<PAGE>

================================================================================
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                  FORM 10-K/A

         Amendment No. 1 to Form 10-K originally filed March 30, 2001

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

FOR THE TRANSITION PERIOD FROM                       COMMISSION FILE NO. 1-13683
AUGUST 1, 2000 TO DECEMBER 31, 2000

                         DELCO REMY INTERNATIONAL, INC.
             (Exact name of registrant as specified in its charter)

              Delaware                              35-1909253
  (State or other jurisdiction of                (I.R.S. Employer
   incorporation or organization)                Identification No.)

         2902 ENTERPRISE DRIVE
           ANDERSON, INDIANA                            46013
(Address of principal executive offices)              (Zip Code)

       REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE: (765) 778-6499
           SECURITIES REGISTERED PURSUANT TO SECTION 12(B) OF THE ACT:

       Title of Each Class           Name of Each Exchange on Which Registered
   8 5/8% Senior Note Due 2007                 New York Stock Exchange

        SECURITIES REGISTERED PURSUANT TO SECTION 12(G) OF THE ACT: NONE

     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.

                Yes [X]                             No [ ]

     INDICATE BY CHECK MARK IF DISCLOSURE OF DELINQUENT FILERS PURSUANT TO ITEM
405 OF REGULATION S-K IS NOT CONTAINED HEREIN, AND WILL NOT BE CONTAINED, TO THE
BEST OF REGISTRANT'S KNOWLEDGE, IN DEFINITIVE PROXY OR INFORMATION STATEMENTS
INCORPORATED BY REFERENCE IN PART III OF THIS FORM 10-K OR ANY AMENDMENT TO THIS
FORM 10-K. [X]

     STATE THE AGGREGATE MARKET VALUE OF THE VOTING STOCK HELD BY NON-AFFILIATES
OF THE REGISTRANT.  $0

     INDICATE THE NUMBER OF SHARES OUTSTANDING OF EACH OF THE REGISTRANT'S
CLASSES OF COMMON STOCK, AS OF THE LATEST PRACTICABLE DATE.

                                              Outstanding as of
                                                March 15, 2001
                                                --------------
               Common Stock -- Class A              1,000
               Common Stock -- Class B           350,187.63
               Common Stock -- Class C          2,019,387.42

DOCUMENTS INCORPORATED BY REFERENCE: Portions of the definitive proxy statement
of the Company filed with the Securities and Exchange Commission on November 16,
2000 with respect to the Company's 2000 Annual Meeting of Stockholders are
incorporated by reference in Part III, Item 11 of this report.
================================================================================

This amendment reflects changes to the Company's Form 10-K originally filed
March 30, 2001 as set forth below:

Item 1.  As of March 30, 2001, the Company had entered into six global joint
ventures.

Item 1.  The Company's major customers include O'Reilly.

Item 1.  The Company's Business Strategy has been categorized as follows:

               Exploit Leading Market Share in Fragmented Aftermarket
               Strengthen Customer Relationships
               Increase Global Presence
               Increase Focus on Technologically Advanced Products

Item 1.  One of the Company's Franklin, Indiana facilities received a Finding of
Violation and Order for Compliance from the EPA.

Item 1.  Various minor editorial and typographical changes.

Item 2.  Facilities at the following locations were added to the Company's list
of properties:

     1.  Brusque, Brazil
     2.  Cradler Heath, United Kingdom
     3.  Droitwick, Worcestshire, United Kingdom
     4.  Haverly, United Kingdom
     5.  Heverly, Belgium
     6.  Indaiatuba, Brazil
     7.  Kearny, NJ
     8.  Kings Winford, Leicester, United Kingdom
     9.  Lavant, West Sussex, United Kingdom

Item 2.  Facilities at the following locations were removed from the Company's
list of properties:

     1.  Shabuta, MS

Item 7.  The Company has entered into six joint ventures.

Item 7.  Sales outside of the Class 8 heavy duty truck market have increased
from 87% of total sales in fiscal year 1995 to 91% in fiscal year 2000.

Item 7.  GM accounted for about 45% of the Company's total OEM sales in fiscal
year 2000.  GM SPO accounted for about 15% of total after-market sales in fiscal
year 2000.

Item 7.  Certain statements of operations data expressed as a percentage of
sales was restated to reflect the changes to the statements of operations
discussed below under Item 8.

Item 7.  Management's Discussion and Analysis of Results of Operations has been
restated to reflect the changes to the statements of operations discussed below
under Item
8.

Item 7.  Various minor editorial and typographical changes.

Item 8.  The statements of operations have been restated to reflect the
following expense reclassifications.  These reclassifications did not impact
income before tax or net income.

      Reclassification                                 Periods Affected
      ----------------                                 ----------------

      Warranty expense from SG&A to cost of sales             All

      Other various expenses from SG&A to                     All
        cost of sales

      One-time merger and tender offer expenses       Five months ended 12/31/00
        from SG&A to non-operating expense

      Amounts misidentified as amortization expense   Year ended 7/31/00
        from amortization to SG&A

      SG&A credits from non-operating income          Five months ended 12/31/00
        to SG&A                                       Year ended 7/31/00

Item 8.  The statement of cash flows for the year ended 7/31/00 has been
restated to reflect the amortization expense correction described above.

Item 8.  Note 1 - The Company's merger and recapitalization were effective March
14, 2001.

Item 8.  Note 16 - Guarantor subsidiaries include Power Investments Marine,
Inc., Reman Holdings, Inc. and Remy International, Inc.  Marine Drive Systems,
Inc. has been disolved.

Item 8.  Note 16 - The condensed consolidating financial information for the
Company, the Subsidiary Guarantors and the Non-Guarantor Subsidiaries has been
restated to reflect the reclassifications described above for the following
periods.

       Statement of operations       Five months ended 12/31/00
                                     Year ended 7/31/00
                                     Year ended 7/31/99
                                     Year ended 7/31/98
       Statement of cash flows       Year ended 7/31/00

Item 8.  Note 17 - Quarterly financial information has been restated to reflect
the reclassification described above.

Item 8.  Note 18 - The transactions described in this note did not constitute a
"change of control" as referenced in the description of the Senior
Subordinated Notes and Senior Notes.

Item 8.  Various minor editorial and typographical changes.

Item 10. Information has been added for Allen R. Wilkie, Steven P. Clemens and
Thomas J. Snyder.

Item 10. Michael A. Delaney is Vice President and Managing Director of Court
Square.

Item 10. Joseph M. Silvestri is Vice President of Court Square.

Item 11. Summary compensation data has been provided for the fiscal years
ending July 31, 2000, 1999 and 1998.

Item 11. A description of change of control agreements with certain executive
officers has been provided.

Item 12. Security ownership data has been provided relative to class A common
stock.
<PAGE>

                        DELCO REMY INTERNATIONAL, INC.
                       TRANSITION REPORT ON FORM 10-K/A
                               DECEMBER 31, 2000

                               TABLE OF CONTENTS
<TABLE>
<CAPTION>

PART I                                                                                              PAGE
<S>          <C>                                                                                    <C>
Item 1.      Business                                                                                  3
Item 2.      Properties                                                                               12
Item 3.      Legal Proceedings                                                                        13
Item 4.      Submission of Matters to a Vote of Security Holders                                      14

PART II
Item 5.      Market for Registrant's Common Equity and Related Stockholder Matters                    15
Item 6.      Selected Financial Data                                                                  16
Item 7.      Management's Discussion and Analysis of Financial Condition and Results of Operations    16
Item 7A.     Quantitative and Qualitative Disclosures About Market Risk                               22
Item 8.      Financial Statements and Supplementary Data                                              23
Item 9.      Changes in and Disagreements With Accountants on Accounting and Financial Disclosure     61

PART III
Item 10.     Directors and Executive Officers of the Registrant                                       62
Item 11.     Executive Compensation                                                                   63
Item 12.     Security Ownership of Certain Beneficial Owners and Management                           64
Item 13.     Certain Relationships and Related Transactions                                           64

PART IV
Item 14.     Exhibits, Financial Statement Schedules, and Reports on Form 8-K                         65

             SIGNATURES                                                                               68

</TABLE>

                                       2
<PAGE>

                                     PART I

     From time to time, the Company makes oral and written statements that may
constitute "forward-looking statements" as defined in the Private Securities
Litigation Reform Act of 1995 (the "Act") or by the SEC in its rules,
regulations and releases. The Company desires to take advantage of the "safe
harbor" provisions in the Act for forward-looking statements made from time to
time, including, but not limited to, the forward-looking statements relating to
the future performance of the Company contained in this Form 10-K and in other
filings with the SEC.

     Any statements set forth below or otherwise made in writing or orally by
the Company with regard to its expectations as to financial results and other
aspects of its business may constitute forward-looking statements. These
statements relate to the Company's future plans, objectives, expectations and
intentions and may be identified by words like "believe," "expect," "may,"
"will," "should," "seek," or "anticipate," and similar expressions.

     The Company cautions readers that any such forward-looking statements are
based on assumptions that the Company believes are reasonable, but are subject
to a wide range of risks including, but not limited to, risks associated with
the uncertainty of future financial results, acquisitions, additional financing
requirements, development of new products and services, the effect of
competitive products or pricing, the effect of economic conditions and other
uncertainties. Due to these uncertainties, the Company cannot assure readers
that any forward-looking statements will prove to have been correct.

ITEM 1  BUSINESS

     Delco Remy International, Inc. (the "Company"), headquartered in Anderson,
Indiana, is a leading global manufacturer and remanufacturer of original
equipment manufacturer ("OEM") and aftermarket electrical, powertrain/drivetrain
and related components for automobiles, light trucks, medium and heavy duty
trucks and other heavy duty vehicles. The Company's products, which are sold
worldwide primarily under the "Delco Remy" brand name, as well as other widely
recognized private label brands, include starter motors ("starters"),
alternators, engines, transmissions, torque converters, traction control systems
and fuel systems which are principally sold or distributed to OEMs for both
original equipment manufacture and aftermarket operations, as well as to
warehouse distributors and retail automotive parts chains. The Company also
provides core exchange services for third party aftermarket remanufacturers. The
Company serves the aftermarket and the OEM market, principally in North America,
Europe, Latin America and Asia-Pacific.

     In 1994, Citicorp Venture Capital Ltd. ("CVC") and Harold K. Sperlich,
former president of Chrysler Corporation, together with a subsidiary of
MascoTech Inc. ("MascoTech") and certain senior management of the former Delco
Remy Division of General Motors Corporation ("GM") (the "Former GM Division"),
formed the Company for the purpose of acquiring the assets of the automotive
starter and the heavy duty starter and alternator businesses of the Former GM
Division (the "GM Acquisition").

     Since the GM Acquisition, the Company has completed fourteen strategic
acquisitions, substantially increasing the Company's aftermarket remanufacturing
operations, and entered into six global joint ventures.

                                       3
<PAGE>

     As a result of these strategic acquisitions and alliances, the Company
believes that it has established itself as a market leader in providing
electrical system and powertrain/drivetrain products in the aftermarket and OEM
marketplace. These acquisitions and joint ventures have broadened the Company's
product line, expanded its remanufacturing capability, extended its
participation in international markets and increased its penetration of the key
aftermarket channels of distribution - OEM dealers, retail chains and warehouse
distributors. In addition, the Company believes that its acquisition of Knopf
has specifically provided a key competitive advantage in the area of core
management. With the core being an integral part of the remanufacturing process,
the Company believes that this acquisition will enable it to enhance the
management of its core process.

     The Company changed its fiscal year to December 31, effective August 1,
2000. Prior to August 1, 2000, the fiscal year ended on July 31. Accordingly,
the Company's audited financial statements include a balance sheet at December
31, 2000 and statements of operations, stockholders' equity and cash flows for
the five-month transition period ended December 31, 2000. For comparative
purposes, the Company has included unaudited statements of operations and cash
flows for the five-month period ended December 31, 1999.

     On February 7, 2001, the Company entered into an Agreement and Plan of
Merger with Court Square Capital Limited ("Court Square"), an affiliate of
CVC and DRI Acquisition LLC, ("DRI Acquisition"), which provided for the
consummation of a cash tender by DRI Acquisition for about 9,716,135 shares of
the Company's Class A common stock that were not owned by Court Square at $9.50
per share, and the merger of DRI Acquisition with and into the Company.

     On February 23, 2001, at 12:00 midnight New York City time, the tender
offer terminated and, after giving effect to the tender offer, DRI Acquisition
and Court Square owned more than 90% of the issued and outstanding Class A
common shares of the Company.  Immediately prior to the effective time of the
merger, Court Square contributed shares of Class A common shares to enable DRI
Acquisition to consummate the merger without the need for action by Company
stockholders.  On March 14, 2001, DRI Acquisition merged with and into the
Company with the Company as the surviving corporation in the merger (the
"Merger").

Industry Overview

     In general, the Company's business is influenced by the underlying trends
of the automotive industry. However, the Company believes that its focus on
expanding its remanufacturing capabilities heightens the importance of the
aftermarket and reduces its dependence on the cyclical OEM business.

Aftermarket

     The aftermarket consists of the production and sale of both new and
remanufactured parts used in the maintenance and repair of automobiles, trucks
and other vehicles. Remanufacturing is a process through which cores are
disassembled into their sub-components, cleaned, inspected, tested, combined
with new subcomponents and reassembled into finished products. A remanufactured
product can be produced at lower cost than a comparable individually repaired
unit due to effective salvage technology methods, high volume precision
manufacturing techniques and rigorous inspection and testing procedures. The
ability to procure cores is critical to the remanufacturing process.

     Aftermarket parts are supplied principally through three distribution
channels: (i) car and truck dealers that obtain parts either through an OEM
parts organization (e.g., GM Service Parts Operations ("SPO"), Ford Parts &
Service, Chrysler Mopar, International Truck and Engine Corporation
("International Truck"), etc.) or directly from an OEM-authorized
remanufacturer; (ii) retail automotive parts chains and mass merchandisers; and
(iii) wholesale distributors and jobbers who supply independent service
stations, specialty and general repair shops, farm equipment dealers, car
dealers and small retailers.

     The Company believes that the aftermarket and the Company's opportunity in
the aftermarket have been, and will continue to be, impacted by the following
trends: (i) the increasing number and average age of vehicles in use and the
number of miles driven annually; (ii) the increasing demands of customers that
their aftermarket suppliers meet high quality and service standards; (iii) the
increasing use of remanufactured parts for OEM warranty and extended service
programs, especially on larger, more complex components such as engines,
transmissions, and fuel system components; (iv) the growth and consolidation
of large retail automotive parts chains and warehouse distributors; (v) the
increasing engine output and durability demands related to the high temperatures
at which engines operate; (vi) the increased high-technology content of
replacement components which requires more factory manufacturing compared with
in-vehicle repair; and (vii) the increasing product lives of automotive parts.

     The use of remanufactured components for warranty and extended service
repairs has increased in recent years as OEMs have offered extended warranty and
extended service coverage and dealers have begun to provide extended service
plans and warranties on used vehicles. OEMs have sought to reduce warranty and
extended service costs by using remanufactured components, which generally offer
the same degree of quality and reliability as OEM products at a lower cost. This
trend has also resulted in independent aftermarket customers requiring higher
quality standards for remanufactured products.

     Recently, large retail automotive parts chains offering a broad range of
new and remanufactured products have experienced rapid growth at the expense of
small, independent retail and wholesale stores. The Company has significantly
grown its sales to these large retail channels and believes that further
increasing its sales to retail chains offers a significant opportunity for
growth. Retail chains generally prefer to deal with large, national suppliers
capable of meeting their cost, quality, volume and service requirements.

                                       4
<PAGE>

OEM Markets

  The OEM market consists of the production and sale of new component parts for
use in the manufacture of new vehicles. The OEM market includes two major
classes of customers: (i) automobile and light truck manufacturers and (ii)
medium and heavy duty truck and engine manufacturers and other heavy duty
vehicle manufacturers.

  The OEM market has been impacted by recent fundamental changes in the OEMs'
sourcing strategies. OEMs are consolidating their supplier base, demanding that
their suppliers provide technologically advanced product lines, greater systems
engineering support and management capabilities, just-in-time sequenced delivery
and lower system costs. As a result, each OEM has selected its own preferred
suppliers. OEMs are increasingly requiring that their preferred suppliers
establish global production capabilities to meet their needs as they expand
internationally and increase platform standardization across multiple markets.
As OEM global alliances increase, global pricing for automotive components is
becoming the norm.

  OEMs continue to outsource component manufacturing of non-strategic parts.
Outsourcing has taken place in response to competitive pressures on OEMs to
improve quality and reduce capital outlays, production costs, overhead and
inventory levels. In addition, OEMs are increasingly purchasing integrated
systems from suppliers who provide the design, engineering, manufacturing and
project management support for a complete package of integrated products. By
purchasing complete systems, OEMs are able to shift design, engineering and
product management to fewer and more capable suppliers. Integrated systems
suppliers are generally able to design, manufacture and deliver components at a
lower cost than the OEMs due to (i) their lower labor costs and other
manufacturing efficiencies; (ii) their ability to spread research and
development and engineering costs over products provided to multiple OEMs; and
(iii) other economies of scale inherent in high volume manufacturing such as the
ability to automate and leverage global purchasing capabilities.

Products

  The Company's product line includes a diverse range of manufactured and
remanufactured products for the aftermarket and OEM markets under the "Delco
Remy" brand name or under a private-label brand name specified by the OEM or the
aftermarket customer. The Company also provides core acquisition services for
third party aftermarket remanufacturers as well as its own subsidiaries. The
product line is classified into two product categories: Electrical Systems and
Powertrain/Drivetrain. Third-party sales for core acquisition services are
included in the "Other" category.

  The following table sets forth the approximate composition by product category
of the Company's revenues for the five months ended December 31, 2000 and the
last three fiscal years ended July 31*:



                                  Five Months Ended     Year Ended July 31,
                                     December 31,   ---------------------------
        Product Categories              2000         2000      1999        1998
                                       -----        -----     -----       -----
        Electrical systems              76.2%        78.7%     83.2%       85.5%
        Powertrain/drivetrain           17.5         17.8      15.7        13.5
        Other                            6.3          3.5       1.1         1.0
                                       -----        -----     -----       -----
        Total                          100.0%       100.0%    100.0%      100.0%
                                       =====        =====     =====       =====

         *  Reference is hereby made to the consolidated financial statements
            and the notes relating thereto for a more detailed presentation of
            revenues from external customers, a breakdown of foreign revenues,
            measure of profit (loss) and total assets.

  Products within the electrical systems category include manufactured and
remanufactured starters and alternators. The starters are used in all cars and
trucks manufactured by GM in North America (except for its Saturn ("Saturn") and
Geo divisions). The Company manufactures a full line of heavy duty starters and
alternators for use primarily with large diesel engines. The Company's starters
and alternators are specified as part of the standard electrical system by most
North American heavy duty truck and engine manufacturers. The Company believes
that it is the largest manufacturer and remanufacturer in North America of (i)
starters for automobiles and light trucks (including sport-utility vehicles,
minivans and pickup trucks) and (ii) starters and alternators for medium and
heavy duty vehicles. With the acquisition of M&M Knopf, Inc. ("Knopf") in March
2000, the Company expanded its role as a provider of core acquisition services.

                                       5
<PAGE>

  Products within the powertrain/drivetrain category include gas, diesel and
marine engines, fuel injectors, injection pumps and turbo chargers (fuel
systems), transmissions, torque converters, water pumps, rack and pinions, power
steering pumps, gears and clutches, and traction control systems. The Company
produces traction control systems for use in construction, industrial and
agricultural equipment and in medium duty trucks. The traction control systems
business combines valuable product engineering skills with strong machining and
fabrication capabilities to manufacture products with custom designed
applications.

Customers

  The Company's principal customers include OEM automotive and heavy duty
manufacturers, OEM dealer networks, leading automotive parts retail chains and
warehouse distributors. The Company's major customers include GM, International
Truck, GM SPO, Freightliner, Caterpillar, Advance Auto Parts, PACCAR, Delphi,
Ford, Autozone, Cummins, Mack, Volvo Trucks, O'Reilly, and Pep Boys.

