position, results of operations, and cash flows of each of the Parent Guarantor, the Co-Obligors, and such combined information of the Guarantor Subsidiaries and the non-guarantor subsidiaries, principally the operating subsidiaries, (collectively, the “Non-Guarantor Subsidiaries”). The Co-Obligors and Guarantors are wholly owned subsidiaries of Euramax and are each jointly, severally, fully, and unconditionally liable under the Notes. Separate complete financial statements of each Co-Obligor and Guarantor are not presented because management has determined that they are not material to investors.

18

	Predecessor three months ended June 28, 2002
	Euramax International, Inc. (Parent Guarantor)			Euramax International Limited (Co-Obligor)			Euramax European Holdings Limited (Co-Obligor)			Euramax European Holdings B.V. (Co-Obligor)			Guarantor Subsidiaries			Non- Guarantor Subsidiaries			Eliminations			Consolidated Totals
Net sales	$	—		$	—		$	—		$	—		$	—		$	171,668		$	—		$	171,668
Costs and expenses:
Cost of goods sold	—			—			—			—			—			132,859			—			132,859
Selling and general	401			51			—			—			595			15,353			—			16,400
Depreciation and amortization	—			—			—			—			10			3,015			—			3,025
(Loss) earnings from operations	(401		)	(51		)	—			—			(605		)	20,441			—			19,384
Equity in earnings of subsidiaries	9,914			2,821			(1,353		)	2,662			12,021			—			(26,065		)	—
Interest expense, net	(1,047		)	(2,070		)	(933		)	(22		)	(1,106		)	(694		)	—			(5,872		)
Internal interest expense (income), net	(608		)	2,070			719			(29		)	(1,432		)	(720		)	—			—
Other income (expense), net	—			—			2,056			179			—			(1,611		)	—			624
Earnings before income taxes	7,858			2,770			489			2,790			8,878			17,416			(26,065		)	14,136
(Benefit) provision for income taxes	(702		)	(16		)	553			51			(1,036		)	6,726			—			5,576
Net earnings (loss)	$	8,560		$	2,786		$	(64	)	$	2,739		$	9,914		$	10,690		$	(26,065	)	$	8,560

19

	Predecessor two months ended May 23, 2003
	Euramax International, Inc. (Parent Guarantor)			Euramax International Limited (Co-Obligor)			Euramax European Holdings Limited (Co-Obligor)			Euramax European Holdings B.V. (Co-Obligor)			Guarantor Subsidiaries			Non- Guarantor Subsidiaries			Eliminations			Consolidated Totals
Net sales	$	—		$	—		$	—		$	—		$	—		$	114,457		$	—		$	114,457
Costs and expenses:
Cost of goods sold	—			—			—			—			—			90,854			—			90,854
Selling and general	156			42			—			—			(506		)	10,871			—			10,563
Depreciation and amortization	—			—			—			—			15			2,516			—			2,531
(Loss) earnings from operations	(156		)	(42		)	—			—			491			10,216			—			10,509
Equity in earnings of subsidiaries	5,364			1,989			(390		)	1,639			5,931			—			(14,533		)	—
Interest expense, net	(698		)	(1,380		)	(665		)	(18		)	(581		)	(336		)	—			(3,678		)
Internal interest expense (income), net	(643		)	1,380			482			(18		)	(720		)	(481		)	—			—
Other income (expense), net	—			—			1,071			145			—			(924		)	—			292
Earnings before income taxes	3,867			1,947			498			1,748			5,121			8,475			(14,533		)	7,123
(Benefit) provision for income taxes	(583		)	(12		)	269			38			(242		)	3,203			—			2,673
Net earnings	$	4,450		$	1,959		$	229		$	1,710		$	5,363		$	5,272		$	(14,533	)	$	4,450

20

	Successor one month ended June 27, 2003
	Euramax International, Inc. (Parent Guarantor)			Euramax International Limited (Co-Obligor)			Euramax European Holdings Limited (Co-Obligor)			Euramax European Holdings B.V. (Co-Obligor)			Guarantor Subsidiaries			Non- Guarantor Subsidiaries			Eliminations			Consolidated Totals
Net sales	$	—		$	—		$	—		$	—		$	—		$	77,194		$	—		$	77,194
Costs and expenses:
Cost of goods sold	—			—			—			—			—			63,904			—			63,904
Selling and general	463			121			—			—			1,276			6,299			—			8,159
Depreciation and amortization	—			—			—			—			7			1,564			—			1,571
(Loss) earnings from operations	(463		)	(121		)	—			—			(1,283		)	5,427			—			3,560
Equity in earnings of subsidiaries	2,190			763			(194		)	809			2,941			—			(6,509		)	—
Interest expense, net	(349		)	(677		)	(337		)	(5		)	(256		)	(219		)	—			(1,843		)
Internal interest expense (income), net	(463		)	677			313			(11		)	(203		)	(313		)	—			—
Other income (expense), net	—			—			196			(58		)	—			(164		)	—			(26		)
Earnings (loss) before income taxes	915			642			(22		)	735			1,199			4,731			(6,509		)	1,691
(Benefit) provision for income taxes	(214		)	(36		)	48			(25		)	(991		)	1,780			—			562
Net earnings (loss)	$	1,129		$	678		$	(70	)	$	760		$	2,190		$	2,951		$	(6,509	)	$	1,129

21

	Predecessor six months ended June 28, 2002
	Euramax International, Inc. (Parent Guarantor)			Euramax International Limited (Co-Obligor)			Euramax European Holdings Limited (Co-Obligor)			Euramax European Holdings B.V. (Co-Obligor)			Guarantor Subsidiaries			Non- Guarantor Subsidiaries			Eliminations			Consolidated Totals
Net sales	$	—		$	—		$	—		$	—		$	—		$	304,628		$	—		$	304,628
Costs and expenses:
Cost of goods sold	—			—			—			—			—			239,117			—			239,117
Selling and general	678			109			—			—			552			29,610			—			30,949
Depreciation and amortization	—			—			—			—			19			6,430			—			6,449
(Loss) earnings from operations	(678		)	(109		)	—			—			(571		)	29,471			—			28,113
Equity in earnings of subsidiaries	13,035			5,081			(524		)	4,521			16,844			—			(38,957		)	—
Interest expense, net	(2,131		)	(4,139		)	(1,744		)	(43		)	(1,984		)	(1,192		)	—			(11,233		)
Internal interest expense (income), net	(954		)	4,139			1,421			(59		)	(3,127		)	(1,420		)	—			—
Other income (expense), net	—			—			1,576			160			—			(1,194		)	—			542
Earnings before income taxes	9,272			4,972			729			4,579			11,162			25,665			(38,957		)	17,422
(Benefit) provision for income taxes	(1,368		)	(33		)	376			33			(1,873		)	9,647			—			6,782
Net earnings	$	10,640		$	5,005		$	353		$	4,546		$	13,035		$	16,018		$	(38,957	)	$	10,640

22

	Predecessor five months ended May 23, 2003
	Euramax International, Inc. (Parent Guarantor)			Euramax International Limited (Co-Obligor)			Euramax European Holdings Limited (Co-Obligor)			Euramax European Holdings B.V. (Co-Obligor)			Guarantor Subsidiaries			Non- Guarantor Subsidiaries			Eliminations			Consolidated Totals
Net sales	$	—		$	—		$	—		$	—		$	—		$	260,615		$	—		$	260,615
Costs and expenses:
Cost of goods sold	—			—			—			—			—			208,420			—			208,420
Selling and general	393			105			—			—			(988		)	26,643			—			26,153
Depreciation and amortization	—			—			—			—			36			6,240			—			6,276
(Loss) earnings from operations	(393		)	(105		)	—			—			952			19,312			—			19,766
Equity in earnings of subsidiaries	8,980			5,810			925			4,560			10,980			—			(31,255		)	—
Interest expense, net	(1,745		)	(3,449		)	(1,622		)	(44		)	(1,366		)	(900		)	—			(9,126		)
Internal interest expense (income), net	(1,120		)	3,449			1,271			(47		)	(2,282		)	(1,271		)	—			—
Other income (expense), net	—			—			529			192			—			(215		)	—			506
Earnings before income taxes	5,722			5,705			1,103			4,661			8,284			16,926			(31,255		)	11,146
(Benefit) provision for income taxes	(1,170		)	(31		)	56			35			(696		)	6,060			—			4,254
Net earnings	$	6,892		$	5,736		$	1,047		$	4,626		$	8,980		$	10,866		$	(31,255	)	$	6,892