  The Company has long-term agreements, with terms typically ranging from three
to five years, to supply heavy duty starters and alternators to GM and PACCAR.
Total sales to GM and related affiliates accounted for approximately 28.1%, of
which approximately 21.1% are OE sales, and sales to International Truck
accounted for approximately 12.1% of the Company's sales in the five months
ended December 31, 2000. No other customer accounted for more than 10% of
consolidated net sales.

  In 1994, GM entered into long-term contracts with the Company to purchase 100%
of its North American requirements for automotive starters (other than for
Saturn and Geo) and 100% of its U.S. and Canadian requirements for heavy duty
starters and alternators, at fixed prices which are scheduled to decline over
the life of the contracts. GM's obligations to purchase the Company's automotive
starters and heavy duty starters and alternators under these agreements are
subject to those products remaining competitive as to price, technology and
design. In fiscal year 1999, the Company and GM extended the terms of these
agreements for the Company to supply automotive starting motors for existing and
planned new engines introduced to support GM North American Operations to August
31, 2008. The amendment also provides that Delco Remy America and its
international operations will be the supplier of starting motors for the life of
production of those engines. The contracts relating to heavy duty products
terminated on July 31, 2000.

  In 1994, GM also entered into a long-term contract with the Company to
distribute exclusively the Company's automotive aftermarket products. Prices to
GM under this agreement are driven by the market. This agreement terminates on
July 31, 2009.

  Until July 1998, the Company had a long-term contract with GM to distribute
exclusively the Company's heavy duty aftermarket products.  The Company and GM
have entered into an amendment to that agreement which is continuously renewable
on an annual basis for non-exclusive distribution of heavy duty products to the
independent aftermarket.  As part of this agreement, heavy duty replacement
parts will continue to be supplied to the independent aftermarket through
existing AC Delco distributors and newly appointed Delco Remy distributors.  As
a result of this agreement, the Company is developing a distribution network of
independent warehouse distributors to expand the sales volume previously covered
by the expired agreement for heavy duty aftermarket product distribution.  The
Company expects that it will be able to expand its market share through this
more direct channel of distribution.  Although the Company expects that its
automotive and heavy duty products will remain competitive throughout the term
of the agreements with GM, it cannot be sure that GM will not develop
alternative sources for those components and purchase some or all of its
requirements from these sources prior to or following the expiration of the
agreements.

  The Company employs its own direct sales force which develops and maintains
sales relationships with major North American truck fleet operators as well as
its OEM customers worldwide. These sales efforts are supplemented by a network
of field service engineers and product service engineers.

Distribution

  The Company's products are distributed to its customers primarily by common
carrier.

                                       6
<PAGE>

Competition

   The automotive parts market is highly competitive. Competition is based
primarily on quality of products, service, delivery, technical support and
price. Most OEM manufacturers and aftermarket distributors source parts from one
or two suppliers. The Company competes with a number of companies who supply
automobile manufacturers throughout the world. In the North American automotive
market, the Company's principal competitors include Denso, Valeo, Mitsubishi,
Bosch, Visteon, Rayloc, Units Parts and Motorcar Parts & Accessories.

Business Strategy

 Exploit Leading Market Share in Fragmented Aftermarket

   The Company participates in a portion of the aftermarket that is large and
highly fragmented. Most participants are small, regional companies offering
relatively narrow product lines. A key element of the Company's growth strategy
is to capitalize on its position as a consolidator. The Company believe that it
is the largest manufacturer and remanufacturer of aftermarket starters and
alternators in North America and in Europe. However, it continues to have
significant growth because its sales of these products in North America account
for less than 15% of this $2.2 billion market and its sales of these products in
Europe account for less than 10% of what it believe to be a $1 billion market.
Today, remanufacturing is less prevalent in Europe than in the U.S. The Company
believes it is well-positioned to capitalize on the increasing trend towards
remanufacturing from repair. Consolidation of the aftermarket is occurring as
many competitors are finding it difficult to meet the increasing quality, cost
and service demands of customers, who, in turn, are seeking to reduce the number
of their suppliers. With its OEM capabilities, remanufacturing expertise, full
product line, access to cores and ability to capitalize on economies of scale,
the Company is well positioned to benefit from the consolidation of the
aftermarket.

 Strengthen Customer Relationships

   The Company intends to increase its sales to new and existing customers by
capitalizing on its balanced coverage of the key aftermarket distribution
channels and its competitive strengths as an OEM supplier. The Company plans to
strengthen its customer relationships by:

  . meeting the increasing demands of OEMs and their dealer networks for
    high-quality remanufactured units, which enable them to reduce warranty
    and extended service costs;

  . growing sales of existing and new product lines to OEM dealer networks as
    dealers continue to capture an increasing percentage of vehicle repairs
    due primarily to longer warranty and service programs and growing vehicle
    complexity;

  . continuing to expand its product offerings; and

  . capitalizing on the expansion of the national automotive retail parts
    chains and warehouse distributors that are its customers.

 Increase Global Presence

   OEMs are increasingly requiring suppliers to provide components on a global
basis as vehicle platforms are standardized across geographic markets.
Additionally, the Western European market for automotive components is expected
to grow at a greater rate than the North American market over the next few
years due to higher levels of OEM outsourcing. The emerging markets also should
benefit from long-term growth as demand for automotive vehicles in these
markets is expected to increase at a compounded annual rate of almost 7% over
the next five years. Currently, the Company's manufacturing base includes a
presence in nine countries on four continents. It plans to seek out
collaborative opportunities in order to expand its OEM starter and alternator
product lines and its international marketing and distribution capability. The
Company believes that continued global expansion will enable it to continue to
grow to meet these demands.

 Increase Focus on Technologically Advanced Products

   The Company continues to produce technologically advanced products by
regularly updating and enhancing its product line. These products help it to
compete successfully in the global marketplace. Since 1994, the Company has
completed the introduction of a new family of gear reduction starters that
replaced all straight drive starters in GM automobiles and light duty trucks by
the 1998 model year and introduced several longer-life heavy duty alternators.
It is also in various stages of development on a number of new products
including:

  . an integrated starter and alternator product scheduled for production in
    GM vehicles beginning in 2004;

  . a small gear reduction starter specifically designed for application on
    world automobile platforms; and

  . high-technology products in the distributed generation and hybrid
    electric vehicle markets.

                                       7
<PAGE>

Patents, Trademarks and Licenses

  Pursuant to a Trademark Agreement between the Company and GM, GM has granted
the Company an exclusive license to use the "Delco Remy" trademark on and in
connection with automotive starters and heavy duty starters and alternators
until July 31, 2004, extendable indefinitely at the Company's option upon
payment of a fixed $100,000 annual licensing fee to GM. The Company has also
been granted a perpetual, royalty-free license to use the "Remy" trademark. The
"Delco Remy" and "Remy" trademarks are registered in the United States, Canada
and Mexico and in most major markets worldwide. GM has agreed with the Company
that, upon the Company's request, GM will register the trademarks in any
jurisdiction where they are not currently registered.

  The Company has also been granted an exclusive license to use the "Delco Remy"
name as a tradename and corporate name worldwide until July 31, 2004 pursuant to
a Tradename License Agreement between the Company and GM. In addition, GM has
granted the Company a perpetual license to use the "Remy" name as a tradename
and corporate name worldwide.

  The Company owns and has obtained licenses to various domestic and foreign
patents and patent applications related to its products and processes. The
patents expire at various times over the next 15 years. While these patents and
patent applications in the aggregate are important to the Company's competitive
position, no single patent or patent application is material to the Company.

Raw Materials

  Principal raw materials for the Company's business include bare copper strap,
insulated copper, aluminum castings, forgings, outer frames, nomex paper, steel
coils, steel bars, copper tube, copper wire, gray iron castings, ductile iron
castings, copper cross-section coils, magnets, steel shafts, steel cores, steel
wire and molding material. All materials are readily available from a number of
suppliers, and the Company does not foresee any difficulty in obtaining adequate
inventory supplies. The Company and GM have entered into a long-term worldwide
purchasing support agreement that allows the Company to purchase copper wire and
steel, which are used in the manufacture of starters sold to GM, at prices that
the Company believes generally to be lower than those that would otherwise be
obtainable by the Company. This agreement expires on July 31, 2004, or earlier,
upon termination of the automotive and heavy duty supply OEM agreements between
the Company and GM. The Company generally follows the North American industry
practice of passing on to its customers the costs or benefits of fluctuation in
copper and aluminum prices on an annual or semi-annual basis.

                                       8
<PAGE>

Employees

  As of December 31, 2000, the Company employed 7,424 people, 1,626 of whom were
salaried and administrative employees and 5,798 of whom were hourly employees.
Of the Company's hourly employees, 26% are represented by unions. In the United
States, 550 of the Company's hourly workers are represented by the United Auto
Workers Union (the "UAW") under an agreement between the Company and the UAW,
the applicable provisions of which were assumed by the Company in connection
with the GM Acquisition. The agreement between the UAW and the Company,
originally scheduled to expire on March 22, 2001, was extended an additional two
years. In addition, 67 of the Company's hourly employees are represented by the
International Brotherhood of Teamsters (the "Teamsters"). The agreement between
the Teamsters and the Company expires on August 31, 2003.

  As of December 31, 2000, 115 of the Company's 132 Canadian hourly employees
are represented by the Canadian Auto Workers Union, 14 are represented by the
United Steel Workers Union and 3 are represented by the Metallurgists Unis
d'Amerique. The agreements with these unions expire in November 2002, December
2002 and November 2003, respectively.

  As of December 31, 2000, approximately 148 of Delco Remy Hungary's 421 hourly
employees are affiliated with the Hungarian Steel Industry Workers Union. The
agreement was signed July 17, 1996 and is perpetual, subject to termination upon
three months' notice from either party.

  As of December 31, 2000, approximately 601 of Elmot's 708 hourly workers are
affiliated with The Intercompany Trade Union or the Intercompany Union
Organization NSZZ. Agreements with these unions were signed on August 23, 2000
and are perpetual.

  The Company's other facilities are primarily non-union. The Company is unaware
of any current efforts to organize the employees in its other facilities. There
can be no assurance that there will not be any labor union efforts to organize
employees at facilities that are not currently unionized. At the present time,
the Company believes that its relations with its employees are good.

Research and Development

  The Company's engineering staff works independently and with OEMs to design
new products, improve performance and technical features of existing products
and develop methods to lower manufacturing costs. In support of its engineering
efforts, the Company has formed technical alliances with a select number of
engineering and technology firms to identify long-term engineering advances and
opportunities. The Company has entered into a joint venture with Continental AG
for the joint industrialization of the Integrated Starter Alternator Damper
("ISAD") motor in Europe. This new technology combines the starter and
alternator functions in one compact, high performance unit integrated between
the engine and gearbox. The Company also is a participant in Electricore
Incorporated, a consortium for advanced transportation technologies. Through
this participation, the Company is working on developing the technical alliances
to develop the next generation motors and alternators. The Company has also
entered into an alliance with Lynx Motion Technologies to develop a family of
electric drive motors which will be integral components of the propulsion
system, needed for advanced hybrid gas-electric, diesel-electric and fuel cell
vehicles.

  Consistent with its strategy to introduce technologically advanced and
improved products, the Company spent approximately $7.2 million in the five
month period ended December 31, 2000 and approximately $16.3 million, $13.5
million, and $13.3 million in fiscal years 2000, 1999 and 1998, respectively, on
research and development activities. All expenditures were Company funded.

Foreign Operations

  Information about the Company's foreign operations is set forth in tables
relating to geographic information in Note 14 to Consolidated Financial
Statements "Business Segments and Geographic Area Information," which statements
are included under Item 8, Financial Statements and Supplementary Data.

                                       9
<PAGE>

Environmental Regulation

  The Company's facilities and operations are subject to a wide variety of
federal, state, local and foreign environmental laws, regulations and
ordinances, including those related to air emissions, wastewater discharges and
chemical and hazardous waste management and disposal ("Environmental Laws"). The
Company's operations also are governed by laws relating to workplace safety and
worker health, primarily the Occupational Safety and Health Act, and foreign
counterparts to such laws ("Employee Safety Laws"). The Company believes that
its operations are in compliance with current requirements under Environmental
Laws and Employee Safety Laws, except for non-compliance where the cost that
might be incurred to resolve the non-compliance would not be material. The
Company believes that any costs it may incur to resolve such matters will not be
material. The nature of the Company's operations, however, exposes it to the
risk of liabilities or claims with respect to environmental and worker health
and safety matters. There can be no assurance that material costs will not be
incurred in connection with such liabilities or claims.

  In September 2000, one of the Company's Franklin, Indiana facilities received
a Finding of Violation and Order for Compliance from the Environmental
Protection Agency ("EPA") requiring the Company to correct violations of the
facility's wastewater discharge permit. The Company is in compliance with the
terms of the order and is determining the actions it will need to take to
correct the noncompliance with the permit. Based on the projects proposed by the
Company's consultant, and assuming the EPA approves the project selected, the
Company does not believe that the costs of the correction will be material.

  The Company has commenced a series of environmental, health and safety reviews
to confirm its compliance with environmental laws and employee safety laws. It
does not believe that the costs of the reviews and of response to any matters
discovered will be material.

  Based on the Company's experience to date, the Company believes that the
future cost of compliance with existing environmental laws, regulations and
ordinances (or liability for known environmental claims) will not have a
material adverse effect on the Company's business, financial condition or
results of operations. However, future events, such as changes in existing laws
and regulations or their interpretation, may give rise to additional compliance
costs or liabilities that could have a material adverse effect on the Company's
business, financial condition or results of operations. Compliance with more
stringent laws or regulations, as well as more vigorous enforcement policies of
regulatory agencies or stricter or different interpretations of existing laws,
may require additional expenditures by the Company that may be material.

  Certain Environmental Laws hold current owners or operators of land or
businesses liable for their own and for previous owners' or operators' releases
of hazardous or toxic substances, materials or wastes, pollutants or
contaminants, including petroleum and petroleum products ("Hazardous
Substances"). Because of its operations, the long history of industrial uses at
some of its facilities, the operations of predecessor owners or operators of
certain of the businesses, and the use, production and release of Hazardous
Substances at these sites, the Company is affected by such liability provisions
of Environmental Laws. Various of the Company's facilities have experienced some
level of regulatory scrutiny in the past and are, or may become, subject to
further regulatory inspections, future requests for investigation or liability
for past disposal practices.

  During the environmental due diligence performed in connection with the GM
Acquisition, GM and the Company identified certain on-site pre-closing
environmental conditions including the presence of certain Hazardous Substances
in the soil at the Company's Meridian, Mississippi property and in the soil and
groundwater at the Company's Anderson, Indiana property. At the time, GM
reported the presence of these substances in the groundwater to the United
States Environmental Protection Agency ("EPA") and the Indiana Department of
Environmental Management ("IDEM") and we understand that GM continues to be
responsible for working with EPA to resolve these issues. The Company is in the
process of vacating the Anderson and Meridian facilities and terminating its
leases or subleases as applicable with GM. Based on the Company's experience to
date, the terms of the indemnification in the GM Acquisition Agreement and GM's
continuing performance in responding to these conditions, the Company does not
believe that it will expend material costs in responding to these on-site
environmental conditions or in terminating its leases or subleases.

  In connection with its acquisition of facilities and businesses from GM,
Nabco, A&B Group, Autovill, Power Investments, World Wide, Ballantrae, Lucas
Varity, Electro Diesel Rebuild, Electro Rebuild Tunisia, Atlantic Reman Limited,
Williams Technologies, Elmot and Knopf, the Company obtained various indemnities
for certain claims related to on-site and/or off-site environmental conditions
and violations of Environmental Laws which arose prior to such acquisitions. The
environmental indemnities are subject to certain deductibles, caps, cost sharing
and time limitations depending on the nature and timing of the environmental
claim.

  The Comprehensive Environmental Response, Compensation, and Liability Act, as
amended by the Superfund Amendments and Reauthorization Act of 1986 ("CERCLA"),
provides for responses to and joint and several liability for releases of
certain Hazardous Substances into the environment. The Company has received
requests for information or notifications of potential liability from EPA under
CERCLA for certain off-site locations. The Company has not incurred any
significant costs relating to these matters, and based on the existence of
certain indemnification agreements from its predecessors and their assumption of
liabilities to date and other legal defenses, believes that it will not incur
material costs in the future in responding to conditions at these sites.

                                       10
<PAGE>

  The Resource Conservation and Recovery Act ("RCRA") and the regulations
thereunder and similar state counterparts to this law regulate hazardous wastes.
The Anderson, Indiana facilities the Company leased from GM, were once part of a
larger industrial complex owned and operated by GM (the "GM Complex"). Since
1990 (when owned by GM), the GM Complex has been undergoing corrective action
under RCRA. In connection with the RCRA corrective action requirements, GM has
been investigating various solid waste management units ("SWMUs") and areas of
concern ("AOCs") identified in the federal and state RCRA permits. Some of these
SWMUs and AOCs are located on portions of the Anderson, Indiana properties
leased by the Company from GM and certain SWMUs had been used by the Company.
The costs of responding to releases, if any, from those SWMUs used by the
Company would presumptively be borne by the Company. To date, no claims for any
such costs have been made. Subject to the terms and conditions of GM's
environmental indemnity provided in connection with the GM Acquisition, GM is
required to indemnify the Company with respect to certain of these areas.

  One of the Company's facilities in Franklin, Indiana has been undergoing a
RCRA site investigation and clean-up of volatile organic compounds ("VOCs") in
the soil and groundwater pursuant to an EPA Administrative Order on Consent
("EPA Order") issued to both Franklin Power Products, one of the subsidiaries of
the Company, and Amphenol Corporation, a prior owner of the property. Pursuant
to the EPA Order, Franklin Power Products and Amphenol Corporation are jointly
addressing this matter under an EPA Administrative Order on Consent. Amphenol
indemnified Franklin Power Products for certain liabilities associated with the
EPA Order and Amphenol has satisfied and continues to satisfy the requirements
of the EPA Order. Based on the Company's experience to date and the indemnities
from Amphenol and the sellers of Franklin Power Products to the Company, the
Company believes that future costs associated with this site will not have a
material adverse effect on the Company's results of operations, business or
financial condition.

  The Company's Marion, Michigan facility was listed on Michigan's state list of
sites pursuant to the Michigan version of CERCLA (the "Michigan SCL") in 1993
because of suspected releases of Hazardous Substances, primarily volatile
organic compounds (mineral spirits), to the soils and groundwater at the
facility. An investigation conducted by Nabco prior to its acquisition by the
Company determined that the levels of volatile organic compounds in the soils
and groundwater are below the applicable state clean-up levels. The Company
proposed no further action at this facility. Although the Michigan environmental
authority has not accepted this conclusion, it has taken no action on this
matter for several years. Even if the Michigan environmental authority was to
require remedial action with respect to this site, the Company does not believe
that it would expend material costs in connection with the conditions giving
rise to this Michigan SCL listing.

Backlog

  The majority of the Company's products are not on a backlog status. They are
produced from readily available materials and have a relatively short
manufacturing cycle. For products supplied by outside suppliers, the Company
generally purchases products from more than one source. The Company expects to
be capable of handling the anticipated sales volumes for the next fiscal year.

                                       11
<PAGE>

ITEM 2  PROPERTIES

   The world headquarters of the Company are located at 2902 Enterprise Drive,
Anderson, Indiana 46013. The Company leases its headquarters. The following
table sets forth certain information regarding manufacturing and certain other
facilities operated by the Company as of December 31, 2000.

<TABLE>
<CAPTION>
                                           Number
         Location                       Of Facilities              Use                   Owned/Leased
         --------                       -------------              ---                   ------------
<S>                                            <C>
Anderson, IN                                   3                 Office                      Leased
Anderson, IN                                   7                 Manufacturing               Leased
Anderson, IN                                   1                 Testing                     Leased
Anderson, IN                                   1                 Warehouse                   Leased
Atlanta, GA                                    1                 Warehouse                   Leased
Bay Springs, MS                                2                 Manufacturing               Leased
Brooklyn, NY                                   2                 Warehouse                   Leased
Brusque, Brazil                                1                 Manufacturing               Leased
Budapest, Hungary                              1                 Office                      Leased
Budapest, Hungary                              1                 Warehouse                   Owned
Buffalo, NY                                    2                 Warehouse                   Leased
Chantilly, VA                                  1                 Manufacturing               Leased
Cradler Health, United Kingdom                 1                 Manufacturing               Leased
Dallas, TX                                     1                 Manufacturing/Office        Leased
Droitwick, Worcestshire, United Kingdom        1                 Warehouse/Office            Leased
Edinburgh, IN                                  1                 Manufacturing               Leased
Edmonton, Canada                               2                 Manufacturing               Leased
Findlay, OH                                    1                 Manufacturing               Leased
Flint, MI                                      1                 Warehouse                   Leased
Fort Wayne, IN                                 1                 Warehouse                   Leased
Fradley, West Midland, United Kingdom          1                 Manufacturing               Leased
Franklin, IN                                   3                 Manufacturing               Owned
Hancock, MD                                    1                 Warehouse                   Leased
Haverly, United Kingdom                        1                 Office                      Leased
Heidelberg, MS                                 2                 Manufacturing               Leased
Heist Op Den Berg, Belgium                     2                 Office                      Leased
Heverly, Belgium                               1                 Office                      Leased
Holbrook, NY                                   1                 Warehouse                   Leased
Indaiatuba, Brazil                             1                 Manufacturing               Leased
Indianapolis, IN                               3                 Manufacturing               Leased
Jemmel, Tunisia                                2                 Manufacturing               Leased
Kaleva, MI                                     1                 Manufacturing               Leased
Kearny, NJ                                     1                 Warehouse                   Leased
Kings Winford, Leicester, United Kingdom       1                 Manufacturing               Leased
Kyoungnam, South Korea                         2                 Manufacturing               Leased
Laredo, TX                                     1                 Warehouse                   Leased
Lavant, West Sussex, United Kingdom            1                 Manufacturing               Leased
Mansfield, TX                                  1                 Manufacturing               Leased
Marion, MI                                     1                 Manufacturing               Leased
Memphis, TN                                    1                 Warehouse                   Leased
Meridian, MS                                   3                 Manufacturing/Warehouse     Leased
Mezokovesd, Hungary                            1                 Manufacturing               Owned
Miskolc, Hungary                               1                 Manufacturing               Leased
Moncton, Canada                                1                 Manufacturing               Leased
North Kansas City, MO                          2                 Manufacturing               Leased
Peru, IN                                       2                 Manufacturing               Leased
Philadelphia, PA                               2                 Warehouse                   Leased
Piscataway, NJ                                 1                 Office/Warehouse            Leased
Plainfield, IN                                 1                 Warehouse                   Leased
Raleigh, MS                                    3                 Manufacturing            Leased/Owned
Reed City, MI                                  4                 Manufacturing/Warehouse     Leased
Ridgeville, SC                                 1                 Manufacturing               Leased
</TABLE>

                                       12
<PAGE>

<TABLE>
<CAPTION>
                                Number
     Location                Of Facilities              Use                         Owned/Leased
     --------                -------------              ---                         ------------
<S>                               <C>
San Luis Potosi, Mexico           3                Manufacturing                      Leased
Saskatoon, Canada                 1                Manufacturing                      Leased
Seoul, South Korea                1                Office                             Leased
Sligo, Ireland                    1                Manufacturing                      Leased
Spartanburg, SC                   1                Warehouse                          Leased
St. Laurent, Canada               1                Warehouse                          Leased
Summerville, SC                   5                Manufacturing/Warehouse            Leased
Swidnica, Poland                  1                Warehouse                          Leased
Sylvarena, MS                     1                Manufacturing                      Leased
Taylorsville, MS                  1                Manufacturing                      Leased
Toledo, OH                        1                Manufacturing                      Leased
Toronto, Canada                   2                Manufacturing/Warehouse            Leased
Troy, MI                          1                Office                             Leased
Warren, MI                        1                Manufacturing                      Owned
Winchester, VA                    1                Manufacturing/Warehouse            Leased
Winnepeg, Canada                  2                Manufacturing                   Leased/Owned
</TABLE>

  The Company believes all facilities are suitable for their intended purpose,
are being efficiently utilized and provide adequate capacity to meet demand for
the next several years.

ITEM 3  LEGAL PROCEEDINGS

  From time to time, the Company is party to various legal actions in the normal
course of its business. The Company believes it is not currently party to any
proceedings that, if adversely determined, would have a material adverse effect
on the Company's business, financial condition and results of operations.

  On December 28, 2000, Perry Fuller, Henry Rose and DPM Limited Partnership
each filed separate complaints, and on January 9, 2001, Jeffrey Berger filed a
complaint in the Court of Chancery of the State of Delaware, New Castle County,
as a result of the commencement of Court Square's tender offer for the Company's
Class A common stock. Court Square, the Company and individual members of the
Company's Board of Directors are named defendants in the complaints. The
complaints are substantially identical in scope and allege, among other things,
that the tender offer was designed to "freeze out" the public stockholders of
the Company to the benefit of Court Square. The plaintiffs of the claims have
demanded certain remedies including an award of damages and injunctive relief.
The Company does not believe that the complaints have any merit.

                                       13
<PAGE>

ITEM 4  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

  The Company held its Annual Meeting of Shareholders on December 15, 2000.
Matters voted upon by proxy were: the election of directors for terms expiring
at the Company's next annual meeting of shareholders; the ratification of the
Board of Directors' appointment of Ernst & Young LLP, Certified Public
Accountants, as independent accountants to examine the financial statements of
the Company for the five-month transition period ended December 31, 2000; to
increase the number of shares in the 1997 Stock-Based Incentive Compensation
Plan; and to increase the number of shares in the 1997 Non-Qualified Stock
Option Plan for Non-Employee Directors.
<TABLE>
<CAPTION>

                                                           Voted For   Voted Against  Abstained
                                                           ---------   -------------  ---------
<S>                                                        <C>         <C>            <C>
Election of Directors:
     Harold K. Sperlich                                    16,383,664              -    618,348
     Thomas J. Snyder                                      16,384,084              -    617,928
     E. H. Billig                                          16,385,396              -    616,616
     Richard M. Cashin, Jr.                                15,861,206              -  1,140,806
     Michael A. Delaney                                    16,385,496              -    616,516
     James R. Gerrity                                      16,385,496              -    616,516
     Robert J. Schultz                                     16,398,446              -    603,566

Proposal to ratify Ernst & Young LLP as the
 Company's independent accountants                         16,962,030         34,847      5,135

Increase the number of shares in the 1997 Stock-Based
 Incentive Compensation Plan                               13,246,043        831,049     21,460

Increase the number of shares in the 1997 Non-Qualified
 Option Plan for Non-Employee Directors                    13,259,104        794,247     45,201
</TABLE>
                                    PART II

DISCLOSURE REGARDING FORWARD-LOOKING STATEMENTS

  From time to time, the Company makes oral and written statements that may
constitute "forward-looking statements" as defined in the Private Securities
Litigation Reform Act of 1995 (the "Act") or by the SEC in its rules,
regulations and releases. The Company desires to take advantage of the "safe
harbor" provisions in the Act for forward-looking statements made from time to
time, including, but not limited to, the forward-looking statements relating to
the future performance of the Company contained in Management's Discussion and
Analysis (under Items 7 and 7A on Form 10-K), and Notes to Consolidated
Financial Statements (under Item 8 on Form 10-K) and other statements made in
this Form 10-K and in other filings with the SEC.

  Any statements set forth below or otherwise made in writing or orally by the
Company with regard to its expectations as to financial results and other
aspects of its business may constitute forward-looking statements. These
statements relate to the Company's future plans, objectives, expectations and
intentions and may be identified by words like "believe," "expect," "may,"
"will," "should," "seek," or "anticipate," and similar expressions.

  The Company cautions readers that any such forward-looking statements are
based on assumptions that the Company believes are reasonable, but are subject
to a wide range of risks including, but not limited to, risks associated with
the uncertainty of future financial results, acquisitions, additional financing
requirements, development of new products and services, the effect of
competitive products or pricing, the effect of economic conditions and other
uncertainties. Due to these uncertainties, the Company cannot assure readers
that any forward-looking statements will prove to have been correct.

                                       14
<PAGE>

ITEM 5  MARKET FOR REGISTRANT'S COMMON EQUITY AND
        RELATED STOCKHOLDER MATTERS

  The following information pertains to the Company's common equity prior to the
completion of the tender offer by Court Square on February 23, 2001, the merger
of the Company with DRI Acquisition Corporation and the resulting
recapitalization of the Company on March 14, 2001. Refer to note 18 to the
consolidated financial statements under Item 8 for a description of the
Company's capital structure following completion of the merger.

Market Information

  The Company made its initial public offering of Class A Common Stock on
December 22, 1997. The Company's Class A Common Stock was traded in the New York
Stock Exchange (NYSE) under the ticker symbol "RMY". There was no public market
for the Company's Class B Common Stock. The following table reflects the high
and low selling prices of the Company's Class A Common Stock for each of the
periods presented.

Date                                            High      Low
----                                            ----      ---
Fiscal Year Ended July 31, 1999
First Quarter                                 14.00000  9.12500
Second Quarter                                12.00000  9.31250
Third Quarter                                 10.68750  8.06250
Fourth Quarter                                11.12500  8.68750

Fiscal Year Ended July 31, 2000
First Quarter                                 10.37500  8.25000
Second Quarter                                 9.75000  7.96875
Third Quarter                                  8.12500  6.62500
Fourth Quarter                                 9.25000  7.06250

Two month period ended September 30, 2000      8.75000  7.21875

Three month period ended December 31, 2000     8.68700  5.25000

Holders

  The approximate number of record holders of each of the classes of the
Company's common stock as of March 13, 2001 were as follows:

        Class A Common Stock              1,217
        Class B Common Stock                  1

  Following the recapitalization, the approximate number of record holders of
each of the classes of the Company's common stock as of March 15, 2001 were as
follows:

        Class A Common Stock                  1
        Class B Common Stock                  11
        Claas C Common Stock                  1

Dividends

   The Company paid no dividends on its common stock. Payment of dividends was
at the discretion of the Company's Board of Directors and depended, among other
factors, upon the Company's earnings, financial condition and capital
requirements and the terms of the Company's financing agreements. The ability of
the Company to make dividend payments was also restricted by the terms of
certain of its debt instruments.

                                       15
<PAGE>

ITEM 6  SELECTED FINANCIAL DATA

  The following table presents selected consolidated financial data of Delco
Remy International, Inc., for fiscal years ending July 31, 1996 through 2000 and
the five month transition period ended December 31, 2000.
<TABLE>
<CAPTION>
                                     Five Months Ended
                                        December 31,                             Year Ended July 31,
                                  -----------------------  ----------------------------------------------------------------
                                     2000        1999         2000          1999        1998         1997        1996
                                  -----------------------  ----------------------------------------------------------------
                                              (Unaudited)                   (In thousands except per share data)
<S>                               <C>         <C>          <C>           <C>         <C>          <C>         <C>
Net sales                         $ 443,066   $  446,806   $ 1,090,938   $ 953,706   $  815,313   $ 689,787   $  636,852
Income (loss) from
 continuing operations (a)            9,699       11,246        12,418      28,346       (2,187)    (10,263)       5,796
Income (loss) from continuing
 operations per common share:
      Basic                            0.40         0.46          0.51        1.19        (0.11)      (0.71)        0.38
      Diluted                          0.37         0.43          0.48        1.09        (0.11)      (0.71)        0.34
Total assets                        924,470      816,757       889,240     782,663      684,997     570,569      475,082
Long-term obligations and
 redeemable preferred stock         519,284      447,475       484,270     434,931      393,806     379,332      303,564
Cash dividends declared per
 common share                           --           --            --          --           --           NA           NA


</TABLE>

(a)  The results of acquired companies are included in operations from date of
     acquisition. Pro forma results of operations for acquisitions are presented
     in Note 1 to the consolidated financial statements. Results for fiscal
     years ending July 31, 2000, 1998, 1997 and 1996 include non-recurring
     charges of $22,190, $16,227, $20,700 and $4,609, respectively, after income
     taxes. See Notes to Consolidated Financial Statements.


ITEM 7  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
        OF OPERATIONS

  The following discussion and analysis should be read in conjunction with and
is qualified in its entirety by reference to the Company's consolidated
financial statements and accompanying notes.

  The Company changed its fiscal year to December 31, effective August 1, 2000.
Prior to August 1, 2000, the fiscal year ended on July 31. Accordingly, the
Company's audited financial statements include a balance sheet at December 31,
2000 and statements of operations, stockholders' equity and cash flows for the
five-month transition period ended December 31, 2000. For comparative purposes,
the Company has included unaudited statements of operations and cash flows for
the five-month period ended December 31, 1999.

General

  The Company manufactures and remanufactures electrical and
powertrain/drivetrain components for the aftermarket and OEM market and provides
core exchange services. The Company sells its products principally in North
America and also in Europe, Latin America and Asia-Pacific to OEMs, warehouse
distributors and retail automotive parts chains.

  The aftermarket is highly fragmented and competitive. The Company believes
that consolidation of aftermarket suppliers is occurring due, in part, to higher
quality standards for remanufactured products, which may be more expensive or
technically difficult for smaller remanufacturers to meet. The Company plans to
continue to increase its penetration of the aftermarket through internal growth
and strategic acquisitions.

  The demand for components in the OEM market is cyclical. The Company believes
that opportunities for growth in the OEM market will continue to come primarily
through the introduction of new products and expansion of the Company's global
operations. The Company believes that its aftermarket and OEM products are
complementary and provide the Company with a competitive advantage in meeting
customer needs and maintaining the high levels of expertise necessary to compete
successfully in both markets. The Company believes that the high capability and
expertise required to meet the stringent technology and quality requirements of
OEM customers provides the Company with a competitive advantage in the
development and production of products for the aftermarket.

                                       16
<PAGE>

  The primary components of cost of goods sold in the Company's products include
component parts, material, labor costs, overhead and the cost of cores. While
the availability and cost of cores fluctuate based on supply and demand, the
Company's relationships with dealers and other customers have historically
provided it with sufficient access to cores at favorable prices. The Company
believes that the acquisition of Knopf, one of the world's largest automotive
components recovery and exchange companies, will provide a key competitive
advantage in the area of core management.

  Approximately 13% of the Company's domestic hourly labor force is represented
by the UAW. In June 2000, the Company signed a new two-year extension to the
previous four-year master agreement with the UAW. Wage and benefit increases
under the agreement generally follow the same pattern as the prior agreement
and, as a result, the Company will experience higher wage and benefit rates in
future periods. Under provisions of the agreement, the UAW and the Company
developed special programs of incentives for hourly employees who agree to leave
the Company. The cost of these programs is included in the non-recurring charge
in fiscal year 2000. The Company has implemented its strategy of shifting
production to focus factories, which the Company believes has reduced costs and
will continue to reduce costs as these focus factories continually improve and
implement lean manufacturing concepts.

  Since 1994, the Company has completed fourteen strategic acquisitions, and
entered into six joint ventures. These acquisitions and joint ventures have
broadened the Company's product line, expanded its manufacturing and
remanufacturing capability, extended its participation in international markets
and increased its penetration of the retail automotive parts channel. As a
result of these acquisitions and joint ventures and the Company's focus on
increasing its participation in the aftermarket, the Company's reliance on GM
has declined since the Company's formation. Net sales to customers other than GM
increased from 41% of total sales in fiscal year 1995 to 70% in fiscal year 2000
and 72% in the five months ended December 31, 2000. Sales to GM North American
OE operations constituted 24% of consolidated net sales in fiscal year 2000 and
21% in the five months ended December 31, 2000. Sales outside of the Class 8
heavy duty truck market have increased from 87% of total sales in fiscal year
1995 to 91% in fiscal year 2000.

  In fiscal year 2000, the Company completed the acquisitions of Engine Master
(August 1999), Knopf (March 2000) and Elmot--DR, Sp z.o.o. ("Elmot") (April
2000). Results for these businesses are reflected in the Company's results of
operations effective with the acquisition dates. The acquisitions completed in
fiscal year 1999, including Williams Technologies and Delco Remy Korea, provided
a full year contribution to the Company's results in fiscal year 2000. Results
for Knopf and Elmot are not reflected in results for the five month period ended
December 31, 1999.

  GM accounted for about 45% of the Company's total OEM sales in fiscal year
2000. GM SPO accounted for about 15% of total after-market sales in fiscal year
2000. In connection with the GM Acquisition, GM entered into long-term contracts
(the "Supply Agreements") pursuant to which it has agreed to purchase from the
Company 100% of its North American requirements for automotive starters (other
than for Saturn and Geo) and 100% of its U.S. and Canadian requirements for
heavy duty starters and alternators, in each case with respect to the Company's
existing product line. GM's obligations to purchase the Company's automotive
starters and heavy duty starters and alternators under the Supply Agreements are
subject to such products remaining competitive as to price, technology and
design. In fiscal year 1999, the Light Duty Starter Motor Component Supply
Agreement was amended extending the Agreement's termination date with respect to
automotive products from July 31, 2004 to August 31, 2008. The Company will be
the supplier of starting motors for the life of production of engines introduced
through August 31, 2008. The Supply Agreement for heavy duty products terminated
on July 31, 2000. Sales to GM were not adversely affected and the Company now
has the ability to provide an expanded heavy duty product offering to GM and
other customers. GM's obligations to distribute the Company's automotive
aftermarket products terminates on July 31, 2009.

  In May 2000, the Company completed plans for the realignment of certain
manufacturing facilities in the United States, Canada and the United Kingdom. A
one-time charge of $35.2 million was recorded in the fourth quarter of fiscal
2000 for the estimated cost of the plan, which included various employee
separation programs and the write-down of certain production assets. Cash
payments relative to this charge were $5.0 million in fiscal 2000 and $16.0
million in the five months ended December 31, 2000. Payments are expected to
approximate $3.1 million, $2.8 million and $0.2 million in calendar years 2001,
2002 and 2003, respectively.

  In fiscal year 1998, the Company developed a plan to restructure its workforce
to a level that should enable it to realize better efficiency. The plan included
a buyout plan for the hourly workforce to assist employees with their transition
from the Company. This program was completed in fiscal 1999. A non-recurring
charge of $26.5 million was incurred as a result of this action, and a reserve
was established in that amount. The Company reduced this reserve through cash
payments of $10.0 million in fiscal 1998, $11.6 million in fiscal 1999 and $3.9
million in fiscal 2000. An additional $0.9 million was paid in the five months
ended December 31, 2000 and $0.2 million is expected to be paid in calendar
2001.