23

	Predecessor as of December 27, 2002
	Euramax International, Inc. (Parent Guarantor)			Euramax International Limited (Co-Obligor)			Euramax European Holdings Limited (Co-Obligor)			Euramax European Holdings B.V. (Co-Obligor)			Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Eliminations			Consolidated Totals
ASSETS
Current assets:
Cash and equivalents	$	—		$	—		$	1		$	1		$	181		$	11,463		$	—		$	11,646
Accounts receivable, net	—			14			—			—			121			88,373			—			88,508
Inventories	—			—			—			—			—			78,480			—			78,480
Other current assets	508			—			—			—			308			4,265			—			5,081
Total current assets	508			14			1			1			610			182,581			—			183,715
Property, plant and equipment, net	—			—			—			—			179			111,858			—			112,037
Amounts due from affiliates	102,124			77,552			55,022			—			150,838			70,425			(455,961		)	—
Goodwill, net	—			—			—			—			7,799			103,000			—			110,799
Investment in consolidated subsidiaries	153,844			34,800			(20,675		)	41,906			213,277			—			(423,152		)	—
Deferred income taxes	—			—			1,040			—			60			3,875			—			4,975
Other assets	—			1,260			350			379			1,357			1,568			—			4,914
	$	256,476		$	113,626		$	35,738		$	42,286		$	374,120		$	473,307		$	(879,113	)	$	416,440
LIABILITIES AND SHAREHOLDERS’ EQUITY
Current liabilities:
Cash overdrafts	$	—		$	—		$	—		$	—		$	(181	)	$	2,061		$	—		$	1,880
Accounts payable	—			—			—			—			159			56,945			—			57,104
Accrued expenses and other current liabilities	(1,222		)	250			(158		)	(7,230		)	(4,623		)	47,234			—			34,251
Total current liabilities	(1,222		)	250			(158		)	(7,230		)	(4,645		)	106,240			—			93,235
Long-term debt, less current maturities	37,216			70,605			27,179			—			31,700			30,272			—			196,972
Amounts due to affiliates	133,239			14,826			22,117			3,548			189,197			93,034			(455,961		)	—
Deferred income taxes	614			—			—			—			798			18,009			—			19,421
Other liabilities	—			—			—			—			3,229			17,364			—			20,593
Total liabilities	169,847			85,681			49,138			(3,682		)	220,279			264,919			(455,961		)	330,221
Shareholders’equity:
Common stock	500			2			78			23			35,001			6,835			(41,939		)	500
Additional paid-in capital	65,218			20,726			6,922			9,077			78,485			369,643			(496,851		)	53,220
Treasury stock	(2,056		)	—			—			—			—			—			—			(2,056		)
Retained earnings (deficit)	27,652			15,384			(12,501		)	36,367			45,225			(149,823		)	82,135			44,439
Dividends declared	—			—			—			—			—			(10,415		)	10,415			—
Accumulated other comprehensive loss	(4,685		)	(8,167		)	(7,899		)	501			(4,870		)	(7,852		)	23,088			(9,884		)
Total shareholders’ equity	86,629			27,945			(13,400		)	45,968			153,841			208,388			(423,152		)	86,219
	$	256,476		$	113,626		$	35,738		$	42,286		$	374,120		$	473,307		$	(879,113	)	$	416,440

24

	Successor as of June 27, 2003
	Euramax International, Inc. (Parent Guarantor)			Euramax International Limited (Co-Obligor)		Euramax European Holdings Limited (Co-Obligor)			Euramax European Holdings B.V. (Co-Obligor)			Guarantor Subsidiaries			Non-Guarantor Subsidiaries		Eliminations			Consolidated Totals
ASSETS
Current assets:
Cash and equivalents	$	—		$	—	$	1		$	1		$	273		$	10,643	$	—		$	10,918
Accounts receivable, net	—			41		—			—			(1		)	120,285		—			120,325
Inventories	—			—		—			—			—			90,374		—			90,374
Other current assets	1,191			—		—			—			1,225			6,022		—			8,438
Total current assets	1,191			41		1			1			1,497			227,324		—			230,055
Property, plant and equipment, net	—			—		—			—			205			129,377		—			129,582
Amounts due from affiliates	108,691			79,726		58,781			—			160,985			67,776		(475,959		)	—
Goodwill, net	—			—		—			—			7,799			152,607		—			160,406
Investment in consolidated subsidiaries	221,295			68,268		(14,560		)	67,841			283,255			—		(626,099		)	—
Deferred income taxes	—			—		1,069			—			60			3,702		—			4,831
Other assets	—			489		141			162			1,151			3,797		—			5,740
	$	331,177		$	148,524	$	45,432		$	68,004		$	454,952		$	584,583	$	(1,102,058	)	$	530,614
LIABILITIES AND SHAREHOLDERS’ EQUITY
Current liabilities:
Cash overdrafts	$	—		$	—	$	—		$	—		$	(891	)	$	2,378	$	—		$	1,487
Accounts payable	—			—		—			—			319			73,792		—			74,111
Accrued expenses and other current liabilities	1,281			186		(55		)	(7,907		)	(1,697		)	55,231		—			47,039
Total current liabilities	1,281			186		(55		)	(7,907		)	(2,269		)	131,401		—			122,637
Long-term debt, less current maturities	37,778			71,672		27,589			—			47,000			23,981		—			208,020
Amounts due to affiliates	142,692			15,412		24,717			3,603			184,621			104,914		(475,959		)	—
Deferred income taxes	712			—		—			—			976			21,872		—			23,560
Other liabilities	—			—		4			—			3,329			24,398		—			27,731
Total liabilities	182,463			87,270		52,255			(4,304		)	233,657			306,566		(475,959		)	381,948
Shareholders’equity:
Common stock	500			2		78			23			35,001			6,835		(41,939		)	500
Additional paid-in capital	155,866			57,470		(5,815		)	67,083			177,181			265,207		(561,497		)	155,495
Treasury stock	(1,964		)	—		—			—			—			—		—			(1,964		)
Restricted stock	(3,764		)	—		—			—			—			—		—			(3,764		)
Retained earnings (deficit)	1,129			678		(70		)	760			2,190			2,951		(6,509		)	1,129
Accumulated other comprehensive loss	(3,053		)	3,104		(1,016		)	4,442			6,923			3,024		(16,154		)	(2,730		)
Total shareholders’ equity	148,714			61,254		(6,823		)	72,308			221,295			278,017		(626,099		)	148,666
	$	331,177		$	148,524	$	45,432		$	68,004		$	454,952		$	584,583	$	(1,102,058	)	$	530,614