                                       17
<PAGE>

  The following table sets forth certain statements of operations data expressed
as a percentage of sales:

<TABLE>
<CAPTION>
                                                                   Five Months Ended
                                                                      December 31,             Year Ended July 31,
                                                                  --------------------   ------------------------------
                                                                   2000       1999        2000        1999        1998
                                                                  ------     ------      ------      ------      ------
<S>                                                               <C>        <C>         <C>         <C>         <C>
Net sales                                                         100.0%     100.0%      100.0%      100.0%      100.0%
Cost of goods sold                                                 80.2       79.8        79.0        80.8        81.9
                                                                  ------     ------      ------      ------      ------
Gross profit                                                       19.8       20.2        21.0        19.2        18.1
Selling, general and administrative expenses                       10.0       10.2         9.9         9.3         9.4
Amortization of goodwill and intangibles                            0.6        0.5         0.6         0.6         0.4
Non-recurring charges                                               --         --          3.2          --         3.3
                                                                  ------     ------      ------      ------      ------
Operating income                                                    9.2        9.5         7.3         9.3         5.0
Interest expense and other non-operating items                     (4.9)      (4.4)       (4.5)       (4.8)       (5.0)
                                                                  ------     ------      ------      ------      ------
Income (loss) before income taxes (benefit),
 minority interest in income of subsidiaries,
 income (loss) from unconsolidated joint ventures,
 preferred dividend requirement of subsidiary and
 deemed dividend on preferred stock conversion                      4.3        5.1         2.8         4.5          --
Income taxes (benefit)                                              1.4        1.9         1.1         1.7          --
Minority interest in income of subsidiaries                        (0.6)      (0.7)       (0.6)       (0.4)       (0.3)
Income (loss) from unconsolidated joint ventures                   (0.1)        --          --         0.6         0.3
Preferred dividend requirement of subsidiary                         --         --          --          --        (0.1)
Deemed dividend on preferred stock conversion                        --         --          --          --        (0.2)
                                                                  ------     ------      ------      ------      ------
Income (loss) from continuing operations                            2.2        2.5         1.1         3.0        (0.3)
Extraordinary item:
   Write-off of debt issuance costs, net of applicable income
    tax benefit                                                      --         --          --          --        (0.2)
                                                                  ------     ------      ------      ------      ------
Net income (loss)                                                   2.2%       2.5%        1.1%        3.0%       (0.5)%
                                                                  ======     ======      ======      ======      ======
</TABLE>

Five Months Ended December 31, 2000 Compared to Five Months Ended December 31,
1999

  Net Sales. Net sales of $443.1 million declined $3.7 million, or 0.8%, due to
lower demand from customers in the heavy duty OEM market ($23.6 million),
reduced orders from GM and other customers in the OEM automotive products market
($4.3 million) and lower demand for powertrain/drivetrain products in the
aftermarket ($3.1 million). These factors were mostly offset by sales of Knopf
($23.9 million), which was acquired in March 2000, and increased volume in the
electrical products aftermarket ($3.4 million).

  Gross Profit. Gross profit of $87.6 million declined $2.9 million, or 3.2%,
and as a percentage of sales declined to 19.8% in the five month period of 2000
from 20.2% in the comparable period of 1999. The decline in gross profit was due
to lower volume and product mix in the heavy duty OEM market ($9.4 million),
lower volume in the powertrain/drivetrain aftermarket ($1.8 million) and lower
volume and product mix in the OEM automotive market ($1.1 million). These volume
and product mix declines were mitigated by cost improvements, including
realization of cost savings associated with the June 2000 manufacturing
realignment. Gross profit was favorably impacted by increased volume in the
electrical aftermarket ($5.3 million) and the acquisition of Knopf ($4.1
million). The decline in gross profit as a percentage of sales reflects the
effect of lower volume on fixed manufacturing costs and unfavorable product mix,
largely offset by cost improvements throughout the Company.

  Selling, General and Administrative Expenses. Selling, general and
administrative ("SG&A") expenses declined $1.3 million, or 2.9%, and as a
percentage of sales improved from 10.2% in 1999 to 10.0% in 2000. The
realization of cost reductions associated with the June 2000 realignment were
partially offset by costs associated with the acquisition of Knopf.

  Operating Income. Operating income of $40.8 million declined $1.7 million, or
4.1%, from $42.5 million in the five-month period of 1999. This decrease
reflects the sales volume, product mix and cost issues discussed above.

  Interest Expense. Interest expense increased $2.1 million, or 10.9%. This
increase was due primarily to higher levels of debt incurred to finance
acquisitions ($2.1 million) and higher rates reflecting increases by the Federal
Reserve.

  Non-operating income in the five-month period of 2000 included a $0.6 million
business dissolution fee from a customer and a foreign currency transaction gain
realized by the Company's South Korean subsidiary on the settlement of U.S.
dollar denominated accounts receivable which was partially offset by realized
losses on non-deliverable forward contracts on the South Korean Won entered into
as a hedge against these transactions.  The net foreign currency transaction
gain was approximately $0.5 million.  These items were offset by one-time
expenses associated with the merger and tender offer transactions of
approximately $1.1 million.

                                      18
<PAGE>

  Income Taxes. The Company's consolidated effective income tax rate of 32.0% in
the five-month period ended December 31, 2000 compares with 37.9% in the
comparable period of 1999. This decrease reflects implementation of various tax
planning initiatives and acquisitions of foreign subsidiaries with lower rates.

  Net Income. Net income of $9.7 million, or $.37 per share on a diluted basis,
compares with $11.2 million, or $.43 per share. This decline reflects lower
sales volume, partially offset by cost improvements, non-operating income and
the lower effective income tax rate.

Fiscal Year Ended July 31, 2000 Compared To Fiscal Year Ended July 31, 1999

  Net Sales. Net sales of $1,090.9 million increased $137.2 million, or 14.4%,
due primarily to the effect of fiscal year 2000 and 1999 acquisitions ($93.1
million) and increased demand for electrical and powertrain/drivetrain products
in the aftermarket ($26.5 million) and automotive products in the OEM market
($17.6 million). Sales in the heavy duty OEM market were down marginally due to
lower customer production. Price increases did not have a significant effect on
year-over-year sales as the Company continued to face price pressures in most of
its markets.

  Gross Profit. Gross profit of $228.8 million increased $46.0 million, or
25.1%, and as a percentage of sales improved from 19.2% in 1999 to 21.0% in
2000. The increase in gross profit was due primarily to acquisitions ($30.7
million) and sales growth in the electrical aftermarket ($13.6 million) and
automotive OEM market ($7.0 million), partially offset by lower demand and
margins in the heavy duty OEM market ($4.8 million). The improvement in gross
profit as a percentage of sales was due to the integration of strategic
acquisitions, productivity improvements realized from lean manufacturing
initiatives and the leveraging of higher production volume on fixed costs.

  Selling, General and Administrative Expenses. SG&A expenses increased $19.3
million, or 21.7%, and as a percentage of net sales were 9.9% in fiscal 2000
compared to 9.3% in fiscal 1999. These increases were the result of acquisitions
and costs related to implementation of enterprise-wide systems.

  Operating Income. Operating income of $79.5 million declined $9.4 million, or
10.5%, from $88.8 million in 1999. Excluding the effect of the non-recurring
charge of $35.2 million in 2000, operating income increased $25.9 million, or
29.1%, and as a percentage of sales improved from 9.3% in 1999 to 10.5% in 2000.
This increase reflects the sales growth, gross margin improvement and SG&A
expense issues discussed above.

  Interest Expense. Interest expense increased $3.3 million, or 7.2%, in fiscal
year 2000. This increase was due primarily to higher average levels of debt
incurred to finance acquisitions ($2.7 million) and higher rates reflecting
increases by the Federal Reserve.

  Income Taxes. The Company's consolidated effective income tax rate of 37.0% in
fiscal year 2000 compares with 38.0% reported in fiscal year 1999. This decrease
reflects implementation of various tax planning initiatives and acquisitions of
foreign subsidiaries with lower rates. Foreign subsidiaries should continue to
favorably impact the effective rate in future years.

  Minority Interest in Income of Subsidiaries. Minority interests' share of
earnings of the Company's consolidated subsidiaries were $6.7 million in 2000
compared with $3.9 million in 1999. This increase reflects the consolidation of
Delco Remy Korea effective in the fourth quarter of 1999.

  Income (Loss) From Unconsolidated Joint Ventures. The loss of $0.4 million in
2000 compares to income of $5.4 million in 1999. This change reflects the
consolidation of Delco Remy Korea, which was previously accounted for under the
equity method.

  Net Income. Net income of $12.4 million, or $.48 per share on a diluted basis,
compares with $28.3 million, or $1.09 per share on a diluted basis. Excluding
the after-tax effect of the non-recurring charge, net income of $34.6 million,
or $1.33 per share, increased 22.1% and 22.0%, respectively.

Fiscal Year Ended July 31, 1999 Compared To Fiscal Year Ended July 31, 1998

  Net Sales. Net sales of $953.7 million increased $138.4 million, or 17.0%, due
primarily to increased demand for both automotive and heavy duty electrical
products in the OEM market ($64.8 million), the effect of the fiscal year 1999
and 1998 acquisitions ($61.1 million) and increased demand for electrical and
powertrain/drivetrain products in the aftermarket ($12.5 million). Price
increases did not have a significant effect on year-over-year sales. A prolonged
strike by GM reduced fiscal year 1998 sales by an estimated $22.3 million.

  Gross Profit. Gross profit of $182.8 million increased $35.3 million, or
23.9%, and as a percentage of sales improved from 18.1% in 1998 to 19.2% in
1999. The increase in gross profit dollars was due primarily to acquisitions in
1999 and 1998 ($15.7 million) and sales growth in the aftermarket ($15.5
million) and OEM market ($4.1 million) (including the
                                       19
<PAGE>

effect of the GM strike in 1998). The improvement in gross profit as a
percentage of sales reflects the realization of cost efficiencies generated by
the OEM restructuring, including successful integration of the new focus
factories, and the effect of certain aftermarket and foreign acquisitions which
generate higher gross profit percentages.

  Selling, General and Administrative Expenses. SG&A expenses increased $11.9
million, or 15.4%, and as a percentage of net sales were 9.3% in fiscal year
1999 compared to 9.4% in fiscal year 1998. The cost structure of certain
acquisitions completed in fiscal years 1999 and 1998 partially offset sales
growth and effective control of costs.

  Operating Income. Operating income of $88.8 million in fiscal year 1999
compares with $40.6 million in fiscal year 1998. Excluding the effect of the
non-recurring charge in fiscal year 1998, operating income increased $21.7
million, or 32.3%, and as a percentage of sales improved from 8.2% in fiscal
year 1998 to 9.3% in fiscal year 1999. This increase reflects the sales growth,
profitability improvements and cost control items discussed above. The GM strike
reduced operating income by an estimated $8.6 million in 1998.

  Interest Expense. Interest expense increased $5.2 million, or 12.9%, in fiscal
year 1999. This increase was due primarily to higher average levels of debt
incurred to finance acquisitions. Sufficient cash was generated by operations to
otherwise reduce utilization of the Company's Senior Credit Facility. In
addition, the Company's overall average interest rate declined year over year.

  Income Taxes. The Company's consolidated effective income tax rate of 38.0% in
fiscal year 1999 compares with 38.8% reported in fiscal year 1998. This decrease
reflects implementation of various tax planning initiatives.

  Income From Unconsolidated Joint Ventures. The Company's share of the earnings
of its unconsolidated joint ventures was $5.4 million in fiscal year 1999 versus
$2.6 million in fiscal year 1998. The increase was primarily attributable to
Delco Remy Korea.

  Net Income (Loss). As a result of the items discussed above, net income of
$28.3 million in fiscal year 1999 compares with the net loss of $4.0 million in
fiscal year 1998. Excluding the after-tax effect of non-recurring charges, net
income was $12.2 million in fiscal year 1998.

Liquidity and Capital Resources

  The Company's short-term liquidity needs include required debt service
(including capital lease payments) day-to-day operating expenses, working
capital requirements and the funding of capital expenditures. Cash interest
payments are expected to approximate $50.0 million in calendar year 2001. Long-
term liquidity requirements include principal payments of long-term debt and the
funding of acquisitions. The Company's principal payments on long-term debt and
capital lease obligations are presented in Note 6 to Consolidated Financial
Statements. The Company's principal sources of cash to fund its short-term
liquidity needs consist of cash generated by operations and borrowings under the
Senior Credit Facility. At December 31, 2000, borrowings under the Senior Credit
Facility were $182.4 million, leaving $105.7 million available under the $300
million facility, net of lines of credit.

  Cash used in operating activities during the five months ended December 31,
2000 of $15.4 million reflects cash generated from earnings adjusted for non-
cash items offset by increased working capital (primarily inventory) and cash
payments relative to the manufacturing realignment. The inventory increase was
due primarily to higher average return rates on cores and lower customer demand.

  Capital expenditures of $11.8 million during the transition period were for
production equipment, tooling and enterprise-wide systems. The Company granted
put/call options in connection with the acquisitions of World Wide and Power
Investments that become exercisable in February 2001 for World Wide and March
2001 for Power Investments. The exercise prices of the put/call options, which
are based on earnings formulas, are currently estimated to be approximately
$22.0 million in total for the two acquisitions.

  Cash provided by financing activities was generated entirely from the
Company's Senior Credit Facility.

  Cash provided by operating activities of $69.7 million in fiscal year 2000
compares with $43.1 million in fiscal year 1999. This improvement was due
primarily to increased earnings excluding the non-recurring charge and non-cash
items. Earnings growth of $6.3 million excluding the non-recurring charge
included the results of Delco Remy Korea, which was reported as an
unconsolidated joint venture in fiscal 1999, a $8.6 million increase in
depreciation and amortization expense, a $2.8 million increase in minority
interest and a $5.8 million decline in earnings of joint ventures. Excluding the
amounts recorded from acquisitions, net working capital increased $19.3 million
in fiscal 2000 compared to a $6.1 million increase in fiscal 1999.

                                       20
<PAGE>

Accounts receivable increased $1.6 million due primarily to very strong
shipments in the fourth quarter. Collections improved overall in fiscal year
2000. The $4.6 million decline in fiscal year 1999 was due to strong fourth
quarter collections. Inventories increased $18.2 million in fiscal year 2000 due
primarily to delayed product pull from aftermarket customers. The $17.7 million
increase in fiscal year 1999 reflected support for sales growth in the
electrical aftermarket. Accounts payable increased $15.8 million in fiscal year
2000 year and $13.6 million in fiscal year 1999. The $15.4 million increase in
other current assets in fiscal year 2000 reflects non-cash charges to the
reserve for non-recurring items and decreases in other accrued expenses. The
decline in other non-current assets and liabilities of $12.2 million in fiscal
year 2000 was due primarily to the net change in non-current deferred income
taxes.

  Cash used in investing activities was $106.4 million in fiscal year 2000
compared to $73.4 million in fiscal year 1999. Acquisitions in fiscal year 2000
included Knopf, Engine Master and Elmot, all of which were funded with proceeds
from the Senior Credit Facility. Capital expenditures, consisting primarily of
production equipment and tooling, were $38.4 million in fiscal year 2000 and
$25.1 million in fiscal year 1999. This increase reflects implementation of
enterprise-wide systems and projects to facilitate the global manufacturing
realignment.

  Cash provided by financing activities in fiscal year 2000 and fiscal year 1999
were generated entirely from the Company's Senior Credit Facility. In fiscal
year 2000, a $1.2 million cash distribution was made to the minority
shareholders of Delco Remy Korea.

  Instruments governing the Company's indebtedness restrict the ability of the
Company's subsidiaries to make distributions to the Company.

  The Company believes that cash generated from operations, together with the
amounts available under the Senior Credit Facility, will be adequate to meet its
debt service requirements, capital expenditures and working capital needs for at
least the next twelve months, although no assurance can be given in this regard.
The Company's future operating performance and ability to extend or refinance
its indebtedness will be dependent on future economic conditions and financial,
business and other factors that are beyond the Company's control.

Seasonality

  The Company's business is seasonal, as its major OEM customers historically
have one or two week shutdowns of operations during July. In response, the
Company typically has shut down its own operations for one week each July,
depending on backlog, scheduled maintenance and inventory buffers, as well as an
additional week during the December holidays. Consequently, the Company's second
and fourth quarter results in the fiscal years ended July 31, 2000, 1999 and
1998, and the five-month periods ended December 31, 2000 and 1999 reflect the
effects of these shutdowns. Refer to Note 17 to Consolidated Financial
Statements which pertains to quarterly (unaudited) financial information. As a
result of the change in fiscal year, these shutdowns will affect the Company's
third and fourth quarter results in the future.

Effects of Inflation

  The Company believes that the relatively moderate inflation over the last few
years has not had a significant impact on the Company's revenues or
profitability and that it has been able to offset the effects of inflation by
increasing prices or by realizing improvements in operating efficiency. The
Company has provisions in many of its contracts which provide for the pass
through of fluctuations in the price of certain raw materials, such as copper
and aluminum.

Foreign Sales

  Approximately 21.3% of the Company's net sales in the five-month period ended
December 31, 2000 and approximately 22.3%, 21.3%, and 23.9% of the Company's
fiscal year 2000, 1999 and 1998 net sales, respectively, were derived from sales
made to customers in foreign countries. Because of these foreign sales, the
Company's business is subject to the risks of doing business abroad, including
currency exchange rate fluctuations, limits on repatriation of funds, compliance
with foreign laws and other economic and political uncertainties.

Accounting Pronouncements

  For a discussion of pending accounting pronouncements that may affect the
Company, see Note 2 to the Company's financial statements included under Item 8.

EURO Conversion

  In January 1999, eleven European nations adopted a common currency, the EURO,
and formed the European Economic and Monetary Union ("EMU"). For a three-year
transition period, both the EURO and individual participants' currencies will
remain in circulation. After July 1, 2002, at the latest, the EURO will be the
sole legal tender for EMU countries. The adoption of the EURO will affect a
multitude of financial systems and business applications as the commerce of
these nations will be transacted in the EURO and the existing national currency.
The Company is currently addressing these issues and

                                       21
<PAGE>

their potential effect on information systems, currency exchange rate risk,
taxation, contracts, competition and pricing. Plans will be developed and
implemented which are expected to result in compliance with all laws and
regulations. However, there can be no certainty that such plans will be
successfully implemented or that external factors will not have an adverse
effect on the Company's operations. Any costs of compliance associated with the
adoption of the EURO will be expensed as incurred and the Company does not
expect these costs to be material to its results of operations, financial
condition or liquidity.


ITEM 7A  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

  In the normal course of business, operations of the Company are exposed to
continuing fluctuations in foreign currency values, interest rates and commodity
prices that can affect the cost of operating, investing and financing.
Accordingly, the Company addresses a portion of these risks through a controlled
program of risk management that includes the use of derivative financial
instruments. The Company's objective is to reduce earnings and cash flow
volatility associated with these fluctuations. The Company's derivative
activities, all of which are for purposes other than trading, are initiated
within the guidelines of established policies and procedures designed to manage
market risk. The Company does not enter into any derivative transactions for
speculative purposes.

  The Company's primary interest rate risk exposure results from changes in
short-term U. S. dollar interest rates. In an effort to manage interest rate
exposures, the Company strives to achieve an acceptable balance between fixed
and variable rate debt positions. In order to limit the effect of interest rate
changes on earnings and cash flows, the Company maintains a significant
percentage of fixed rate debt (83% at December 31, 2000). In November 2000, the
Company entered into an interest rate swap on a notional amount of $100.0
million of the Senior Credit Facility. Under this transaction, the Company
swapped a variable rate for a fixed rate. The $100.0 million notional amount is
included in the fixed rate debt for purposes of analyzing a change in market
interest rates. As such, the Company is exposed to U.S. changes in interest
rates only on the Senior Credit Facility. A 100 basis point increase in U.S.
market interest rates on the amounts outstanding at December 31, 2000 under the
Senior Credit Facility would result in an increase in the Company's annual
interest expense of approximately $0.8 million.

  The Company's foreign currency risk exposure results from fluctuating currency
exchange rates, primarily the strengthening of the U. S. dollar against the
Korean Won and certain European currencies. The Company faces transactional
currency exposures that arise when its foreign subsidiaries (or the Company
itself) enter into transactions, generally on an intercompany basis, denominated
in currencies other than their local currency. The Company also faces currency
exposure that arises from translating the results of its global operations to
the U. S. dollar at exchange rates that have fluctuated from the beginning of
the period. Exposure to variability in foreign currency exchange rates is
managed primarily through the use of natural hedges, whereby funding obligations
and assets are both denominated in the local currency. From time to time, the
Company enters into exchange agreements to manage its exposure arising from
fluctuating exchange rates related to specific transactions. A hypothetical 10
percent strengthening in the exchange rates (primarily the South Korean Won
against the U.S. dollar) over a one-year period would decrease earnings by
approximately $3.6 million. A hypothetical 10 percent weakening in exchange
rates would reduce the carrying value of the Company's net investment in its
foreign subsidiaries at December 31, 2000 by approximately $2.4 million.

  In order to reduce the uncertainty of price movements with respect to the
purchase of certain commodities, primarily copper, the Company enters into
forward purchase contracts and various supply and purchase agreements with its
customers and vendors. Based on the Company's overall commodity hedge exposure
at December 31, 2000 and July 31, 2000 and 1999, a hypothetical 10 percent
change in market rates applied to the fair value of the instruments, would not
have a material effect on the Company's earnings, cash flows or financial
position in the five month transition period ended December 31, 2000 or in
fiscal years 2000 and 1999.

                                       22
<PAGE>

ITEM 8  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS


<TABLE>
<CAPTION>
Financial Statements of Delco Remy International, Inc.:                                      Page
                                                                                             ----
<S>                                                                                           <C>
Report of Independent Auditors                                                                24

Consolidated Statements of Operations for the five months ended December 31, 2000 and 1999
and three years ended July 31, 2000                                                           25

Consolidated Balance Sheets at December 31, 2000, July 31, 2000 and July 31, 1999             26

Consolidated Statements of Stockholders' Equity (Deficit) for the five months ended
December 31, 2000 and three years ended July 31, 2000                                         27

Consolidated Statements of Cash Flows for the five months ended December 31, 2000 and 1999
and three years ended July 31, 2000                                                           28

Notes to Consolidated Financial Statements                                                    29

</TABLE>

                                       23
<PAGE>

REPORT OF INDEPENDENT AUDITORS

To the Shareholders and
Board of Directors of
Delco Remy International, Inc.

  We have audited the accompanying consolidated balance sheets of Delco Remy
International, Inc. as of December 31, 2000 and July 31, 2000 and 1999, and the
related consolidated statements of operations, stockholders' equity (deficit),
and cash flows for the five months ended December 31, 2000 and for each of the
three years in the period ended July 31, 2000. These financial statements are
the responsibility of the Company's management. Our responsibility is to express
an opinion on these financial statements based on our audits.

  We conducted our audits in accordance with auditing standards generally
accepted in the United States. Those standards require that we plan and perform
the audit to obtain reasonable assurance about whether the financial statements
are free of material misstatement. An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the financial statements. An
audit also includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial
statement presentation. We believe that our audits provide a reasonable basis
for our opinion.

  In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the consolidated financial position of
Delco Remy International, Inc. at December 31, 2000 and July 31, 2000 and 1999,
and the consolidated results of its operations and cash flows for the five
months ended December 31, 2000 and for each of the three years in the period
ended July 31, 2000, in conformity with accounting principles generally accepted
in the United States.


                                                          /S/ ERNST & YOUNG LLP

Indianapolis, Indiana
February 22, 2001,
except for Notes 1, 2, 8 and 18,
as to which the date is March 15, 2001

                                       24
<PAGE>

                     CONSOLIDATED STATEMENTS OF OPERATIONS

                DELCO REMY INTERNATIONAL, INC. AND SUBSIDIARIES
                   (in thousands, except for per share data)

<TABLE>
<CAPTION>
                                                          Five Months Ended
                                                             December 31,                    Year Ended July 31,
                                                      -----------------------     --------------------------------------
                                                         2000          1999          2000           1999          1998
                                                      ---------     ---------     -----------    ----------    ---------
                                                                    (Unaudited)
<S>                                                   <C>           <C>           <C>            <C>           <C>
Net sales                                             $ 443,066     $ 446,806     $ 1,090,938    $  953,706    $ 815,313
Cost of goods sold                                      355,515       356,369         862,172       770,902      667,798
                                                      ---------     ---------     -----------    ----------    ---------
Gross profit                                             87,551        90,437         228,766       182,804      147,515
Selling, general and administrative expenses             44,146        45,460         108,051        88,795       76,937
Amortization of goodwill and intangibles                  2,625         2,475           6,043         5,203        3,478
Non-recurring charges                                       --            --           35,222           --        26,515
                                                      ---------     ---------     -----------    ----------    ---------
Operating income                                         40,780        42,502          79,450        88,806       40,585
Interest expense                                        (21,790)      (19,650)        (48,766)      (45,505)     (40,291)
Non-operating income (expense)                             , 48          (147)            288           --          (428)
                                                      ---------     ---------     -----------    ----------    ---------
Income (loss) before income taxes (benefit),
 minority interest in income of
 subsidiaries, income (loss) from unconsolidated
 joint ventures, preferred
 dividend requirement of subsidiary, deemed
 dividend on preferred stock
 conversion and
 extraordinary item                                      19,038        22,705          30,972        43,301         (134)
Income taxes (benefit)                                    6,094         8,605          11,460        16,454          (52)
Minority interest in income of subsidiaries              (2,778)       (2,841)         (6,742)       (3,921)      (2,389)
Income (loss) from unconsolidated joint ventures           (467)          (13)           (352)        5,420        2,568
Preferred dividend requirement of subsidiary                --            --              --            --          (645)
Deemed dividend on preferred stock conversion               --            --              --            --        (1,639)
                                                      ---------     ---------     -----------    ----------    ---------
Income (loss) before extraordinary item                  9,699        11,246           12,418        28,346       (2,187)
Extraordinary item:
   Write-off of debt issuance costs (less applicable
    income tax benefit of $1,172)                           --            --              --            --        (1,833)
                                                      ---------     ---------     -----------    ----------    ---------
Net income (loss)                                     $   9,699     $  11,246     $    12,418    $   28,346    $  (4,020)
                                                      =========     =========     ===========    ==========    =========
Basic earnings (loss) per share:
   Income (loss) before extraordinary item            $     .40     $     .46     $       .51    $     1.19    $    (.11)
   Extraordinary item                                       --            --              --            --          (.09)
                                                      ---------     ---------     -----------    ----------    ---------
   Net income (loss)                                  $     .40     $     .46     $       .51    $     1.19    $    (.20)
                                                      =========     =========     ===========    ==========    =========
Diluted earnings (loss) per share:
   Income (loss) before extraordinary item            $     .37     $     .43     $       .48    $     1.09    $    (.11)
   Extraordinary item                                       --            --              --            --          (.09)
                                                      ---------     ---------     -----------    ----------    ---------
   Net income (loss)                                  $     .37     $     .43     $       .48    $     1.09    $    (.20)
                                                      =========     =========     ===========    ==========    =========

</TABLE>

                             See Accompanying Notes

                                       25
<PAGE>

                           CONSOLIDATED BALANCE SHEETS

                 DELCO REMY INTERNATIONAL, INC. AND SUBSIDIARIES
               (in thousands, except for share and per share data)



<TABLE>
<CAPTION>
                                                                                                         July 31
                                                                                   December 31   -----------------------
                                                                                      2000          2000          1999
                                                                                   ----------    ----------    ---------
Assets:
Current assets:
<S>                                                                                <C>           <C>           <C>
Cash and cash equivalents                                                          $   24,380    $   17,822    $  15,309
Trade accounts receivable (less allowance for doubtful accounts
 of $3,115, $2,970 and $2,105)                                                        173,466       169,563      147,988
Other receivables                                                                      16,205        15,233       15,496
Inventories                                                                           293,824       268,153      232,165
Deferred income taxes                                                                  16,539        18,145       14,997
Other current assets                                                                    8,909         8,864        2,903
                                                                                   ----------    ----------    ---------
Total current assets                                                                  533,323       497,780      428,858
Property and equipment                                                                305,583       297,574      258,727
Less accumulated depreciation                                                         105,743        95,663       63,532
                                                                                   ----------    ----------    ---------
Property and equipment, net                                                           199,840       201,911      195,195
Deferred financing costs                                                                8,694         9,432       11,192
Goodwill (less accumulated amortization of $23,485, $20,891 and $15,296)              169,238       171,032      137,429
Investments in joint ventures                                                           7,016         5,333        4,756
Other assets                                                                            6,359         3,752        5,233
                                                                                   ----------    ----------    ---------
Total assets                                                                       $  924,470    $  889,240    $ 782,663
                                                                                   ==========    ==========    =========

Liabilities and stockholders' equity:
Current liabilities:
   Accounts payable                                                                $  156,075    $  141,944    $ 119,339
   Accrued interest payable                                                             9,133        10,858       11,603
   Accrued non-recurring charges                                                        7,692        24,778        5,866
   Other liabilities and accrued expenses                                              33,790        40,085       37,105
   Current debt                                                                         8,107         7,454       12,596
                                                                                   ----------    ----------    ---------
Total current liabilities                                                             214,797       225,119      186,509
Deferred income taxes                                                                  10,155        10,027        4,568
Long-term debt, less current portion                                                  519,284       484,270      434,931
Post-retirement benefits other than pensions                                           22,794        21,639       21,050
Accrued pension benefits                                                                4,424         1,286        2,719
Other non-current liabilities                                                           3,884         3,886        3,545
Commitments and contingencies
Minority interest in subsidiaries                                                      28,014        25,187       19,821
Stockholders' equity:
   Common stock:
      Class A Shares (par value $.01; authorized 49,400,000; issued 18,118,056
       in 2000 and 1999)                                                                  182           182          182
      Class B Shares (par value $.01; authorized 17,600,000; issued 6,278,055
       in 2000 and 1999)                                                                   63            63           63
   Paid-in capital                                                                    104,176       104,176      104,176
   Retained earnings                                                                   34,269        24,570       12,152
   Accumulated other comprehensive loss                                               (17,236)      (10,837)      (6,516)
   Stock purchase plan                                                                   (336)         (328)        (537)
                                                                                   ----------    ----------    ---------
Total stockholders' equity                                                            121,118       117,826      109,520
                                                                                   ----------    ----------    ---------
Total liabilities and stockholders' equity                                         $  924,470    $  889,240    $ 782,663
                                                                                   ==========    ==========    =========
</TABLE>


                             See Accompanying Notes

                                       26
<PAGE>

            CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIT)

                 DELCO REMY INTERNATIONAL, INC. AND SUBSIDIARIES
                                 (in thousands)

<TABLE>
<CAPTION>
                                                                                         Accumulated
                                    Class A      Class B                   Retained        Other         Stock
                                     Common      Common       Paid-In      Earnings    Comprehensive   Purchase
                                     Stock        Stock       Capital      (Deficit)        Loss         Plan          Total
                                   ---------    ---------     ---------     ---------     ---------     ---------     ---------
<S>                                <C>          <C>           <C>           <C>           <C>           <C>           <C>
Balance at August 1, 1997          $      88    $      65     $   6,677     $ (12,174)    $  (1,752)    $  (2,701)    $  (9,797)
Issuance of common stock                  92           --        99,715            --            --            --        99,807
Repurchase of common stock                --           --            --            --            --           572           572
Conversion of Class B common
 stock to Class A common stock             2           (2)           --            --            --            --            --
Net loss                                  --           --            --        (4,020)           --            --        (4,020)
Currency translation adjustment           --           --            --            --        (2,322)           --        (2,322)
                                                                                                                      ---------
Comprehensive loss                        --           --            --            --            --            --        (6,342)
                                   ---------    ---------     ---------     ---------     ---------     ---------     ---------
Balance at July 31, 1998                 182           63       106,392       (16,194)       (4,074)       (2,129)       84,240
Repurchase of common stock                --           --          (340)           --            --          (284)         (624)
Other                                     --           --        (1,876)           --            --         1,876            --
Net income                                --           --            --        28,346            --            --        28,346
Currency translation adjustment           --           --            --            --        (2,442)           --        (2,442)
                                                                                                                      ---------
Comprehensive income                      --           --            --            --            --            --        25,904
                                   ---------    ---------     ---------     ---------     ---------     ---------     ---------
Balance at July 31, 1999                 182           63       104,176        12,152        (6,516)         (537)      109,520

Other                                     --           --            --            --            --           209           209
Net income                                --           --            --        12,418            --            --        12,418
Currency translation adjustment           --           --            --            --        (4,321)           --        (4,321)
                                                                                                                      ---------
Comprehensive income                      --           --            --            --            --            --         8,097
                                   ---------    ---------     ---------     ---------     ---------     ---------     ---------
Balance at July 31, 2000                 182           63       104,176        24,570       (10,837)         (328)      117,826

Cumulative effect of
 accounting change
 for derivative instruments               --           --            --            --           241            --           241
Other                                     --           --            --            --            --            (8)           (8)
Net income                                --           --            --         9,699            --            --         9,699
Currency translation adjustment           --           --            --            --        (1,747)           --        (1,747)
Unrealized losses on derivative
 instruments                              --           --            --            --        (4,893)           --        (4,893)
                                                                                                                      ---------
Comprehensive income                      --           --            --            --            --            --         3,059
                                   ---------    ---------     ---------     ---------     ---------     ---------     ---------
Balance at December 31, 2000       $     182    $      63     $ 104,176     $  34,269     $ (17,236)    $    (336)    $ 121,118
                                   =========    =========     =========     =========     =========     =========     =========
</TABLE>


                             See Accompanying Notes

                                       27
<PAGE>

                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                 DELCO REMY INTERNATIONAL, INC. AND SUBSIDIARIES
                                 (in thousands)

<TABLE>
<CAPTION>
                                                           Five Months Ended
                                                              December 31                     Year Ended July 31
                                                        -----------------------     ---------------------------------------------
                                                          2000          1999          2000           1999                  1998
                                                        ---------     ---------     ---------     ---------             ---------
                                                                   (Unaudited)
Operating Activities:
<S>                                                     <C>           <C>           <C>           <C>                   <C>
Net income (loss)                                       $   9,699     $  11,246     $  12,418     $  28,346             $  (4,020)
Extraordinary item                                             --            --            --            --                 2,095
Adjustments to reconcile net income (loss) to net
 cash provided by (used in) operating activities:
   Depreciation                                            10,978        11,147        26,126        18,358                13,591
   Amortization                                             2,625         2,475         6,043         5,203                 3,478
   Minority interest in income of subsidiaries              2,778         2,841         6,742         3,921                 2,389
   (Income) loss from unconsolidated joint ventures           467            13           352        (5,420)               (2,568)
   Deferred income taxes - current                          1,606            --        (3,148)        6,656                 1,713
   Post-retirement benefits other than pensions             1,155         1,646           589         4,555                 3,818
   Accrued pension benefits                                 3,138          (133)       (1,433)       (1,909)                   86
   Non-cash interest expense                                  740           733         1,763         1,648                 2,387
   Deemed dividend on preferred stock conversion               --            --            --            --                 1,639
   Preferred dividend requirement of subsidiary                --            --            --            --                   645
   Changes in operating assets and liabilities,
    net of acquisitions:
      Accounts receivable                                  (3,903)      (18,575)       (1,580)        4,621                (8,432)
      Inventories                                         (25,671)       (9,019)      (18,212)      (17,705)              (17,400)
      Accounts payable                                     14,131        11,140        15,835        13,634                (7,573)
      Other current assets and liabilities                 (9,300)        1,542       (15,391)       (6,645)               (4,888)
      Non-recurring charges                                    --            --        35,222            --                26,515
      Cash payments for non-recurring charges             (16,839)         (717)       (8,900)      (14,941)              (19,204)
      Other non-current assets and liabilities, net        (7,000)        2,216        13,292         2,764                (5,577)
                                                        ---------     ---------     ---------     ---------             ---------
Net cash provided by (used in) operating activities       (15,396)       16,555        69,718        43,086               (11,306)

Investing Activities:
Acquisitions, net of cash acquired                             --        (5,733)      (68,005)      (48,321)              (35,722)
Purchases of property and equipment                       (11,824)      (20,175)      (38,371)      (25,066)              (24,190)
Investments in joint ventures                                  --            --            --            --                (9,355)
                                                        ---------     ---------     ---------     ---------             ---------
Net cash used in investing activities                     (11,824)      (25,908)     (106,376)      (73,387)              (69,267)

Financing Activities:
Proceeds from initial public offering                          --            --            --            --                51,336
Proceeds from issuance of long-term debt                       --            --            --            --               141,375
Payments on long-term debt                                     --            --            --            --              (145,786)
Net borrowings under revolving line of credit
 and other                                                 35,305         5,514        41,006        38,048                32,198
Distributions to minority interests                          (322)           --        (1,200)           --                    --
                                                        ---------     ---------     ---------     ---------             ---------
Net cash provided by financing activities                  34,983         5,514        39,806        38,048                79,123

Effect of exchange rate changes on cash                    (1,205)         (108)         (635)         (551)                 (487)
                                                        ---------     ---------     ---------     ---------             ---------
Net increase (decrease) in cash and cash equivalents        6,558        (3,947)        2,513         7,196                (1,937)
Cash and cash equivalents at beginning of year             17,822        15,309        15,309         8,113                10,050
                                                        ---------     ---------     ---------     ---------             ---------
Cash and cash equivalents at end of year                $  24,380     $  11,362     $  17,822     $  15,309             $   8,113
                                                        =========     =========     =========     =========             =========
</TABLE>

                             See Accompanying Notes

                                       28
<PAGE>

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                DELCO REMY INTERNATIONAL, INC. AND SUBSIDIARIES
                               December 31, 2000
                             (dollars in thousands)

1.  ORGANIZATION AND ACQUISITIONS

  See Note 18 for a discussion of the Company's acquisition by Court Square
Capital Limited ("Court Square"), the subsequent merger of a subsidiary of Court
Square into the Company and the Company's recapitalization, all effective March
14, 2001.

Delco Remy America Acquisition

  On July 31, 1994, Delco Remy International, Inc. (the "Company" or "DRI")
through a wholly-owned subsidiary, Delco Remy America, Inc. ("DRA"), purchased
substantially all of the assets, other than facilities, and assumed certain
liabilities of specific business activities of the Delco Remy Division of
General Motors Corporation (the "GM Acquisition"). The specific business
activities purchased are engaged in the design, manufacture, remanufacture and
sale of heavy duty starter motors and generators, automotive starter motors, and
related components.

   The aggregate purchase price of the GM Acquisition of $155,665 (including
fees and expenses) was accounted for as a purchase. The Company issued (i)
common stock of $1,531, (ii) preferred stock of $11,507 and (iii) debt of
$158,200 to fund the purchase and provide capital for general corporate
purposes. The GM Acquisition resulted in the recording of approximately $17,600
of goodwill which is being amortized over 15 years. While the GM Acquisition was
recorded based on the best estimates available, certain purchase price
adjustments as of the July 31, 1994 purchase date have not been determined or
agreed to by General Motors Corporation ("GM") and DRI. When finalized, the
resolution of these items could result in a charge or credit to operations,
which the Company does not expect to be material. The accompanying consolidated
financial statements reflect the consolidated results of operations and cash
flows for the Company subsequent to the GM Acquisition. The Company had no
operations prior to July 31, 1994.

   GM is entitled to receive an additional contingent purchase payment which
will be paid beginning in 2004 and will be based upon a percentage of average
earnings of the Company in the three year period ending December 31, 2003 in
excess of certain imputed earnings. Since the additional contingent purchase
price, if any, is based upon future operations of the Company which cannot be
determined at this time, no provision for such payment has been made in the
accompanying consolidated financial statements. The additional contingent
purchase price, if any, will increase the goodwill recorded for the GM
Acquisition and will be amortized over the remaining useful life of the GM
Acquisition goodwill.

   Concurrent with the GM Acquisition, the Company entered into certain supply
agreements with GM whereby the Company would be the sole-source supplier to GM
for component parts manufactured by the Company at the date of the GM
Acquisition. The supply agreement for automotive starter motors has an initial
term of ten years, while the supply agreement for heavy duty starter motors and
generators had an initial term of six years. In fiscal year 1999, the Company
and GM amended the agreement for the Company's price of automotive products and
extended the agreement term to August 31, 2008. The Supply Agreement for heavy
duty products terminated on July 31, 2000. Sales to GM were not adversely
affected and the Company now has the ability to provide an expanded heavy duty
product offering to GM and other customers. GM's obligations to distribute the
Company's automotive aftermarket products terminates on July 31, 2009.


Fiscal Year 2000 Acquisitions

  In August 1999, the Company, through a wholly-owned subsidiary, purchased the
assets of Engine Master, a remanufacturer of gasoline engines located in Dallas,
Texas, for $5,844 in cash. The acquisition was treated as a purchase for
accounting purposes and resulted in goodwill of $1,076 which is being amortized
over 35 years.