25

	Predecessor six months ended June 28, 2002
	Euramax International, Inc. (Parent Guarantor)			Euramax International Limited (Co-Obligor)			Euramax European Holdings Limited (Co-Obligor)			Euramax European Holdings B.V. (Co-Obligor)			Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Eliminations			Consolidated Totals
Net cash (used in) provided by operating activities	$	(3,641	)	$	15		$	(221	)	$	(61	)	$	27,595		$	8,289		$	(31,427	)	$	549
Cash flows from investing activities:
Proceeds from sales of assets	—			—			—			—			—			24			—			24
Capital expenditures	—			—			—			—			(96		)	(2,470		)	—			(2,566		)
Net cash used in investing activities	—			—			—			—			(96		)	(2,446		)	—			(2,542		)
Cash flows from financing activities:
Net borrowings (repayments) on revolving credit facility	—			—			—			—			41,500			(1,496		)	—			40,004
Repayment of long-term debt	—			—			—			—			(33,910		)	(5,041		)	—			(38,951		)
Dividends paid	—			—			—			—			—			(31,427		)	31,427			—
Change in cash overdrafts	—			—			—			—			(1,169		)	2,398			—			1,229
Proceeds from settlement of currency swap	—			—			—			—			—			2,790			—			2,790
Deferred financing fees	—			—			—			—			(909		)	(586		)	—			(1,495		)
Due to/from affiliates	3,641			(15		)	117			(164		)	(33,168		)	29,589			—			—
Net cash provided by/(used in) financing activities	3,641			(15		)	117			(164		)	(27,656		)	(3,773		)	31,427			3,577
Effect of exchange rate changes on cash	—			—			104			160			159			1,458			—			1,881
Net (decrease) increase in cash and equivalents	—			—			—			(65		)	2			3,528			—			3,465
Cash and equivalents at beginning of period	—			—			—			94			11			5,792			—			5,897
Cash and equivalents at end of period	$	—		$	—		$	—		$	29		$	13		$	9,320		$	—		$	9,362

26

	Predecessor five months ended May 23, 2003
	Euramax International, Inc. (Parent Guarantor)			Euramax International Limited (Co-Obligor)			Euramax European Holdings Limited (Co-Obligor)			Euramax European Holdings B.V. (Co-Obligor)			Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Eliminations		Consolidated Totals
Net cash (used in)/provided by operating activities	$	(3,596	)	$	(703	)	$	(629	)	$	(49	)	$	1,783		$	(8,851	)	$	—	$	(12,045	)
Cash flows from investing activities:
Proceeds from sales of assets	—			—			—			—			—			35			—		35
Capital expenditures	—			—			—			—			(47		)	(4,897		)	—		(4,944		)
Net cash used in investing activities	—			—			—			—			(47		)	(4,862		)	—		(4,909		)
Cash flows from financing activities:
Net borrowings on revolving credit facility	—			—			—			—			16,800			1,464			—		18,264
Change in cash overdrafts	—			—			—			—			(215		)	2,818			—		2,603
Purchase of treasury stock	(2,556		)	—			—			—			—			—			—		(2,556		)
Deferred financing fees	—			—			—			—			(71		)	(45		)	—		(116		)
Due to/from affiliates	6,152			703			649			(140		)	(18,190		)	10,826			—		—
Net cash provided by/(used in) financing activities	3,596			703			649			(140		)	(1,676		)	15,063			—		18,195
Effect of exchange rate changes on cash	—			—			(20		)	189			—			609			—		778
Net increase in cash and equivalents	—			—			—			—			60			1,959			—		2,019
Cash and equivalents at beginning of period	—			—			1			1			181			11,463			—		11,646
Cash and equivalents at end of period	$	—		$	—		$	1		$	1		$	241		$	13,422		$	—	$	13,665

27

	Successor one month ended June 27, 2003
	Euramax International, Inc. (Parent Guarantor)			Euramax International Limited (Co-Obligor)			Euramax European Holdings Limited (Co-Obligor)			Euramax European Holdings B.V. (Co-Obligor)			Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Eliminations		Consolidated Totals
Net cash (used in)/provided by operating activities	$	(920	)	$	609		$	311		$	(11	)	$	(1,265	)	$	13,200		$	—	$	11,924
Cash flows from investing activities:
Proceeds from sales of assets	—			—			—			—			—			44			—		44
Capital expenditures	—			—			—			—			(22		)	(767		)	—		(789		)
Net cash used in investing activities	—			—			—			—			(22		)	(723		)	—		(745		)
Cash flows from financing activities:
Net borrowings on revolving credit facility	—			—			—			—			(1,500		)	(9,653		)	—		(11,153		)
Change in cash overdrafts	—			—			—			—			(495		)	(2,500		)	—		(2,995		)
Issuance of common stock from shares held in treasury	353			—			—			—			—			—			—		353
Purchase of treasury stock	(80		)	—			—			—			—			—			—		(80		)
Deferred financing fees	—			—			—			—			(148		)	(94		)	—		(242		)
Due to/from affiliates	647			(609		)	(313		)	69			3,462			(3,256		)	—		—
Net cash provided by/(used in) financing activities	920			(609		)	(313		)	69			1,319			(15,503		)	—		(14,117		)
Effect of exchange rate changes on cash	—			—			2			(58		)	—			247			—		191
Net increase (decrease) in cash and equivalents	—			—			—			—			32			(2,779		)	—		(2,747		)
Cash and equivalents at beginning of period	—			—			1			1			241			13,422			—		13,665
Cash and equivalents at end of period	$	—		$	—		$	1		$	1		$	273		$	10,643		$	—	$	10,918

28

Item 2.  Management’s Discussion and Analysis of Financial Condition and Results of Operations

Business Overview

The following discussion should be read in conjunction with the Condensed Consolidated Financial Statements included elsewhere in this document, as well as the year-end Consolidated Financial Statements and Management’s Discussion and Analysis included in the Company’s Annual Report on Form 10-K for the year ended December 27, 2002.

The Company is an international producer of value-added aluminum, steel, vinyl and fiberglass fabricated products, with facilities located in all major regions of the United States ("U.S."), as well as in the United Kingdom (“U.K.”), The Netherlands and France. The Company's manufacturing and distribution network consists of 38 strategically located facilities, of which 32 are located in the U.S. and 6 are located in Europe. The Company sells its products principally to two markets, the building and construction market and the transportation market. The Company's core products include specialty coated coils, aluminum recreational vehicle (“RV”) sidewalls, RV doors, farm and agricultural panels, metal and vinyl raincarrying systems, soffit and fascia systems, and vinyl replacement windows. In addition, the Company sells an extensive line of accessory products, including roofing and siding hardware, trim parts and roof drainage accessories. Gross margins earned on the Company’s accessory products are typically higher than gross margins earned on core product lines. However, net sales trends for core products and accessories to such core products have been very highly correlated within specific markets during the six months ended June 26, 2003. Accordingly, changes in gross margins during such periods have not been the result of a shift in product sales between core products and accessory products. The Company’s customers include original equipment manufacturers (“OEMs”) such as RV, commercial panel and transportation industry manufacturers; rural contractors; home centers; manufactured housing producers; distributors; industrial and architectural contractors; and home improvement contractors.

The Company’s results of operations for the three and six months ended June 28, 2002, five months ended May 23, 2003 and one month ended June 27, 2003 have been separated into the predecessor period and successor period as a result of the application of purchase accounting in connection with the 2003 Stock Transaction described in Note 2 to the Condensed Consolidated Financial Statements. The discussion of the results of operations below combines the predecessor two months ended May 23, 2003 and the successor one month ended June 27, 2003 for comparison to the predecessor three months ended June 28, 2002, and the predecessor five months ended May 23, 2003 and the successor one month ended June 27, 2003 for comparison to the predecessor six months ended June 28, 2002, for purposes of discussing net sales and cost of goods sold. All other items are separated into the predecessor and successor periods for discussion purposes.

The Company achieved record net sales in the three months and six months ended June 27, 2003.  In connection with the 2003 Shareholder Transaction (see Note 2 to the Condensed Consolidated Financial Statements) and subsequent issuance of senior subordinated notes (see Note 12 to the Condensed Consolidated Financial Statements), accounting principles generally accepted in the U.S. required that the purchase price paid in excess of the book value of the Company's equity acquired be allocated to the assets and liabilities of the Company based upon estimates of their fair values.  This application of purchase accounting resulted in increasing the value of inventory at the time of the 2003 Shareholder Transaction by $4.0 million.  This inventory was sold in June 2003 and accordingly $4.0 million was recorded as cost of goods sold.  This amount does not reflect costs incurred or amounts paid by the Company to prepare inventory for sale and accordingly had no affect on the cash flows from operations of the Company.