  In March 2000, the Company, through a wholly-owned subsidiary, purchased 100%
of the capital shares of M&M Knopf Auto Parts, Inc. ("Knopf") from certain
shareholders. The purchase price of $61,322, net of cash acquired and including
the payoff of certain debt of Knopf, was funded through proceeds from the
Company's Senior Credit Facility and is subject to certain adjustments. The
acquisition was accounted for as a purchase. Resulting goodwill of approximately
$37,000 is

                                       29
<PAGE>

being amortized over 30 years. The purchase price is subject to an additional
contingent payment of cash and/or common stock of the Company in fiscal year
2005, subject to the achievement by Knopf of certain earnings goals. The amount
of this payment cannot currently be determined. This additional contingent
purchase price, if any, will increase the goodwill recorded for the acquisition
and will be amortized over its remaining useful life. Results of operations for
Knopf are included in the Company's financial statements effective March 10,
2000. Knopf is engaged in automotive component recovery and exchange.

  In April 2000, the Company, through a wholly-owned subsidiary, purchased 100%
of the capital shares of Elmot-DR Sp z.o.o, a Polish manufacturer of starters
and alternators for the OEM and aftermarket in Europe, for $839 in cash, net of
cash acquired. The acquisition was treated as a purchase for accounting purposes
with no resulting goodwill.

Fiscal Year 1999 Acquisitions

  On November 13, 1998, the Company, through a wholly-owned subsidiary,
purchased all of the common stock of Williams Technologies, Inc. ("Williams")
for $38,840 in cash, net of cash acquired and less Williams' intercompany and
third-party debt. The purchase was funded through proceeds from the Company's
Senior Credit Facility. The acquisition was treated as a purchase for accounting
purposes and resulted in goodwill of $21,104 which is being amortized over 35
years. Williams is a remanufacturer of automatic transmissions and torque
converters for automotive and medium and heavy duty truck applications. Its
primary market is the dealer network of major North American and foreign
original equipment vehicle manufacturers. Results of operations for Williams are
included in the Company's consolidated results from the acquisition date.

  On June 25, 1999, the Company, through a wholly-owned subsidiary, purchased
31% of the capital shares of Delco Remy Korea (formerly Remy Korea Limited) from
certain shareholders for $6,204 in cash, net of cash acquired. The purchase was
funded through proceeds from the Company's Senior Credit Facility. This
investment increased the Company's ownership position in Delco Remy Korea to
81%. The acquisition was treated as a purchase for accounting purposes with no
resulting goodwill. During fiscal year 1997, the Company acquired a 50% interest
in Delco Remy Korea for approximately $5,300. Effective June 25, 1999, the
Company accounted for Delco Remy Korea as a consolidated subsidiary. It was
accounted for under the equity method prior to that date. Delco Remy Korea is a
manufacturer of automotive starter motors and parts for the U.S. original
equipment market, as well as customers in Asian markets.

Fiscal Year 1998 Acquisitions and Investments

  On December 22, 1997, the Company acquired all of the capital stock of
Ballantrae for $53,900, including assumed debt, a working capital adjustment and
fees and expenses. The Company exchanged 1,918,623 shares of its Common Stock
with a value of approximately $23,023 for the equity of Ballantrae and repaid
approximately $29,500 of Ballantrae's debt. The acquisition was treated as a
purchase for accounting purposes and is included in the consolidated financial
statements of the Company beginning with the acquisition date. The acquisition
resulted in goodwill of $24,580, which is being amortized over 35 years.
Ballantrae operates through two subsidiaries: Tractech, a leading producer of
traction control systems for heavy duty original equipment manufacturers and the
aftermarket; and Kraftube, Inc., a tubing assembly business which sells products
to compressor manufacturers for commercial air conditioners and refrigeration
equipment.

  On March 5, 1998, the Company acquired certain assets from Atlantic Reman
Limited, which is a Canadian Ford Authorized Remanufacturer for the Maritime
Provinces in Canada, for $1,277. It remanufactures and distributes engines,
starters, alternators and water pumps to Ford, General Motors, and Chrysler
dealers in Canada.

  In March 1998, the Company acquired 37% of Sahney Paris Rhone Ltd. ("SPR"), an
Indian remanufacturer of starters and alternators which sells principally to the
Indian market. SPR is accounted for under the equity method.

  The Company acquired the starter and alternator remanufacturing operations of
Lucas Varity in the United Kingdom on April 6, 1998. The purchase price was
$4,773 (including fees and expenses), and resulting goodwill of $535 is being
amortized over 35 years. The acquisition was accounted for as a purchase and is
included in the consolidated financial statements from date of acquisition.
Located in England, the Lucas line of remanufactured starters and alternators is
a market leader in the U.K. independent aftermarket.

  On July 16, 1998, the Company acquired Electro Diesel Rebuild ("EDR") in
Belgium and Electro-Rebuild Tunisia located in Tunisia, which produce heavy duty
and automotive starters and alternators for the European replacement market.

                                       30
<PAGE>

The purchase price was $7,586 (including fees and expenses) and was funded by
the proceeds from a loan facility. Resulting goodwill of $4,663 is being
amortized over 35 years. The acquisition is being accounted for as a purchase
and is included in the consolidated financial statements from the date of
acquisition.

Unaudited Pro Forma Results of Operations

  The unaudited pro forma consolidated results of operations, assuming the
Williams, Delco Remy Korea and Knopf acquisitions had been consummated as of the
beginning of the preceding fiscal year, are as follows:

                                                Year Ended July 31
                                              ----------------------
                                                 2000        1999
                                              ----------  ----------
        Net sales                             $1,132,506  $1,052,335
        Operating income                          87,190     114,965
        Net income                                15,123      32,270
        Basic earnings per share                    0.62        1.35
        Diluted earnings per share                  0.58        1.24

  There were no acquisitions in the five month period ended December 31, 2000.

  The pro forma consolidated financial information has been prepared for
comparative purposes only and does not purport to present what the Company's
consolidated results of operations would actually have been if the operations
were combined during the periods presented and is not intended to project future
results or trends of operations.


2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation and Principles of Consolidation

  The consolidated financial statements include the accounts of DRI and its
subsidiaries. All intercompany accounts and transactions have been eliminated in
consolidation.

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

  The Company changed its fiscal year to December 31, effective August 1, 2000.
Prior to August 1, 2000, the fiscal year ended on July 31. Accordingly, the
Company's audited financial statements include a balance sheet at December 31,
2000 and statements of operations, stockholders' equity and cash flows for the
five-month transition period ended December 31, 2000. For comparative purposes,
the Company has included unaudited statements of operations and cash flows for
the five-month period ended December 31, 1999.

Nature of Operations

  The Company designs, manufactures, remanufactures and distributes electrical,
powertrain/drivetrain and related components and provides core exchange services
for automobiles and light trucks, medium- and heavy-duty trucks and other heavy-
duty and industrial applications. Products include starter motors, alternators,
engines, transmissions, torque converters, fuel systems and traction control
systems. The Company serves the aftermarket and original equipment manufacturer
market, principally in North America, as well as Europe, Latin America and Asia
Pacific.

Cash and Cash Equivalents

  Cash and cash equivalents includes all cash balances and highly liquid
investments held primarily in repurchase agreements collateralized by U.S.
Government securities with a maturity of ninety days or less when purchased. The
carrying amount of cash equivalents approximates fair value.

Concentrations of Credit Risk and Other Risks

  Substantially all of the Company's accounts receivable are due from customers
in the original equipment and aftermarket automotive industries, both in the
U.S. and internationally. The Company performs periodic credit evaluations of
its customers' financial condition and generally does not require collateral.
Credit losses are provided for in the financial

                                       31
<PAGE>

statements and have been consistently within management's expectations. The
Company invests its temporary cash in high credit quality financial institutions
and investment grade short- term investments and limits the amount of credit
exposure to any one entity.

  The percentage of the Company's labor force covered by a collective bargaining
agreement is 25.8%. None of the agreements expire within one year.

  The Company conducts a significant portion of its business with GM. See Note
11.

Derivative Financial Instruments

  Effective August 1, 2000, the Company adopted Statement of Financial
Accounting Standards No. 133, Accounting for Derivative Instruments and Hedging
Activities. This statement establishes accounting and reporting standards for
derivative instruments, including certain derivative instruments embedded in
other contracts, and for hedging activities. It requires that all derivatives be
recognized on the balance sheet at fair value. Changes in fair values of
derivatives are accounted for based upon their intended use and designation.

   In the normal course of business, operations of the Company are exposed to
continuing fluctuations in foreign currency values, interest rates and commodity
prices that can affect the cost of operating, investing and financing.
Accordingly, the Company addresses a portion of these risks through a controlled
program of risk management that includes the use of derivative financial
instruments. The Company's objective is to reduce earnings and cash flow
volatility associated with these fluctuations. The Company's derivative
activities, all of which are for purposes other than trading, are initiated
within the guidelines of established policies and procedures designed to manage
market risk. The Company does not enter into any derivative transactions for
speculative purposes. From time to time, the Company enters into foreign
currency exchange agreements to manage its exposure arising from fluctuating
exchange rates related to specific transactions.

  In order to hedge anticipated U.S. dollar-denominated intercompany sales of
inventory by its South Korean subsidiary to a U.S. subsidiary against
fluctuations between the South Korean Won and U.S. dollar, the Company has
entered into a series of non-deliverable currency forward contracts. At
maturity, each contract is settled at the difference between fair value and
contract value. These derivative contracts have been designated as a cash flow
hedge and, accordingly, changes in fair value are charged to other comprehensive
income (see Note 10). Realized gains and losses recorded upon settlement are
charged to earnings in the periods in which earnings are impacted by the
variability of the cash flows of the settled intercompany sale. In November
2000, the Company entered into an interest rate swap to hedge the exposure on a
portion of the variable rate debt. The swap converts the libor-based rate to a
fixed rate of 6.51% on debt of $100,000 for a period of two years. This swap has
been designated as a cash flow hedge and changes in fair value are charged to
other comprehensive income (see Note 10). Realized gains and losses are charged
to earnings as interest expense in the periods in which earnings are impacted by
the variability of the cash flows of the interest paid. The notional amounts of
the Company's foreign exchange contracts are summarized as follows:

<TABLE>
<CAPTION>
                                       December 31                  July 31
                                       -----------                  -------
                                          2000              2000             1999
                                          ----              ----             ----
                                     Book     Fair     Book     Fair     Book    Fair
                                     Value    Value    Value    Value   Value   Value
                                     -----    -----    -----    -----   -----   -----
        Forwards                    $ 6,353  $ 5,914  $ 6,436  $ 6,048  $6,179  $6,259
<S>                                  <C>      <C>      <C>      <C>
        Non-deliverable forwards     37,536   33,152   62,602   62,829      --      --
</TABLE>

The market value of the interest rate swap at December 31, 2000 was $(1,500).

Inventories

  Inventories are carried at lower of cost or market determined on the first-in,
first-out (FIFO) method. Raw materials also include supplies and repair parts
which consist of materials consumed in the manufacturing process but not
directly incorporated into the finished products. Inventories at December 31,
2000 and July 31, 2000 and 1999 consist of the following:

                             December 31     July 31
                              --------  ------------------
                                2000      2000      1999
                              --------  --------  --------
        Raw materials         $154,550  $132,713  $121,725
        Work-in-process         51,668    52,605    50,725
        Finished goods          87,606    82,835    59,715
                              --------  --------  --------
                              $293,824  $268,153  $232,165
                              ========  ========  ========

                                       32
<PAGE>

Property and Equipment

  Property and equipment are stated at cost and include certain expenditures for
leased facilities. Depreciation is calculated primarily using the straight-line
method over the estimated useful lives of the related assets (15 to 40 years for
buildings and 3 to 15 years for machinery and equipment).

Goodwill

  Goodwill represents the excess of purchase price over fair value of the net
assets acquired and is being amortized by the straight-line method over 15 to 35
years.

  The carrying amount of goodwill is regularly reviewed for indicators of
impairment in value, which in the view of management are other than temporary,
including unexpected or adverse changes in the following: (i) the economic or
competitive environments in which the Company operates; (ii) profitability
analysis and (iii) cash flow analysis. If facts and circumstances suggest that a
subsidiary's net assets are impaired, the Company assesses the fair value of the
underlying business and reduces goodwill to an amount that results in the book
value of the subsidiary approximating fair value.

Investments in Joint Ventures

  Investments in companies representing an ownership interest of 20% to 50% are
accounted for by the equity method. Joint ventures consisted of a 37% interest
in Sahney Paris Rhone Ltd. ("SPR") in fiscal 1999 and fiscal 2000 and a 50%
interest in Delco Remy Korea through June 25, 1999. Subsequent to that date,
Delco Remy Korea was accounted for as a consolidated subsidiary (see Note 1).
The Company's investment in SPR and its share of SPR's earnings were not
significant relative to consolidated assets and earnings for the five months
ended December 31, 2000 and in fiscal years 2000 and 1999.

Long-Term Assets

  The Company records impairment losses on long-lived assets used in operations
when events and circumstances indicate that the assets might be impaired and the
undiscounted cash flows estimated to be generated by those assets are less than
the carrying amounts of those assets.

Recognition of Revenue

  Substantially all of the Company's revenue is recognized at the time product
is shipped. The Company's remanufacturing operations obtain used diesel and
gasoline engines, fuel systems, transmissions, starter motors and generators,
commonly known as cores, from its customers as trade-ins. Net sales and cost of
goods sold are reduced by $83,558, $185,324, $156,383, and $160,731 for the five
months ended December 31, 2000 and fiscal years 2000, 1999 and 1998,
respectively, to reflect the cost of cores for remanufactured product shipped.

Foreign Currency Translation

  Financial statements of foreign subsidiaries are translated into U.S. dollars
using the exchange rate at each balance sheet date for assets and liabilities
and at the average exchange rate for each year for revenue and expenses.
Translation adjustments are recorded as a separate component of stockholders'
equity and reflected in comprehensive income (loss).

Earnings Per Share

  Basic earnings per share is computed by dividing net income available to
common stockholders by the weighted average number of common stock shares
outstanding during the year. Diluted earnings per share is computed by dividing
net income available to common stockholders by the weighted-average number of
common stock shares outstanding during the year plus potential dilutive
instruments including stock options, warrants and the Company's stock purchase
plan. The effect of warrants and the stock purchase plan on diluted earnings per
share is determined through the application of the treasury stock method,
whereby proceeds received by the Company based on assumed exercises are
hypothetically used to repurchase the Company's common stock at the average
market price during the period. Stock options did not affect the calculation of
diluted earnings per share in fiscal years 2000 and 1999 because the exercise
price of stock options outstanding was greater than the market price. Stock
options, warrants, and stock purchase plans did not affect the calculation of
the weighted average shares for the diluted loss per share in fiscal year 1998
because their effect would have been antidilutive.

                                       33
<PAGE>

  The following table sets forth the computation of basic and diluted earnings
(loss) per share:

<TABLE>
<CAPTION>
                                                       Five Months Ended                Year Ended July 31
                                                          December 31       --------------------------------------------
                                                             2000             2000             1999             1998
                                                           ----------       ----------       ----------       ----------
Numerator:
<S>                                                      <C>             <C>              <C>              <C>
   Income (loss) from continuing operations              $      9,699    $      12,418    $      28,346    $      (2,187)
   Extraordinary item                                              --              --               --            (1,833)
                                                           ----------       ----------       ----------       ----------
   Numerator for basic and diluted
    earnings (loss) per share                            $      9,699    $      12,418    $      28,346    $      (4,020)
                                                           ==========       ==========       ==========       ==========
Denominator:
   Denominator for basic earnings (loss) per share -
    weighted average shares                                24,317,713       24,243,163       23,913,848       19,981,240
   Effect of dilutive securities:
      Warrants                                              1,679,728        1,679,757        1,679,804               NA
      Stock options                                             2,574              --               --                --
      Stock purchase plan                                      64,540           79,286          351,335               NA
                                                           ----------       ----------       ----------       ----------
   Denominator for diluted earnings (loss) per share       26,064,555       26,002,206       25,944,987       19,981,240
                                                           ==========       ==========       ==========       ==========
</TABLE>



     On November 20, 1997, the Company authorized a 16.8-to-1 stock split which
was effective on December 19, 1997. All share and per share amounts have been
adjusted to reflect this split.

     See Note 18 for a discussion of the Company's acquisition by Court Square
Capital Limited ("Court Square"), the subsequent merger of a subsidiary of Court
Square into the Company and the Company's recapitalization, all effective March
14, 2001.

Comprehensive Income

     The Company's other comprehensive income consists of unrealized gains and
losses on the translation of the assets and liabilities of its foreign
operations and unrealized gains and losses on currency instruments and interest
rate swaps. See Note 10.

Fair Value of Financial Instruments

     The Company's financial instruments generally consist of cash and cash
equivalents, trade and other receivables, accounts payable and long-term debt.
The fair value of the Company's fixed rate debt was estimated using a discounted
cash flow analysis based upon the Company's current incremental borrowing rates.
With the exception of the Senior Notes and the Senior Subordinated Notes, the
carrying amounts of these financial instruments approximated their fair value at
December 31, 2000 and at July 31, 2000 and 1999. At December 31, 2000, the
Senior Notes have a face value of $145,000 and a fair value of $133,067 and the
Senior Subordinated Notes have a face value of $140,000 and a fair value of
$118,146.

Use of Estimates

     Preparation of the consolidated financial statements requires management to
make estimates and assumptions that affect the reported amounts of assets and
liabilities, the disclosure of contingent liabilities at the date of the
consolidated financial statements, and the reported amounts of revenue and
expense during the year. Actual results could differ from those estimates.

Impact of Recently Issued Accounting Standards

     The Emerging Issues Task Force ("EITF") of the Financial Accounting
Standards Board issued a final consensus on EITF 00-10, Accounting for Shipping
and Handling Fees and Costs. This standard addresses the income statement
classification for shipping and handling fees and costs. The Company adopted the
provisions of this standard in the transition period ended December 31, 2000.
Adoption did not have a material effect on the Company's financial statements.

                                       34
<PAGE>

3.   NON-RECURRING CHARGES

     In May 2000, the Company completed plans for the realignment of certain
manufacturing facilities in the United States, Canada and the United Kingdom. A
one-time charge of $35,222 was recorded in June 2000 for the estimated cost of
the plan. The reserve included $27,098 for the estimated cost of various
voluntary and involuntary employee separation programs associated with the
resulting workforce reductions. A total of $5,011 was paid in fiscal year 2000,
$15,961 was paid in the five months ended December 31, 2000 and $3,100, $2,842
and $184 are estimated to be paid in calendar years 2001, 2002 and 2003,
respectively. The reserve also includes $8,124, net of salvage value, for the
write-down of certain production assets which will no longer be used as a result
of the realignment. Additionally, a reserve of $1,050 was established in
connection with the acquisition of Elmot in March 2000.

     In May 1998, the Company offered an incentive separation payment to DRA
hourly employees through an employee termination program. A total of 337
employees accepted the Company's offer. A reserve of $26,515 was established for
these separation costs, $9,974 of which were paid in fiscal year 1998, $11,565
of which were paid in fiscal year 1999, and $3,889 of which were paid in fiscal
year 2000. An additional $900 was paid in the five months ended December 31,
2000 and $187 will be paid in calendar year 2001.

     In May 1997, the Company decided to realign the manufacturing operations of
DRA to utilize focus factory manufacturing concepts and to close the Company's
operations in the old vertically-integrated factories that were leased from GM.
These decisions resulted in the impairment of certain production assets with a
carrying amount of $30,321 ($25,279 of which was property and equipment and
$5,042 of which was related tooling and other supplies) which the Company sold
or otherwise disposed of. In fiscal year 1998, the reserve established for this
charge was reduced $5,366 to reflect the utilization of certain assets
previously targeted for disposal. The Company estimated the loss on disposal
including related costs at $26,260. In addition, the Company estimated a cost of
$8,240 for reducing its workforce through several transition programs. In fiscal
year 1998, this reserve was increased $5,232 to reflect greater than anticipated
participation in the various workforce transition programs. Some of the
operations for the closed facilities were transferred to the new focus factories
and others were outsourced.