Results of Operations

Quarter Ended June 27, 2003 as Compared to Quarter Ended June 28, 2002

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

	Two months ended May 23, 2003		One month ended June 27, 2003 (1)		Three months ended June 28, 2002
Statement of Earnings Date:
Net sales	100.0	%	100.0	%	100.0	%
Costs and expenses:
Cost of goods sold	79.4		82.8		77.4
Selling and General	9.2		10.6		9.6
Depreciation and amortization	2.2		2.0		1.8
Earnings from operations	9.2		4.6		11.2
Interest expense, net	(3.2	)	(2.4	)	(3.4	)
Other Income, net	0.2		—		0.4
Earnings before income taxes	6.2		2.2		8.2
Provision for income taxes	2.3		0.7		3.2
Net earnings	3.9	%	1.5	%	5.0	%

29

	Net Sales						Earnings from Operations
	Two months ended May 23, 2003		One month ended June 27, 2003		Three months ended June 28, 2002		Two months ended May 23, 2003		One month ended June 27, 2003 (1)		Three months ended June 28, 2002
U.S. Fabrication	$	75,108	$	52,237	$	121,578	$	6,615	$	2,414	$	14,232
European Roll Coating	23,552		15,234		32,811		2,637		645		3,420
European Fabrication	15,797		9,723		17,279		1,257		501		1,732
Total	$	114,457	$	77,194	$	171,668	$	10,509	$	3,560	$	19,384

(1) In connection with the 2003 Shareholder Transaction (see Note 2 to the Condensed Consolidated Financial Statements) and subsequent issuance of senior subordinated notes (see Note 12 to the Condensed Consolidated Financial Statements), accounting principles generally accepted in the U.S. required that the purchase price paid in excess of the book value of the Company's equity acquired be allocated to the assets and liabilities of the Company based upon estimates of their fair values.  This application of purchase accounting resulted in increasing the value of inventory at the time of the 2003 Shareholder Transaction by $4.0 million.  This inventory was sold in June 2003 and accordingly $4.0 million was recorded as cost of goods sold.  This amount does not reflect costs incurred or amounts paid by the Company to prepare inventory for sale and accordingly had no affect on the cash flows from operations of the Company for the six months ended June 27, 2003.

Net Sales. For the quarter ended June 27, 2003, net sales were $191.7 million compared to $171.7 million for the quarter ended June 28, 2002, an increase of $20.0 million or 11.6%. Net sales in the U.S. Fabrication segment increased 4.7% to $127.3 million for the quarter ended June 27, 2003, from $121.6 million for the quarter ended June 28, 2002. This increase in net sales in the U.S. Fabrication segment primarily resulted from higher sales volumes to home centers, distributors, industrial and architectural contractors, rural contractors and home improvement contractors, partially offset by lower sales volumes to RV manufacturers. For the quarter ended June 27, 2003, compared to the quarter ended June 28, 2002, sales of rain-carrying products to home centers, distributors and home improvement contractors increased $4.5 million; sales of fabricated metal roofing and siding to industrial and architectural contractors, home centers and rural contractors increased $3.1 million; and sales of lattice/awning products to home improvement contractors increased $0.9 million. Partially offsetting these increases was a decrease in sales to RV manufacturers of $2.9 million.

Net sales in Europe increased 28.4% to $64.3 million for the quarter ended June 27, 2003, from $50.1 million for the quarter ended June 28, 2002. This increase in Europe includes an increase in the European Roll Coating segment of $6.0 million or 18.2% and an increase in the European Fabrication segment of $8.2 million or 47.7%. Approximately $6.3 million and $3.7 million of the increase in the European Roll Coating segment and the European Fabrication segment, respectively, were due to the strengthening of the British Pound and Euro against the U.S. Dollar. The balance of the increase in the European Fabrication segment primarily resulted from higher sales volumes to the European transportation industry and U.K. home centers. For the quarter ended June 27, 2003, compared to the quarter ended June 28, 2002, excluding currency impact, sales from France to the European transportation industry increased $2.6 million; sales of residential doors to home centers in the U.K. increased $1.1 million; and sales of bath enclosures and shower doors to customers in the U.K. increased $0.5 million.

Cost of goods sold. Cost of goods sold, as a percentage of net sales, increased to 80.7% for the quarter ended June 27, 2003, from 77.4% for the quarter ended June 28, 2002. This increase is primarily attributable to the $4.0 million write-up in inventories resulting from the application of the purchase method of accounting associated with the 2003 Shareholder Transaction (see Note 2 to the Condensed Consolidated Financial Statements). The $4.0 million write-up was recognized in cost of goods sold in June 2003. The remaining increase is largely attributable to higher aluminum and steel costs, partially offset by higher aluminum selling prices, in addition to higher labor and utility

30

costs. Higher labor costs resulted primarily from new product and product expansion initiatives undertaken over the past twelve months.

Selling and general.  Selling and general expenses were $10.6 million, $8.2 million and $16.4 million for the two months ended May 23, 2003, the one month ended June 27, 2003 and the three months ended June 28, 2002, respectively.  Selling and general expenses, as a percentage of net sales, were 9.2%, 10.6% and 9.6% for the two months ended May 23, 2003, the one month ended June 27, 2003 and the three months ended June 28, 2002, respectively.  The higher percentage of net sales in the one month ended June 27, 2003, compared to the three months ended June 28, 2002, primarily resulted from $1.4 million in compensation expense resulting from bonus payments associated with the 2003 Stock Transaction, together with advisory fees of $0.4 million payable to CVC Management LLC.  The decrease as a percentage of net sales in the two months ended May 23, 2003, compared to the three months ended June 28, 2002, is primarily due to lower incentive compensation expense associated with the Company’s long-term incentive plan, together with higher average daily sales volume in the two months ended May 23, 2003.

Depreciation and amortization.  Depreciation and amortization expense was $2.5 million, $1.6 million and $3.0 million for the two months ended May 23, 2003, the one month ended June 27, 2003 and the three months ended June 28, 2002, respectively.  Depreciation and amortization expense in the two months ended May 23, 2003, reflect additional expense resulting from the strengthening of the Euro and British Pound against the U.S. Dollar, together with additional expense on capital expenditures that occurred in the last six months of 2002 and the first five months of 2003.  Depreciation and amortization expense in the one month ended June 27, 2003, reflect additional expense resulting from the 2003 Stock Transaction, together with additional expense resulting from the strengthening of the Euro and British Pound against the U.S. Dollar

Earnings from operations.  Earnings from operations were $10.5 million, $3.6 million and $19.4 million for the two months ended May 23, 2003, the one month ended June 27, 2003 and the three months ended June 28, 2002, respectively.  In the one month ended June 27, 2003, earnings from operations reflect $4.0 million charged to expense resulting from the application of the purchase method of accounting associated with the 2003 Stock Transaction, $1.4 million in compensation expense resulting from bonus payments associated with the 2003 Stock Transaction and advisory fees of $0.4 million payable to CVC Management LLC.

Earnings from operations in the U.S. Fabrication segment include $2.7 million of the $4.0 million increase in inventories charged to expense resulting from the application of the purchase method of accounting associated with the 2003 Stock Transaction.  Additionally, the U.S. Fabrication segment incurred higher aluminum and steel costs, partially offset by higher aluminum selling prices, in 2003.

Earnings from operations in the European Roll Coating segment include $0.9 million of the $4.0 million increase in inventories charged to expense resulting from the application of the purchase method of accounting associated with the 2003 Stock Transaction.  The strengthening of the British Pound and Euro against the U.S. Dollar increased the European Roll Coating segment’s earning from operations by $0.5 million and $0.2 million in the two months ended May 23, 2003 and the one month ended June 27, 2003, respectively, compared to the same periods in 2002.

Earnings from operations in the European Fabrication segment include $0.4 million of the $4.0 million increase in inventories charged to expense resulting from the application of the purchase method of accounting associated with the 2003 Stock Transaction.  The strengthening of the British Pound and Euro against the U.S. Dollar increased the European Fabrication segment’s earnings from operations by $0.2 million and $0.1 million in the two months ended May 23, 2003 and the one month ended June 27, 2003, respectively, compared to the same periods in 2002.  Additionally, the European Fabrication segment incurred higher operating costs resulting primarily from new product and product expansion initiatives, together with higher depreciation expense, in 2003.

Interest expense, net.  Net interest expense was $3.7 million, $1.8 million and $5.9 million for the two months ended May 23, 2003, the one month ended June 27, 2003 and the three months ended June 28, 2002, respectively.  The average outstanding balance on the revolving credit facility for the two months ended May 23, 2003, the one month ended June 27, 2003 and the three months ended June 28, 2002 was $85.9 million, $81.5 million and $89.5 million, respectively.  The average rate of interest on our revolving credit facility for the two months ended May 23, 2003, the one month ended June 27, 2003 and the three months ended June 28, 2002, was 4.6%, 4.6% and 5.6%, respectively.

Other income (expense), net.  Other income (expense), net was $0.3 million, $0.0 million and $0.6 million for the two months ended May 23, 2003, the one month ended June 27, 2003 and the three months ended June 28, 2002, respectively.  Other income (expense) in each respective period resulted primarily from foreign exchange gains and losses on unhedged assets and liabilities remeasured into the local currency.

Provision for income taxes.  The income tax provision for the period is based on the effective tax rate expected to be applicable for the full year.  The effective tax rate for the provision for income taxes for the two months ended May 23, 2003, the one month ended June 27, 2003 and the three months ended June 28, 2002 was 37.5%, 33.2% and 39.4%, respectively.  The decrease in the effective tax rate in the two months ended May 23, 2003 and the one month ended June 27, 2003, compared to the three months ended June 28, 2002, is primarily due to a greater proportion of earnings in Europe in 2003, where we have a lower effective tax rate.

31

Five Months Ended May 23, 2003 and One Month Ended June 27, 2003 as Compared to Six Months Ended June 28, 2002

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

	Five months ended May 23, 2003		One month ended June 27, 2003 (1)		Six months ended June 28, 2002
Statement of Earnings Data:
Net sales	100.0	%	100.0	%	100.0	%
Costs and expenses:
Cost of goods sold	80.0		82.8		78.5
Selling and general	10.0		10.6		10.2
Depreciation and amortization	2.4		2.0		2.1
Earnings from operations	7.6		4.6		9.2
Interest expense, net	(3.5	)	(2.4	)	(3.7	)
Other (income) expense, net	0.2		—		0.2
Earnings before income taxes	4.3		2.2		5.7
Provision for income taxes	1.6		0.7		2.2
Net earnings	2.7	%	1.5	%	3.5	%

	Net Sales						Earnings from Operations
	Five months ended May 23, 2003		One month ended June 27, 2003		Six months ended June 28, 2002		Five months ended May 23, 2003		One month ended June 27, 2003 (1)		Six months ended June 28, 2002
U.S. Fabrication	$	161,050	$	52,237	$	206,893	$	8,657	$	2,414	$	18,159
European Roll Coating	59,653		15,234		64,232		7,577		645		6,824
European Fabrication	39,912		9,723		33,503		3,532		501		3,130
Totals	$	260,615	$	77,194	$	304,628	$	19,766	$	3,560	$	28,113

(1) In connection with the 2003 Shareholder Transaction (see Note 2 to the Condensed Consolidated Financial Statements) and subsequent issuance of senior subordinated notes (see Note 12 to the Condensed Consolidated Financial Statements), accounting principles generally accepted in the U.S.  required that the purchase price paid in excess of the book value of the equity acquired be allocated to the assets and liabilities of the Company based upon their fair values. This application of purchase accounting resulted in increasing the value of inventory at the time of the 2003 Shareholder Transaction by $4.0 million.  This inventory was sold in June 2003 and accordingly $4.0 million was recorded as cost of goods sold.  This amount does not reflect costs incurred or amounts paid by the Company to prepare inventory for sale and accordingly had no affect on the cash flows from operations of the Company.

Net Sales. For the six months ended June 27, 2003, net sales were $337.8 million compared to $304.6 million for the six months ended June 28, 2002, an increase of $33.2 million or 10.9%. Net sales in the U.S. Fabrication segment increased 3.1% to $213.3 million for the six months ended June 27, 2003, from $206.9 million for the six months ended June 28, 2002. This increase in net sales in the U.S. Fabrication segment primarily resulted from higher sales volumes to home centers, distributors, industrial and architectural contractors and home improvement contractors, partially offset by lower sales volumes to RV manufacturers and rural contractors. For the six months ended June 27, 2003, compared to the six months ended June 28, 2002, sales of rain-carrying products to home centers, distributors and home improvement contractors increased $5.5 million; sales of fabricated metal roofing and siding to industrial and architectural contractors and home centers increased $2.8 million; sales of vinyl windows and lattice/awning products to home improvement contractors increased $2.5 million.

32

Partially offsetting these increases were decreases in sales to RV manufacturers of $3.2 million and to rural contractors of $2.1 million.

Net sales in Europe increased 27.4% to $124.5 million for the six months ended June 27, 2003, from $97.7 million for the six months ended June 28, 2002.  This increase in Europe includes an increase in the European Roll Coating segment of $10.7 million or 16.6% and an increase in the European Fabrication segment of $16.1 million or 48.2%.  Approximately $12.0 million and $7.3 million of the increase in the European Roll Coating segment and the European Fabrication segment, respectively, were due to the strengthening of the British Pound and Euro against the U.S. Dollar.  The decline in the European Roll Coating segment, excluding currency impact, primarily resulted from lower sales volumes of painted aluminum and steel coil to OEMs (excluding RV manufacturers), partially offset by higher sales volumes of painted aluminum coil to RV manufacturers.  For the six months ended June 27, 2003, compared to the six months ended June 28, 2002, excluding currency impact, sales of painted aluminum and steel coil to OEMs (excluding RV manufacturers) decreased $2.4 million; and sales of painted aluminum coil to European RV manufacturers increased $1.1 million.  The balance of the increase in the European Fabrication segment primarily resulted from higher sales volumes to the European transportation industry, U.K. home centers and European RV manufacturers.  For the six months ended June 27, 2003, compared to the six months ended June 28, 2002, excluding currency impact, sales from France to the European transportation industry increased $5.0 million; sales of residential doors to home centers in the U.K. increased $2.3 million; sales of bath enclosures and shower doors to customers in the U.K. increased $1.1 million; and sales of doors and windows to European RV manufacturers increased $1.1 million.

Cost of goods sold. Cost of goods sold, as a percentage of net sales, increased to 80.6% for the six months ended June 27, 2003, from 78.5% for the six months ended June 28, 2002. This increase is primarily attributable to the $4.0 million write-up in inventories resulting from the application of the purchase method of accounting associated with the 2003 Shareholder Transaction (see Note 2 to the Condensed Consolidated Financial Statements). The $4.0 million write-up was recognized in cost of goods sold in June 2003. The remaining increase is largely attributable to higher steel costs, partially offset by higher steel selling prices, in addition to higher labor, freight and utility costs. Higher labor costs resulted primarily from new product and product expansion initiatives undertaken over the past twelve months.