     The following table summarizes the provisions and reserves for
non-recurring charges:

<TABLE>
<CAPTION>
                                                      Termination  Exit/Impairment
                                                       Benefits        Costs         Total
                                                       ---------     ---------      ---------
<S>                                                    <C>           <C>            <C>
  Reserve at August 1, 1997                            $   8,240     $  29,137      $  37,377
  Provision in 1998                                       26,515           --          26,515
  Change in estimate                                       5,232        (5,366)          (134)
  Payments and charges in 1998                           (19,204)       (9,035)       (28,239)
                                                       ---------     ---------      ---------
  Reserve at July 31, 1998                                20,783        14,736         35,519
  Payments and charges in 1999                           (15,808)      (13,845)       (29,653)
                                                       ---------     ---------      ---------
  Reserve at July 31, 1999                                 4,975           891          5,866
  Provision in 2000                                       27,098         8,124         35,222
  Payments and charges in 2000                            (8,900)       (8,460)       (17,360)
  Reserve established in acquisition of business           1,050           --           1,050
                                                       ---------     ---------      ---------
  Reserve at July 31, 2000                                24,223           555         24,778
  Payments and charges in the five month
   transition period                                     (16,861)         (225)       (17,086)
                                                       ---------     ---------      ---------
  Reserve at December 31, 2000                         $   7,362     $     330      $   7,692
                                                       =========     =========      =========
</TABLE>

                                       35
<PAGE>

4.   ALLOWANCE FOR DOUBTFUL ACCOUNTS

     The activity in the allowance for doubtful accounts is as follows:

<TABLE>
<CAPTION>
                                               Five Months Ended             Year Ended July 31
                                                  December 31     ----------------------------------------
                                                     2000           2000            1999           1998
                                                  ----------      ---------      ---------      ----------
<S>                                               <C>             <C>            <C>            <C>
               Balance at beginning of period     $    2,970      $   2,105      $   2,083      $    2,935
               Additions charged to costs
                and expenses                           1,334          1,401          1,984           1,037
               Acquisition of certain businesses         --           1,049             50             28
               Uncollectible accounts written off,
                net of recoveries                     (1,189)        (1,585)        (2,012)         (1,917)
                                                  ----------      ---------      ---------      ----------
               Balance at end of period           $    3,115      $   2,970      $   2,105      $    2,083
                                                  ==========      =========      =========      ==========
</TABLE>


5.   PROPERTY AND EQUIPMENT

     Property and equipment consists of the following:

<TABLE>
<CAPTION>
                                                                                         July 31
                                                                 December 31    -------------------------
                                                                    2000            2000           1999
                                                                  ---------      ---------      ----------
<S>                                                               <C>            <C>            <C>
               Land and buildings                                 $  21,228      $  19,231      $   16,281
               Buildings under capital leases                        25,585         25,312          22,304
               Leasehold improvements                                10,459         10,409          10,737
               Machinery and equipment                              248,311        242,622         209,405
                                                                  ---------      ---------      ----------
                                                                  $ 305,583      $ 297,574      $  258,727
                                                                  =========      =========      ==========
</TABLE>

6.   LONG-TERM DEBT

     Borrowings under long-term debt arrangements consist of the following:

<TABLE>
<CAPTION>
                                                                                          July 31
                                                                 December 31     -------------------------
                                                                    2000            2000           1999
                                                                  ---------      ---------      ----------
               Senior Credit Facility:
<S>                                                               <C>            <C>            <C>
                   Revolving acquisition loans                    $ 182,403      $ 146,884      $   96,784
               Senior Subordinated Notes                            140,000        140,000         140,000
               Senior Notes                                         145,000        145,000         145,000
               GM Subordinated Debenture                             18,873         18,802          18,630
               Other, including capital lease obligations            41,115         41,038          47,113
                                                                  ---------      ---------      ----------
                                                                    527,391        491,724         447,527
               Less current portion                                   8,107          7,454          12,596
                                                                  ---------      ---------      ----------
                                                                  $ 519,284      $ 484,270      $  434,931
                                                                  =========      =========      ==========
</TABLE>


Senior Credit Facility

     On November 13, 1998, the Company amended its Senior Credit Facility.
Pursuant to the Senior Credit Facility, as amended, revolving loans are
available in the aggregate principal amount of $300,000 for general purposes
(including acquisitions). The Senior Credit Facility terminates on October 31,
2003. The Company has the option of paying an interest rate of one bank's prime
rate or a LIBOR-based rate. The weighted average interest on amounts outstanding
at December 31, 2000, July 31, 2000 and 1999 was 8.67%, 8.15% and 7.21%,
respectively. At December 31, 2000, approximately $105,700 was available under
the Senior Credit Facility.

                                       36
<PAGE>

     The Senior Credit Facility contains various covenants which include, among
other things: (i) limitations on additional borrowings and encumbrances; (ii)
the maintenance of certain financial ratios and compliance with certain
financial tests and limitations; (iii) limitations on cash dividends paid; (iv)
limitations on investments and capital expenditures; and (v) limitations on
leases and sales of assets.

     The Senior Credit Facility is collateralized by a lien on substantially all
assets of the Company and its domestic subsidiaries and by all the capital stock
of such subsidiaries held by the Company or any such other subsidiary.

Senior Subordinated Notes

     On August 2, 1996, the Company issued $140,000 of 10 5/8% Senior
Subordinated Notes due August 1, 2006 (the "Senior Subordinated Notes").

     The Senior Subordinated Notes are unsecured senior subordinated obligations
of the Company and are subordinated in right of payment to the prior payment in
full of all existing and future senior indebtedness, pari passu with all present
and future senior subordinated indebtedness and senior to all present and future
subordinated indebtedness of the Company or the relevant subsidiary guarantors,
as defined in the indenture. The Senior Subordinated Notes will also be
effectively subordinated to any secured indebtedness to the extent of the value
of the assets securing such indebtedness.

     The Senior Subordinated Notes are redeemable at the option of the Company,
in whole or in part, on or after August 1, 2001, at the redemption prices set
forth in the note agreement plus accrued and unpaid interest, if any, to the
redemption date. Interest is payable semi-annually on February 1 and August 1 of
each year.

     Upon the occurrence of a change of control, each holder of the Senior
Subordinated Notes will have the right to require the Company to purchase all or
a portion of such holder's notes at a price in cash equal to 101% of the
aggregate principal amount thereof plus accrued and unpaid interest, if any, to
the date of purchase.

     The indenture pursuant to which the Senior Subordinated Notes were issued
contains certain covenants that, among other things, limit the ability of the
Company and its restricted subsidiaries to (i) incur additional indebtedness,
(ii) pay dividends or make other distributions with respect to capital stock (as
defined) of the Company and its restricted subsidiaries, (iii) sell assets of
the Company or its restricted subsidiaries, (iv) issue or sell restricted
subsidiary stock, (v) enter into certain transactions with affiliates, (vi)
create certain liens, (vii) enter into certain mergers and consolidations and
(viii) incur indebtedness which is subordinate to senior indebtedness and senior
to the Senior Subordinated Notes.

Senior Notes

     On December 22, 1997, the Company issued $145,000 of 8 5/8% Senior Notes
due December 15, 2007 (the "Senior Notes"). The proceeds from the Senior Notes
were $141,375, net of issuance costs. The proceeds were used to repay higher
interest bearing debt.

     The Senior Notes are general unsecured senior obligations of the Company
and rank pari passu in right of payment with all existing and future senior
indebtedness of the Company and senior in right of payment to all existing and
future subordinated obligations of the Company. In addition, the obligations of
the Company under the Senior Notes will be fully and unconditionally guaranteed
on a joint and several basis by each of the Company's existing and future
domestic restricted subsidiaries. The subsidiary guarantees will rank pari passu
in right of payment with all existing and future senior indebtedness of the
subsidiary guarantors and senior in right of payment to all existing and future
subordinate obligations of the subsidiary guarantors. The Senior Notes and the
subsidiary guarantees will be effectively subordinated to all existing and
future secured indebtedness of the Company and the subsidiary guarantors as well
as to any liabilities of subsidiaries other than subsidiary guarantors.

     The Senior Notes are redeemable at the option of the Company, in whole or
in part, at any time on or after December 15, 2002, at the redemption prices set
forth in the note agreement plus accrued and unpaid interest, if any, to the
date of redemption. Interest is payable semi-annually on June 15 and December 15
of each year.

                                       37
<PAGE>

     Upon the occurrence of a change of control (as defined), each holder of the
Senior Notes will have the right to require the Company to purchase all or a
portion of such holder's notes at a purchase price equal to 101% of the
principal amount thereof, plus accrued and unpaid interest, if any, to the date
of purchase.

     The indenture pursuant to which the Senior Notes were issued contains
certain covenants that, among other things, limit the ability of the Company and
its restricted subsidiaries to (i) incur additional indebtedness, (ii) pay
dividends or make other distributions with respect to capital stock (as defined)
of the Company and its restricted subsidiaries, (iii) sell assets of the Company
or its restricted subsidiaries, (iv) issue or sell restricted subsidiary stock,
(v) enter into certain transactions with affiliates, (vi) create certain liens,
(vii) enter into certain mergers and consolidations and (viii) incur
indebtedness which is subordinate to senior indebtedness and senior to the
Senior Subordinated Notes.

GM Subordinated Debenture

     On December 22, 1997, the Company converted preferred stock into a
subordinated debenture with General Motors (the GM Subordinated Debenture). The
debenture bears interest at the rate of 8% annually and will mature on July 31,
2004. The Company is amortizing the discount from the maturity value of $19,488
using the straight-line method.

Capital Lease Obligations

     Capital leases have been capitalized using interest rates ranging from 8.1%
to 15.2%. The net book value of assets under capital leases were $15,322,
$16,026 and $17,832 at December 31, 2000 and July 31, 2000 and 1999,
respectively.

Other

     Total cash interest paid for the transition period and fiscal years 2000,
1999 and 1998 was $22,636, $46,835, $41,502, and $33,397, respectively.

     Required principal payments of long-term debt and capitalized leases are as
follows:

                        2001                        $   8,107
                        2002                            4,240
                        2003                          186,350
                        2004                           23,648
                        2005                            4,434
                        Thereafter                    300,612
                                                    ---------
                                                    $ 527,391
                                                    ==========


7.   EMPLOYEE BENEFIT PLANS

Agreements with GM

     In connection with the GM Acquisition, the Company and GM agreed to
allocate the responsibility for employee pension benefits and post-retirement
health care and life insurance on a pro-rata basis between DRA and GM. The
allocation is primarily determined upon years of service with DRA and aggregate
years of service with DRA and GM. Effective August 1, 1994, DRA established
hourly and salaried pension and post-retirement health care and life insurance
plans which are similar to the respective GM plans.

Pension and Post-Retirement Health Care and Life Insurance Plans

     DRA has defined benefit pension plans covering substantially all employees.
The plan covering salaried employees provides benefits that are based upon years
of service and final estimated average compensation. Benefits for hourly
employees are based on stated amounts for each year of service. DRA's funding
policy is to contribute amounts to provide the plans with sufficient assets to
meet future benefit payment requirements consistent with actuarial
determinations of the funding requirements of federal laws. Plan assets are
primarily invested in mutual funds which invest in both debt and equity
instruments.

                                       38
<PAGE>

     DRA maintains hourly and salaried benefit plans that provide
post-retirement health care and life insurance to retirees and eligible
dependents. The benefits are payable for life, although DRA retains the right to
modify or terminate the plans providing these benefits. The salaried plan has
cost sharing features such as deductibles and co-payments. Salaried employees
who were not GM employees prior to 1992 are not eligible for the above described
post-retirement benefits. It is DRA's policy to fund these benefits as claims
are incurred.

     The changes in benefit obligations and plan assets, components of expense,
and assumptions for the plans are as follows:

<TABLE>
<CAPTION>
                                                                                        Post-Retirement Health Care
                                                    Pension Benefits                     and Life Insurance Plans
                                          -------------------------------------------------------------------------------------
                                                                                        Five
                                       Five Months                                     Months
                                          Ended                                        Ended
                                         Dec. 31        Year Ended July 31            Dec. 31         Year Ended July 31
                                          --------   --------   --------   --------   --------   --------   --------   --------
                                            2000       2000       1999       1998       2000       2000       1999      1998
                                          --------   --------   --------   --------   --------   --------   --------   --------
<S>                                       <C>        <C>        <C>        <C>        <C>        <C>        <C>        <C>
Change in benefit obligation
Benefit obligation at beginning of year   $ 24,444   $ 18,406   $ 17,656   $ 12,575   $ 15,734   $ 15,040   $ 13,006   $ 11,619
Service cost                                   711      2,618      2,111      2,012        959      2,782      3,538      3,384
Interest cost                                  749      1,584      1,237        930        524      1,028        924        637
Amendments                                     636      2,496         --       (430)        --         --         --         --
Actuarial (gain)/loss                         (334)       752     (1,636)     3,077      1,021       (404)    (2,428)    (2,634)
Benefits paid                                 (759)    (1,202)      (962)      (508)      (238)      (330)        --         --
Curtailment gains                               --       (210)        --         --         --     (2,382)        --         --
                                          --------   --------   --------   --------   --------   --------   --------   --------
Benefit obligation at end of year         $ 25,447   $ 24,444   $ 18,406   $ 17,656   $ 18,000   $ 15,734   $ 15,040   $ 13,006
                                          ========   ========   ========   ========   ========   ========   ========   ========

Change in plan assets
Fair value of plan assets at
 beginning of year                        $ 21,551   $ 16,749   $ 12,516   $  9,663   $     --   $     --       $ --        $--
Actual return on plan assets                  (170)     1,687      1,635      1,158         --         --         --         --
Employer contributions                          --      4,317      3,560      2,203        238         --         --         --
Benefits paid                                 (645)    (1,202)      (962)      (508)      (238)        --         --         --
                                          --------   --------   --------   --------   --------   --------   --------   --------
Fair value of plan assets at end of year  $ 20,736   $ 21,551   $ 16,749   $ 12,516   $     --    $    --   $     --   $     --
                                          ========   ========   ========   ========   ========   ========   ========   ========

Funded status                             $ (4,711)  $ (2,893)  $ (1,657)  $ (5,140)   (18,000)  $(15,734)  $(15,040)  $(13,006)
Unrecognized actuarial gain                   (304)    (1,014)    (1,819)      (322)  $ (4,794)    (5,905)    (6,010)    (3,488)
Unrecognized prior service cost              3,276      2,621        757        834         --         --         --         --
                                          --------   --------   --------   --------   --------   --------   --------   --------
Net amount recognized                     $ (1,739)  $ (1,286)  $ (2,719)  $ (4,628)  $(22,794)  $(21,639)  $(21,050)  $(16,494)
                                          ========   ========   ========   ========   ========   ========   ========   ========

Amounts recognized in the consolidated
balance sheet consist of:
Accrued benefit liability                 $ (4,424)  $ (3,262)  $ (2,719)  $ (4,206)  $(22,794)  $(21,639)  $(21,050)  (16,494)
Minimum pension liability adjustment         2,685      1,976         --       (422)        --         --         --         --
                                          --------   --------   --------   --------   --------   --------   --------   --------
Net amount recognized                     $ (1,739)  $ (1,286)  $ (2,719)  $ (4,628)  $(22,794)  $(21,639)  $(21,050)  $(16,494)
                                          ========   ========   ========   ========   ========   ========   ========   ========

Components of expense
Service costs                             $    711   $  2,618   $  2,111   $  2,012   $    959   $  2,782   $  3,538   $  3,384
Interest costs                                 749      1,584      1,237        930        524      1,028        924        637
Expected return on plan assets                (866)    (1,802)    (1,331)    (1,016)        --         --         --         --
Amortization of prior service cost             110        158         77         77         --         --         --         --
Recognized net actuarial loss/(gain)            (8)        --          8       (103)       (91)      (314)        93       (203)
Curtailments                                    --        266         --         --         --         --         --         --
                                          --------   --------   --------   --------   --------   --------   --------   --------
Net periodic pension cost                 $    696   $  2,824   $  2,102   $  1,900   $  1,392   $  3,496   $  4,555   $  3,818
                                          ========   ========   ========   ========   ========   ========   ========   ========
</TABLE>

                                       39
<PAGE>

<TABLE>
<CAPTION>
                                                                                        Post-Retirement Health Care
                                                    Pension Benefits                     and Life Insurance Plans
                                        ---------------------------------------------------------------------------------
                                        Five Months                              Five Months
                                          Ended                                    Ended
                                         Dec. 31        Year Ended July 31        Dec. 31        Year Ended July 31
                                                     --------------------------------------------------------------------
                                          2000       2000      1999      1998      2000       2000      1999      1998
                                                     --------------------------------------------------------------------
Weighted-average assumptions
<S>                                        <C>       <C>        <C>       <C>       <C>       <C>        <C>       <C>
Discount rate                              7.75%     8.00%      7.75%     7.00%     7.75%     8.00%      7.75%     7.00%
Expected return on plan assets            10.00%    10.00%     10.00%    10.00%       --        --         --        --
Rate of compensation increase              5.00%     5.00%      5.00%     5.00%     5.00%     5.00%      5.00%     5.00%
</TABLE>


     Measurement of the accumulated post-retirement benefit obligation was based
on a 10.00% annual rate of increase in the cost of covered health care benefits.
The rate was assumed to decrease ratably to 5.25% through 2004 and remain level
at that rate thereafter. An increase and decrease of one-percentage-point in the
assumed health care trend rates would have the following effects on service and
interest cost in the five-month period ended December 31, 2000 and the
accumulated post-retirement benefit obligation at December 31, 2000.

<TABLE>
<CAPTION>
                                                                                         1% Increase          1% Decrease
--------------------------------------------------------------------------------------------------------------------------
Effect on total of service and interest cost components of net periodic
<S>                                                                                      <C>                 <C>
 post-retirement health care benefit cost                                                $       377         $      (284)
Effect on the health care component of the accumulated post-
 retirement benefit obligation                                                                 4,201              (3,181)
</TABLE>

Defined Contribution Plans

     Various subsidiaries of the Company sponsor voluntary savings plans for
eligible salaried and hourly employees. These plans allow participants to make
contributions pursuant to section 401(k) of the Internal Revenue Code. Certain
of these plans have Company matching contribution provisions. Charges to
operations were $911 in the five month period ended December 31, 2000 and
$1,731, $1,227, and $953 in fiscal years 2000, 1999 and 1998, respectively.

Profit Sharing Plans

     DRA sponsors profit sharing plans covering substantially all of its
employees. Distributions are determined based upon formulas established by
management and are made annually. Profit sharing expense for the five month
period ended December 31, 2000 and years ended July 31, 2000, 1999 and 1998 was
$728, $2,514, $1,804 and $918, respectively.


8.   STOCKHOLDERS' EQUITY

See Note 18 for a discussion of the Company's acquisition by Court Square, the
subsequent merger of a subsidiary of Court Square into the Company and the
Company's recapitalization, all effective March 14, 2001.

     All shares of Class A Common Stock and Class B Common Stock are identical
and entitle the holders thereof to the same rights and privileges, provided that
except as otherwise required by law, the holders of Class B Common Stock shall
have no voting rights. Each share of Class A Common Stock is convertible into
one share of Class B Common Stock and each share of Class B Common Stock is
convertible into one share of Class A Common Stock.

Stock Purchase Plan

         On October 21, 1994, the Company approved a private placement
memorandum whereby the Company is authorized to offer for sale to certain
members of management of DRA up to 1,596,000 shares of Class A Common Stock.
Shares issued pursuant to this plan generally vest over three to five years. As
of December 31, 2000, 1,450,400 shares were issued of which 1,383,200 shares
were vested. As of December 31, 2000, 310,800 of these shares had been issued at
a price approximating book value. Unearned compensation was amortized over the
relevant vesting periods. The stockholder notes receivable of $336, $328 and
$322 at December 31, 2000 and July 31, 2000 and 1999, respectively, are
associated with the sale of Class A Common Stock and were payable in 2000
through 2002 together with interest at 9.25% per annum.