Selling and general.  Selling and general expenses were $26.2 million, $8.2 million and $30.9 million for the five months ended May 23, 2003, the one month ended June 27, 2003 and the six months ended June 28, 2002, respectively.  Selling and general expenses, as a percentage of net sales, were 10.0%, 10.6% and 10.2% for the five months ended May 23, 2003, the one month ended June 27, 2003 and the six months ended June 28, 2002, respectively.  The higher percentage of net sales in the one month ended June 27, 2003, compared to the six months ended June 28, 2002, primarily resulted from $1.4 million in compensation expense resulting from bonus payments associated with the 2003 Stock Transaction, together with advisory fees of $0.4 million payable to CVC Management LLC.  The decrease as a percentage of net sales in the five months ended May 23, 2003, compared to the six months ended June 28, 2002, is primarily due to lower incentive compensation expense associated with the Company’s long-term incentive plan in the five months ended May 23, 2003.

Depreciation and amortization.  Depreciation and amortization expense was $6.3 million, $1.6 million and $6.4 million for the five months ended May 23, 2003, the one month ended June 27, 2003 and the six months ended June 28, 2002, respectively.  Depreciation and amortization expense in the five months ended May 23, 2003, reflect additional expense resulting from the strengthening of the Euro and British Pound against the U.S. Dollar, together with additional expense on capital expenditures that occurred in the last six months of 2002 and the first five months of 2003.  Depreciation and amortization expense in the one month ended June 27, 2003, reflect additional expense resulting from the 2003 Stock Transaction, together with additional expense resulting from the strengthening of the Euro and British Pound against the U.S. Dollar

Earnings from operations.  Earnings from operations were $19.8 million, $3.6 million and $28.1 million for the five months ended May 23, 2003, the one month ended June 27, 2003 and the six months ended June 28, 2002, respectively.  In the one month ended June 27, 2003, earnings from operations reflect $4.0 million charged to expense resulting from the application of the purchase method of accounting associated with the 2003 Stock Transaction, $1.4 million in compensation expense resulting from bonus payments associated with the 2003 Stock Transaction and advisory fees of $0.4 million payable to CVC Management LLC.

Earnings from operations in the U.S. Fabrication segment include $2.7 million of the $4.0 million increase in inventories charged to expense resulting from the application of the purchase method of accounting associated with the 2003 Stock Transaction.  Additionally, the U.S. Fabrication segment incurred higher steel costs, partially offset by higher steel selling prices, together with higher freight costs, in 2003.

Earnings from operations in the European Roll Coating segment include $0.9 million of the $4.0 million increase in inventories charged to expense resulting from the application of the purchase method of accounting associated with the 2003 Stock Transaction.  The strengthening of the British Pound and Euro against the U.S. Dollar increased the European Roll Coating segment’s earning from operations by $1.4 million and $0.2 million in the five months ended May 23, 2003 and the one month ended June 27, 2003, respectively, compared to the same periods in 2002.  Additionally, the European Roll Coating segment’s 2003 results include a more profitable product mix partially offset by higher depreciation expense..

Earnings from operations in the European Fabrication segment include $0.4 million of the $4.0 million increase in inventories charged to expense resulting from the application of the purchase method of accounting associated with the 2003 Stock Transaction.  The strengthening of the British Pound and Euro against the U.S. Dollar increased the European Fabrication segment’s earnings from operations by $0.5 million and $0.1 million in the five months ended May 23, 20003 and the one ended June 27, 2003, respectively, compared to the same periods in 2002. Additionally, the European Fabrication segment incurred higher operating costs resulting primarily from new product and product expansion initiatives, together with higher depreciation expense, in 2003.

Interest expense, net.  Net interest expense was $9.1 million, $1.8 million and $ 11.2 million for the five months ended May 23, 2003, the one month ended June 27, 2003 and the six months ended June 28, 2002, respectively.  The average outstanding balance on our revolving credit facility for the five months ended May 23, 2003, the one month ended June 27, 2003 and the six months ended June 28, 2002 was $78.2, $81.5 million and $84.8 million, respectively.  The average rate of interest on our revolving credit facility for the five months ended May 23, 2003, the one month ended June 27, 2003 and the six months ended June 28, 2002, was 4.7%. 4.6% and 5.2%, respectively.

Other income (expense), net.  Other income (expense), net was $0.5 million, $0.0 million and $0.5 million for the five months ended May 23, 2003, the one month ended June 27, 2003 and the six months ended June 28, 2002, respectively.  Other income (expense) in each respective period resulted primarily from foreign exchange gains and losses on unhedged assets and liabilities remeasured into the local currency.

Provision for income taxes.  The income tax provision for the period is based on the effective tax rate expected to be applicable for the full year.  The effective tax rate for the provision for income taxes for the five months ended May 23, 2003, the one month ended June 27, 2003 and the six months ended June 28, 2002 was 38.2%, 33.2% and 38.9%, respectively.  The decrease in the effective tax rate in the one month ended June 27, 2003, compared to the five months ended May 23, 2003 and the six months ended June 28, 2002, is primarily due to a greater proportion of earnings in Europe in 2003, where we have a lower effective tax rate.

33

Liquidity and Capital Resources

Liquidity. The Company’s primary liquidity needs arise from debt service incurred in connection with acquisitions and the funding of capital expenditures. The Company’s liquidity sources at June 27, 2003 include $10.9 million in cash and cash equivalents and the Company’s revolving credit facility of up to $110.0 million, subject to borrowing base limitations. At June 27, 2003, $39.0 million was available and undrawn.

As discussed in Note 12 to the Condensed Consolidated Financial Statements, on July 10, 2003, the Company commenced an offer to purchase and solicitation of consents for the Company’s outstanding $135.0 million 11.25% senior subordinated notes due 2006 (“the Notes”) subject to the receipt of a consent from the holders of a majority of the principal amount thereof. On August 8, 2003, the Company purchased approximately $112.9 million of the Notes that had been validly tendered, for

34

approximately $120.4 million, including interest. Following the purchase of the Notes accepted in the tender offer, approximately $22.1 million in aggregate principal amount of the Notes remained outstanding. The Company currently intends to call any Notes that remain outstanding effective on October 1, 2003, at which time the redemption price will be 101.875% of principal amount plus accrued interest. The Company financed the purchase of the Notes through the issuance on August 6, 2003 of $200.0 million 8.5% senior subordinated notes due 2011 (the "New Notes"). The remaining proceeds from the issuance of the $200.0 million of New Notes was used to cover fees and expenses from the issuance of the New Notes and to repay a portion of the existing indebtedness under the revolving credit facility. Immediately following the issuance of the New Notes, purchase of the Notes accepted in the tender offer and repayment of a portion of the existing indebtedness under the revolving credit facility, the Company had approximately $103.0 million of borrowing availability under its revolving credit facility, $22.6 million of which is expected to be used to redeem any Notes that remain outstanding on October 1, 2003. The Company may potentially amend its credit agreement to establish a term loan of up to $45.0 million, a portion of which would be used to fund a potential acquisition for which the Company has been in discussions, from time to time. The Company can give no assurance that this potential acquisition or the establishment of a term loan under its credit agreement will occur. In addition, in the future, the Company may pay a dividend to its shareholders or repurchase some of its outstanding common stock, subject to restrictions that may be contained in agreements governing its existing or future indebtedness. Under the terms of the indenture governing the New Notes, any such dividend or stock repurchase could be up to $70.0 million, subject to compliance with a cash flow ratio test.

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

The Company’s primary source of liquidity is funds generated from operations, which are supplemented by borrowings under the credit agreement.  Net cash (used in) provided by operating activities for the five months ended May 23, 2003, the one month ended June 27, 2003 and the six months ended June 28, 2003 were $(12.0) million, $11.9 million and $0.5 million, respectively.  The five months ended May 23, 2003 include a use of cash resulting from an increase in accounts receivable and inventories of $22.8 million and $13.0 million, respectively.  Partially offsetting this use of cash was cash provided by an increase in accounts payable, accrued expenses and other current liabilities of $12.9 million.  The one month ended June 27, 2003 includes cash provided by an increase in accounts payable, accrued expenses and other current liabilities of $8.0 million, together with a decrease in inventories of $3.0 million. Partially offsetting these items was a use of cash resulting from an increase in accounts receivable of $6.1 million.  The six months ended June 28, 2002 include a use of cash resulting from an increase in accounts receivable and inventories of $25.0 million and $20.6 million, respectively.  Partially offsetting this use of cash was cash provided by an increase in accounts payable, accrued expenses and other current liabilities of $29.7 million.  The seasonality of our business results in significant changes in our accounts receivable, inventories accounts payable and accrued expense balances throughout the year, with balances typically higher at the end of the second and third quarters and lower at the end of the fourth quarter.

Net cash used in investing activities for the five months ended May 23, 2003, the one month ended June 27, 2003 and the six months ended June 28, 2002 were $4.9 million, $0.7 million and $2.5 million, respectively.  The five months ended May 23, 2003, the one month ended June 27, 2003 and the six months ended June 28, 2002 include a use of cash resulting from capital expenditures of $4.9 million, $0.8 million and $2.6 million, respectively.  See a further discussion of capital expenditures below.

Net cash provided by (used in) financing activities for the five months ended May 23, 2003, the one month ended June 27, 2003 and the six months ended June 28, 2002 were $18.2 million, $(14.1) million and $3.6 million, respectively.  The five months ended May 23, 2003 include borrowings under our revolving credit facility of $18.3 million to fund our increase in working capital, together with the purchase of treasury stock for $2.6 million.  The one month ended June 27, 2003 includes repayments under our revolving credit facility of $11.2 million.  The six months ended June 28, 2002 include a repayment of the term loans under the credit agreement in March 2002 of $39.0 million, borrowings under our revolving credit facility of $40.0 million and proceeds of $2.8 million for the settlement of a currency swap.

The above-noted sources are expected to provide the liquidity required, if necessary, to supplement cash from operations, although no assurance to that effect can be given.

35

Capital Expenditures. Capital expenditures in 2003 include approximately $0.6 million for improvements to the paintlines in Helena, Arkansas; Corby, England; and Roermond, The Netherlands; and approximately $3.4 million for several projects related to business expansion. Capital expenditures in 2002 included approximately $0.3 million for improvements to the paintlines in Helena, Arkansas; Corby, England; and Roermond, The Netherlands; and approximately $0.4 million for several projects related to business expansion. The balance of capital expenditures in both periods related to purchases and upgrades of fabricating equipment, transportation and material moving equipment, and information systems.

The Company has made and will continue to make capital expenditures to comply with environmental laws. The Company estimates that its environmental capital expenditures for 2003 will approximate $900.0 thousand.

Working Capital. Working capital was $107.4 million as of June 27, 2003, compared to $90.5 million as of December 27, 2002. The increase in working capital is largely attributable to seasonal demands of the business resulting in substantial increases from year end in trade accounts receivable and inventories, partially offset by an increase in trade accounts payable and accrued expenses.

Accounts receivable of $120.3 million as of June 27, 2003, increased $31.8 million, from $88.5 million as of December 27, 2002. The primary reason for this increase was a 36.5% increase in net sales in the two months ended June 27, 2003, compared to the two months ended December 27, 2002. The majority of outstanding accounts receivable at the end of each period are generated from net sales in the preceding two months. Additionally, a stronger British Pound and Euro compared to the U.S. Dollar used in converting the local currency balance sheet into U.S. Dollars resulted in a $3.4 million increase in accounts receivable. As of June 27, 2003, days sales outstanding in accounts receivable was 57.1 days, compared to 50.5 days as of December 27, 2002 and 56.5 days as of June 28, 2002. Seasonal demands of the business typically result in higher days sales outstanding in accounts receivable at the end of June compared to the end of December.

Inventories of $90.4 million as of June 27, 2003, increased $11.9 million, from $78.5 million as of December 27, 2002. A stronger British Pound and Euro compared to the U.S. Dollar used in converting the local currency balance sheet into U.S. Dollars resulted in $2.0 million of this increase. As of June 27, 2003, days sales in inventories was 61.2 days, compared to 56.2 days as of December 27, 2002 and 65.4 days as of June 28, 2002. Seasonal demands of the business typically result in higher days sales in inventories at the end of June compared to the end of December. Lower days sales in inventories as of June 27, 2003, compared to June 28, 2002, resulted from maintaining a consistent level of inventory despite the increase in net sales.

Environmental Matters

The Company’s exposure to environmental matters has not changed significantly from the year ended December 27, 2002. For detailed information regarding environmental matters, see “Management’s Discussion and Analysis – Risk Management” set forth in the Company’s Annual Report on Form 10-K for the year ended December 27, 2002.

Note Regarding Forward-Looking Statements:  The Management’s Discussion and Analysis and other sections of this Form 10-Q may contain forward-looking statements that are based on current expectations, estimates and projections about the industries in which the Company operates, and management’s beliefs and assumptions. Such forward-looking statements include terminology such as "may", "will", "should", “expects,” “anticipates,” “intends,” “plans,” “believes,” "contemplates", "projects", "predicts", “estimates,” or variations of such words and similar expressions regarding beliefs, plans, expectations or intentions regarding the future. Forward-looking statements in this report include, but are not limited to: (1) statements regarding the Company’s expectation that its sources of liquidity will provide the liquidity required, if necessary, to supplement lower cash flows from operations; (2) statements regarding management’s expectation that the outcome of legal proceedings and claims that have arisen in the ordinary course of business would not reasonably be expected to have a material adverse effect on the consolidated financial position, results of operations or cash flows of the Company and its subsidiaries taken as a whole; and (3) statements regarding management’s belief that the Company’s potential share of the estimated aggregate liability for the costs of remedial actions and related costs and expenses at various hazardous waste disposal sites in which the Company has been named as a defendant in lawsuits or as a potentially responsible party are not material and that the reasonably probable outcome of these matters will not materially exceed established reserves and will not have a material impact on the future financial position, net earnings or cash flows of the Company. These forward-looking statements are based on a number of assumptions that could ultimately prove inaccurate, and, therefore, there can be no assurance that they will prove to be accurate. All such forward-looking

36

statements are subject to the safe harbor created by the Private Securities Litigation Reform Act of 1995. Important factors that could cause future financial performance to differ materially and significantly from past results and from those expressed or implied in this document include, without limitation, the risks of acquisition of businesses (including limited knowledge of the businesses acquired and misrepresentations by sellers), changes in business strategy or development plans, the cyclical demand for the Company’s products, the supply and/or price of aluminum and other raw materials, currency exchange rate fluctuations, environmental regulations, availability of financing, competition, reliance on key management personnel, ability to manage growth, loss of customers, and a variety of other factors. For further information on these and other risks, see the “Risk Factors” section of Item 1 of the Company’s Annual Report on Form 10-K for the year ended December 27, 2002, as well as the Company’s other filings with the Securities and Exchange Commission. The Company assumes no obligation to update publicly its forward-looking statements, whether as a result of new information, future events or otherwise.

37

Part II - Other Information

Item 6.  Exhibits and Reports on Form 8-K

(a)Exhibits:

The exhibits listed in the Exhibit Index immediately preceding the exhibits are filed or incorporated by reference as part of this Quarterly Report on Form 10-Q.

(b)Reports on Form 8-K:

On May 12, 2003, the Company filed a report on Form 8-K relating to its financial information for the quarter ended March 28, 2003, as presented in a press release dated May 5, 2003.

38

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities and Exchange Act of 1934, Euramax International, Inc. has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

EURAMAX INTERNATIONAL, INC.

Signature		Title	Date
	/s/ J. DAVID SMITH	Chairman, Chief Executive Officer	February 13, 2003
J. David Smith		and President
	/s/ R. SCOTT VANSANT	Chief Financial Officer and Secretary	February 13, 2003
R. Scott Vansant

39

Exhibit Index

ExhibitNumber	Description
10.1	Stock Purchase Agreement by and among Citigroup Venture Capital Equity Partners, L.P., CVC Executive Fund LLC, CVC/SSB Employee Fund, L.P., Euramax International, Inc. and the Stockholders of Euramax International, Inc. noted therein, dated as of April 15, 2003 (Incorporated by reference to Euramax International, Inc’s Form 10-Q which was filed on August 11, 2003).
10.2	Securities Holders Agreement by and among Euramax International, Inc., Citigroup Venture Capital Equity Partners, L.P., CVC Executive Fund LLC, CVC/SSB Employee Fund, L.P., Citicorp Venture Capital Ltd., The Continuing Investors identified therein and The Management Investors identified therein dated as of April 15, 2003  (Incorporated by reference to Euramax International, Inc’s Form 10-Q which was filed on August 11, 2003).
10.3	Advisory Agreement dated as of April 15, 2003 by and among Euramax International, Inc. and CVC Management LLC  (Incorporated by reference to Euramax International, Inc’s Form 10-Q which was filed on August 11, 2003).
10.4	Amendment No. 1, dated as of April 15, 2003, to the Executive Employment Agreement, dated as of October 1, 1999, by and between Euramax International, Inc. and J. David Smith (Incorporated by reference to Euramax International, Inc’s Form 10-Q which was filed on August 11, 2003).
10.5	Euramax International, Inc. 2003 Equity Compensation Plan  (Incorporated by reference to Euramax International, Inc’s Form 10-Q which was filed on August 11, 2003).
10.6	Restricted Stock Agreement dated April 15, 2003 between Euramax International, Inc. and J. David Smith (Incorporated by reference to Euramax International, Inc’s Form 10-Q which was filed on August 11, 2003).
10.7	Restricted Stock Agreement dated April 15, 2003 between Euramax International, Inc. and Mitchell B. Lewis (Incorporated by reference to Euramax International, Inc’s Form 10-Q which was filed on August 11, 2003).
10.8	Restricted Stock Agreement dated April 15, 2003 between Euramax International, Inc. and R. Scott Vansant (Incorporated by reference to Euramax International, Inc’s Form 10-Q which was filed on August 11, 2003).
10.9	Form Restricted Stock Agreement for the Euramax International, Inc. 2003 Equity Compensation Plan (Incorporated by reference to Euramax International, Inc’s Form 10-Q which was filed on August 11, 2003).
10.10	Form Non-Qualified Stock Option Agreement for the for the Euramax International, Inc. 2003 Equity Compensation Plan (Incorporated by reference to Euramax International, Inc’s Form 10-Q which was filed on August 11, 2003).
10.11	Amended and Restated Registration Rights Agreement dated as of June 12, 2003 by and among Euramax International, Inc., Citicorp Venture Capital Ltd., Citigroup Venture Capital Equity Partners, L.P., CVC Executive Fund LLC and CVC/SSB Employee Fund, L.P., and other stockholders of Euramax International, Inc. named therein (Incorporated by reference to Euramax International, Inc’s Form 10-Q which was filed on August 11, 2003).
10.12	Letter Agreement dated April 15, 2003 between R. Scott Vansant and Euramax International, Inc. (Incorporated by reference to Euramax International, Inc’s Form 10-Q which was filed on August 11, 2003).
10.13	Letter Agreement dated April 15, 2003 between Mitchell B. Lewis and Euramax International, Inc. (Incorporated by reference to Euramax International, Inc’s Form 10-Q which was filed on August 11, 2003).
10.14	Euramax International, Inc.  Supplemental Executive Retirement Plan dated April 15, 2003 for J. David Smith (Incorporated by reference to Euramax International, Inc’s Form 10-Q which was filed on August 11, 2003).
10.15	Euramax International, Inc.  Supplemental Executive Retirement Plan dated April 15, 2003 for Mitchell B. Lewis and R. Scott Vansant (Incorporated by reference to Euramax International, Inc’s Form 10-Q which was filed on August 11, 2003).
10.16	Amendment No. 1 dated April 14, 2003 to the Second Amended and Restated Credit Agreement among Euramax International, Inc and its subsidiaries, BNP Paribas (as Agent and Lender), and the Lenders named therein (Incorporated by reference to Euramax International, Inc’s Form 10-Q which was filed on August 11, 2003).
10.17	Amendment No. 2 and Consent dated May 15, 2003 to the Second Amended and Restated Credit Agreement among Euramax International, Inc. and its subsidiaries, BNP Paribas (as Agent and Lender), and the Lenders named therein (Incorporated by reference to Euramax International, Inc’s Form 10-Q which was filed on August 11, 2003).
31.1	Certification of Chief Executive Office pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
31.2	Certification of Chief Financial Office pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32.1	Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350.
32.2	Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350.

40

EX-31.1

Exhibit 31.1

CERTIFICATIONS

I, J. David Smith, Chairman and Chief Executive Officer of Euramax International, Inc., certify that:

1.I have reviewed this quarterly report on Form 10-Q/A of Euramax International, Inc.;

2.Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3.Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4.The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and we have:

(a)designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b)evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(c)disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the period covered by this report that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and

5.The registrant’s other certifying officer and I have disclosed, based upon our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

(a)all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

(b)any fraud, whether or not material, that involves management or other employees who have a significant role in the registrants internal control over financial reporting.

Date:	February 20, 2004	By:	/s/ J. David Smith
		Title:	Chairman, Chief Executive Officer and President

1

EX-31.2

Exhibit 31.2

I, R. Scott Vansant, Chief Financial Officer of Euramax International, Inc., certify that:

1.I have reviewed this quarterly report on Form 10-Q/A of Euramax International, Inc.;

2.Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3.Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4.The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and we have:

(a)designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b)evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(c)disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the period covered by this report that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and

5.The registrant’s other certifying officer and I have disclosed, based upon our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

(a)all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

(b)any fraud, whether or not material, that involves management or other employees who have a significant role in the registrants internal control over financial reporting.

Date:     February 20, 2004	By:	/s/ R. Scott Vansant
	Title:	Chief Financial Officer and Secretary

1

EX-32.1

Exhibit 32.1

CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350

AS ADOPTED PURSUANT TO SECTION 906 OF
THE SARBANES OXLEY ACT OF 2002

        In connection with the Quarterly Report of Euramax International, Inc. (the “Company”) on Form 10-Q/A for the period ending June 27, 2003 as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, J. David Smith, Chief Executive Officer of the Company, certify, pursuant to 18 U.S.C. § 1350, as adopted pursuant to section 906 of the Sarbanes-Oxley Act of 2002, that:

(1)

the Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

(2)

the information contained in the Report fairly presents, in all material respects, the financial position and results of operations of the Company.

/s/  J. DAVID SMITH

J. David Smith
Chairman and Chief Executive Officer
February 20, 2004

EX-32.2

Exhibit 32.2

CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350

AS ADOPTED PURSUANT TO SECTION 906 OF
THE SARBANES OXLEY ACT OF 2002

        In connection with the Quarterly Report of Euramax International, Inc. (the “Company”) on Form 10-Q/A for the period ending June 27, 2003 as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, R. Scott Vansant, Chief Financial Officer of the Company, certify, pursuant to 18 U.S.C. § 1350, as adopted pursuant to section 906 of the Sarbanes-Oxley Act of 2002, that:

(1)  the Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

(2)  the information contained in the Report fairly presents, in all material respects, the financial position and results of operations of the Company.

/s/  R. SCOTT VANSANT

R. Scott Vansant

Chief Financial Officer and Secretary

February 20, 2004