                                       40
<PAGE>

Initial Public Offering

     On December 22, 1997, the Company issued 4,000,000 shares of Class A Common
Stock in an initial public offering at $12.00 per share. Also, on January 16,
1998, the Company issued an additional 600,000 shares of Class A Common Stock at
$12.00 per share as a result of the underwriters' exercise of their
over-allotment option. Net proceeds to the Company from such offerings, after
deduction of associated expense, were approximately $51,336.

Warrants

     DRI issued warrants to purchase 1,680,000 shares of DRI Class A Common
Stock at a price of $.0012 per share. The warrants were exercisable, in whole or
in part, at any time through June 30, 2004.

Redeemable Exchangeable Preferred Stock of DRA

     In connection with the GM Acquisition, DRA issued 15,000 shares of Class A
Preferred Stock (par value $.01 shares and liquidation preference $1,000 per
share) to GM (DRA Preferred Stock). The DRA Preferred Stock was exchangeable, at
the option of DRA, in whole or in part, for 8% subordinated debentures to be
issued by DRA at $1,000 per share plus accrued and unpaid dividends. As a part
of the December 22, 1997 initial offering and recapitalization, the DRA
Preferred Stock was exchanged for the 8% Subordinated Debenture. As a result, a
deemed dividend of $1,639 on the preferred stock conversion was incurred in
fiscal year 1998.

Dividends

     The Company paid no dividends on its common stock. Payment of dividends was
at the discretion of the Company's Board of Directors and depended, among other
factors, upon the Company's earnings, financial condition and capital
requirements and the terms of the Company's financing agreements. The ability of
the Company to make dividend payments was also restricted by the terms of
certain of its debt instruments.

Stock Options

     The Company had two fixed stock option plans which reserve shares of common
stock for issuance to executives, key employees, and directors.

     In December 1997, the Company adopted the Stock-Based Incentive
Compensation Plan whereby employees of the Company are eligible to be granted
incentive stock options or non-qualified stock options. A total of 1,224,000
shares were initially reserved for grants of stock options, stock appreciation
rights, and restricted stock awards under the plan. In December 2000, the
stockholders of the Company approved an increase of 1,224,000 shares, resulting
in a total of 2,448,000 shares authorized as of December 31, 2000.

     In December 1997, the Company adopted the Non-Qualified Stock Option Plan
for Non-Employee Directors whereby non-employee directors are eligible to be
granted non-qualified stock options. A total of 100,000 shares were initially
reserved for grant under the plan. In December 2000, the stockholders of the
Company approved an increase of 100,000 shares, resulting in a total of 200,000
shares authorized as of December 31, 2000. On December 16, 1997 and December 16,
1999, each non-employee director of the Company was granted options to purchase
2,000 shares.

     The exercise price of stock options granted could not be less than the fair
market value of a share of common stock on the date of the grant. Options became
exercisable in periods ranging from one to five years and vested ratably over a
period of five years from the date of the grant. Information regarding these
option plans is as follows:

                                       41
<PAGE>

<TABLE>
<CAPTION>
                                                                                                   Weighted
                                                                                               Average Exercise
                                                                                    Shares           Price
                                                                                   --------    -----------------
<S>                                                                                <C>             <C>
               Initial grant of options (weighted average fair value of $5.56)     258,700         $ 12.00
               Cancelled                                                            (7,600)          12.00
                                                                                   -------
               Outstanding as of July 31, 1998                                     251,100           12.00
               Granted (weighted average fair value of $5.45)                      224,100           11.75
               Cancelled                                                           (39,460)          11.92
                                                                                   -------
               Outstanding as of July 31, 1999                                     435,740           11.88
               Granted (weighted average fair value of $3.48)                      281,065            8.69
               Cancelled                                                           (87,670)          11.44
                                                                                   -------
               Outstanding as of July 31, 2000                                     629,135           10.53
               Granted (weighted average fair value of $2.70)                      316,025            6.77
               Cancelled                                                            (2,500)           7.63
                                                                                   -------
               Outstanding as of December 31, 2000                                 942,660         $  9.28
                                                                                   =======
</TABLE>

     At December 31, 2000, approximately 227,466 options were exercisable and
approximately 1,605,340 additional shares were available for grant under the
Company's plans. No options were exercised during the five months ended
December 31, 2000 and fiscal years 2000, 1999, or 1998.

     Disclosure of pro forma information regarding net income and earnings per
share is required by FASB Statement No. 123 as if the Company has accounted for
its stock options under the fair value method as defined by that Statement.
Disclosure of this information for the five-month period ended December 31, 2000
has not been provided because these plans were cancelled in March 2001 and the
Company does not believe such disclosure would provide additional meaningful
information to stockholders. The fair value for options granted by the Company
was estimated as of the date of grant using a Black-Scholes option pricing model
with the following weighted-average assumptions:

<TABLE>
<CAPTION>
                                                                               Year Ended July 31
                                                                       -----------------------------------
                                                                         2000          1999          1998
                                                                       --------      --------      -------
<S>                                                                     <C>           <C>           <C>
               Risk-free interest rate                                  6.00%         5.00%         5.00%
               Dividend yield                                           0.00%         0.00%         0.00%
               Volatility factor of the expected market price
                of the Company's common stock                           0.22          0.30          0.30
               Expected life of the options (years)                        7             8             8
</TABLE>


     The Black-Scholes option valuation model was developed for use in
estimating the fair value of traded options which have no vesting restrictions
and are fully transferable. In addition, option valuation models require the
input of highly subjective assumptions including expected stock price
volatility. Because the Company's stock options have characteristics
significantly different from those of traded options, and because changes in the
subjective input assumptions can materially affect the fair value estimates, in
management's opinion, the existing models do not necessarily provide a reliable
single measure of the fair value of its stock options.

     For purpose of pro forma disclosures, the estimated fair value of the
options are amortized to expense over the related vesting period. Because
compensation expense is recognized over the vesting period, the initial impact
on pro forma net income may not be representative of compensation expense in
future years, when the effect of amortization of multiple awards would be
reflected in the consolidated statements of operations. The Company's pro forma
information giving effect to the estimated compensation expense related to stock
options is as follows:

<TABLE>
<CAPTION>
                                                                               Year Ended July 31
                                                                      -------------------------------------
                                                                        2000          1999          1998
                                                                      ---------     ---------     ---------
<S>                                                                   <C>           <C>           <C>
               Pro forma net income (loss)                            $ 12,184      $ 28,109      $ (4,128)
               Pro forma earnings (loss) per share:
                  Basic                                                   0.50          1.18          (.21)
                  Diluted                                                 0.47          1.08          (.21)
</TABLE>

                                       42
<PAGE>

9.   INCOME TAXES

     The following is a summary of the components of the provision for income
taxes (benefit):

<TABLE>
<CAPTION>
                                                  Five Months Ended           Year Ended July 31
                                                     December 31   ---------------------------------------
                                                        2000          2000           1999          1998
                                                      ---------    ---------      ---------      ---------
               Current:
<S>                                                   <C>          <C>            <C>            <C>
                  Federal                             $      62    $     669      $     257      $  (2,916)
                  State and local                           597        1,323          1,478         2,276
                  Foreign                                 3,289        7,157          5,214          2,834
                                                      ---------    ---------      ---------      ---------
                                                          3,948        9,149          6,949          2,194

               Deferred:
                  Federal                                 4,180        1,280          7,146         (1,019)
                  State and local                            54        3,350          1,703         (1,227)
                  Foreign                                (2,088)      (2,319)           656            --
                                                      ---------    ---------      ---------      ---------
                                                          2,146        2,311          9,505         (2,246)
                                                      ---------    ---------      ---------      ---------
                                                      $   6,094    $  11,460      $  16,454      $     (52)
                                                      =========    =========      =========      =========
</TABLE>

     Income (loss) before income taxes (benefit), minority interest in income of
subsidiaries, income (loss) from unconsolidated joint ventures, preferred
dividend requirement of subsidiary and deemed dividend on preferred stock
conversion was taxed in the following jurisdictions:

<TABLE>
<CAPTION>
                                                  Five Months Ended           Year Ended July 31
                                                     December 31   ---------------------------------------
                                                        2000          2000           1999          1998
                                                      ---------    ---------      ---------      ---------
<S>                                                   <C>          <C>            <C>            <C>
               Domestic                               $  11,659    $   8,031      $  25,101      $ (10,789)
               Foreign                                    7,888       23,174         19,844         10,655
               Eliminations                                (509)        (233)        (1,644)           --
                                                      ---------    ---------      ---------      ---------
                                                      $  19,038    $  30,972      $  43,301      $    (134)
                                                      =========    =========      =========      =========
</TABLE>


     A reconciliation of income taxes at the United States federal statutory
rate to the effective income tax rate follows:

<TABLE>
<CAPTION>
                                                  Five Months Ended           Year Ended July 31
                                                     December 31     -----------------------------------
                                                        2000         2000           1999           1998
                                                        ----         ----           ----           ----
<S>                                                     <C>          <C>            <C>            <C>
               Federal statutory income tax rate        35.0%        35.0%          35.0%          35.0%
               State and local income taxes--
                net of federal tax benefit               2.2          7.9            4.8          (21.7)
               Foreign operations                       (6.8)       (10.6)          (2.3)          43.0
               Goodwill                                  2.2          2.4             .7          (13.3)
               Other items                              (0.6)         2.3            (.2)          (4.2)
                                                        ----         ----           ----           ----
               Effective income tax rate                32.0%        37.0%          38.0%          38.8%
                                                        ====         ====           ====           ====
</TABLE>

     State and local income taxes include provisions for Indiana and Michigan
which do not provide proportional benefit in loss years.

                                       43
<PAGE>

     The following is a summary of the significant components of the Company's
deferred tax assets and liabilities:

<TABLE>
<CAPTION>
                                                                                           July 31
                                                                      December 31 -----------------------
                                                                         2000         2000         1999
                                                                      ---------    ---------     ---------
               Deferred tax assets:
<S>                                                                   <C>          <C>           <C>
                  Non-recurring charges                               $   5,358    $  11,079     $   2,244
                  Employee benefits                                      10,514       10,096         9,648
                  Inventories                                             4,326        4,609         4,576
                  Warranty                                                2,418        2,625         3,350
                  Non-compete agreements                                    824          824           789
                  Alternative minimum tax credits                         3,937        3,825         5,309
                  Net operating loss carryforwards                       15,025       12,414         7,925
                  Other                                                   8,239        6,656         1,615
                                                                      ---------    ---------     ---------
               Total deferred tax assets                                 50,641       52,128        35,456
                  Valuation allowance                                    (7,779)      (7,779)       (2,507)
                                                                      ---------    ---------     ---------
               Deferred tax assets net of valuation allowance            42,862       44,349        32,949

               Deferred tax liabilities:
                  Depreciation                                          (21,280)     (20,674)      (17,633)
                  Other                                                 (15,836)     (15,557)       (4,887)
                                                                      ---------    ---------     ---------
                     Total deferred tax liabilities                     (37,116)     (36,231)      (22,520)
                                                                      ---------    ---------     ---------
                  Net deferred tax asset                              $   5,746    $   8,118     $  10,429
                                                                      =========    =========     =========
</TABLE>


     At December 31, 2000, the Company had unused Federal net operating loss
carryforwards of approximately $20,159 that expire between the years of 2018 and
2020. The Company also had unused alternative minimum tax credit carryforwards
of approximately $3,937 that may be carried forward indefinitely. Income tax
payments (refunds), including state taxes, for the five month period ended
December 31, 2000 and years ended July 31, 2000, 1999 and 1998 were $743,
$10,726, $617 and ($483), respectively.

     No provision has been made for United States federal and state or foreign
taxes that may result from future remittances of undistributed earnings of
foreign subsidiaries ($32,680 at December 31, 2000) because it is expected that
such earnings will be reinvested in these foreign operations indefinitely. It is
not practical to estimate the amount of taxes that might be payable on the
eventual remittances of such earnings.

10.  ACCUMULATED OTHER COMPREHENSIVE LOSS

     The Company's other comprehensive loss consists of unrealized net gains and
losses on the translation of the assets and liabilities of its foreign
operations, currency instruments and interest rate swaps. The before tax net
loss, related income tax benefit and accumulated balance are as follows:

<TABLE>
<CAPTION>
                                                          Foreign     Unrealized   Unrealized   Accumulated
                                                         Currency      Losses on    Losses on      Other
                                                        Translation    Currency   Interest RateComprehensive
                                                        Adjustment   Instruments      Swaps        Loss
                                                         ---------    ---------    ---------     ---------
<S>                                                      <C>          <C>          <C>           <C>
         Balance at August 1, 1997                       $  (1,752)   $     --     $     --      $  (1,752)
               Before tax loss                              (3,794)         --           --         (3,794)
               Income tax effect                            (1,472)         --           --         (1,472)
                                                         ---------    ---------    ---------     ---------
               Other comprehensive loss                     (2,322)         --           --         (2,322)
                                                         ---------    ---------    ---------     ---------
         Balance at July 31, 1998                           (4,074)         --           --         (4,074)
               Before tax loss                              (3,939)         --           --         (3,939)
               Income tax effect                            (1,497)         --           --         (1,497)
                                                         ---------    ---------    ---------     ---------
               Other comprehensive loss                     (2,442)         --           --         (2,442)
                                                         ---------    ---------    ---------     ---------
         Balance at July 31, 1999                           (6,516)         --           --         (6,516)
               Before tax loss                              (6,859)         --           --         (6,859)
               Income tax effect                            (2,538)         --           --         (2,538)
                                                         ---------    ---------    ---------     ---------
               Other comprehensive loss                     (4,321)         --           --         (4,321)
                                                         ---------    ---------    ---------     ---------
         Balance at July 31, 2000                          (10,837)         --           --        (10,837)
               Cumulative effect of accounting
                change for derivative instuments                --          241           --           241
               Before tax loss                              (2,569)      (4,561)      (1,505)       (8,635)
               Income tax effect                              (822)        (691)        (482)       (1,995)
                                                         ---------    ---------    ---------     ---------
               Other comprehensive loss                     (1,747)      (3,870)      (1,023)       (6,640)
                                                         ---------    ---------    ---------     ---------
         Balance at December 31, 2000                    $ (12,584)   $  (3,629)   $  (1,023)    $ (17,236)
                                                         =========    =========    =========     =========
</TABLE>

                                       44
<PAGE>

11. TRANSACTIONS WITH GM

     The Company and GM have entered into several transactions and agreements
related to their respective businesses. In addition to the transactions
disclosed elsewhere in the accompanying consolidated financial statements and
related notes, the Company entered into the following transactions with GM:

<TABLE>
<CAPTION>
                                                    Five Months Ended
                                                       December 31            Year Ended July 31
                                                          2000          2000         1999(a)      1998(a)
                                                       ---------     ---------    ----------    ----------
<S>                                                    <C>           <C>          <C>           <C>
               Sales                                   $ 124,596     $ 332,665    $  359,162    $  307,048
               Material purchases and
                costs for services                         2,002         4,500        34,273        52,273
</TABLE>


     (a)  Includes transactions with Delphi Automotive Systems Corporation which
          was divested by GM in fiscal 1999.

     In addition, the Company had the following balances with GM:

<TABLE>
<CAPTION>
                                                      December 31            July 31
                                                          2000          2000          1999
                                                       ---------     ---------    ----------
<S>                                                    <C>           <C>          <C>
               Trade accounts receivable               $  36,406     $  32,722    $   43,490
               Other receivables                           5,704         4,768         4,990
</TABLE>

12.  LEASE COMMITMENTS

     The Company occupies space and uses certain equipment under lease
arrangements. Rent expense was $4,064, $9,091, $7,793 and $8,207 for the five
month period ended December 31, 2000 and years ended July 31, 2000, 1999 and
1998, respectively. Rental commitments at December 31, 2000 for long-term
non-cancelable operating leases were as follows:

               Year ending 2001                      $    8,106
               Year ending 2002                           5,117
               Year ending 2003                           4,522
               Year ending 2004                           4,147
               Year ending 2005                           3,475
               Thereafter                                12,653
                                                     ----------
                                                     $   38,020
                                                     ==========

13.  COMMITMENTS AND CONTINGENCIES

     The Company is party to various legal actions and administrative
proceedings and subject to various claims arising in the ordinary course of
business, including those relating to commercial transactions, product
liability, safety, health, taxes, environmental and other matters. The Company
believes that the ultimate liability, if any, in excess of amounts already
provided for in the financial statements or covered by insurance on the
disposition of these matters will not have a material adverse effect on the
financial position, results of operations or cash flows of the Company.


14.  BUSINESS SEGMENTS AND GEOGRAPHIC AREA INFORMATION

     The Company is a global vehicular parts designer, manufacturer,
remanufacturer, marketer and distributor, and a provider of core exchange
services. Products include starter motors, alternators, engines, transmissions,
traction control systems, torque converters and fuel systems which are
principally sold or distributed to OEMs for both original equipment manufacture
and aftermarket operations, as well as to warehouse distributors and retail
automotive parts chains. It manages its business and operates in a single
reportable business segment. Because of the similar economic characteristics of
the operations, including the nature of products, production processes,
customers and methods of distribution, those operations have been aggregated
following the provisions of SFAS No. 131 for segment reporting purposes.

                                       45
<PAGE>

     The Company is a multi-national corporation with operations in many
countries, including the United States, Canada, Mexico, Brazil, Hungary, Poland,
Germany, South Korea, the United Kingdom, Ireland, Belgium, Tunisia and the
Netherlands. As a result, the Company's financial results could be significantly
affected by factors such as changes in foreign currency exchange rates or weak
economic conditions in the foreign markets in which the Company distributes its
products. The Company's operating results are exposed to changes in exchange
rates between the U.S. dollar and the South Korean Won, the Mexican Peso and
various European currencies. Exposure to variability in foreign currency
exchange rates is managed primarily through the use of natural hedges, whereby
funding obligations and assets are both denominated in the local currency. From
time to time, the Company enters into exchange agreements to manage its exposure
arising from fluctuating exchange rates related to specific transactions. Sales
are attributed to geographic locations based on the location of product
production.

<TABLE>
<CAPTION>
                                                   Five Months Ended          Year Ended July 31
                                                     December 31   ---------------------------------------
                                                        2000          2000           1999         1998
                                                     ---------     -----------    ----------    ----------
            Net sales to external customers:
<S>                                                  <C>           <C>            <C>           <C>
               United States                         $ 381,077     $   937,451    $  845,945    $  733,551
               Europe                                   27,303          62,427        46,325        23,547
               Canada                                   14,350          43,811        47,270        44,660
               Asia Pacific                             11,263          33,695         3,386           --
               Other                                     9,073          13,554        10,780        13,555
                                                     ---------     -----------    ----------    ----------
                  Total net sales                    $ 443,066     $ 1,090,938    $  953,706    $  815,313
                                                     =========     ===========    ==========    ==========

                                                                            July 31
                                                     December 31   -------------------------
                                                        2000           2000          1999
                                                     ---------     -----------    ----------
            Long-lived assets:
               United States                         $ 296,974     $   300,785    $  280,785
               Europe                                   27,148          27,015        23,960
               Canada                                   13,759          12,342        11,361
               Asia Pacific                             28,766          29,843        25,310
               Other                                    24,500          21,475        12,389
                                                     ---------     -----------    ----------
                  Total long-lived assets            $ 391,147     $   391,460    $  353,805
                                                     =========     ===========    ==========
</TABLE>

Customers that accounted for a significant portion of consolidated net sales
were as follows:

<TABLE>
<CAPTION>
                                                  Five Months Ended           Year Ended July 31
                                                     December 31   ---------------------------------------
                                                        2000           2000          1999          1998
                                                     ---------     -----------    ----------    ----------
         General Motors Corporation:
<S>                                                  <C>           <C>            <C>           <C>
                  North American OE Operations       $  93,696     $   257,684    $  241,288    $  209,695
                  Other                                 30,900          74,981       117,874        97,353
         International Truck and Engine Corporation     53,433         141,443       127,842            NA
</TABLE>

Sales to International Truck and Engine Corporation accounted for less than 10%
of consolidated net sales in fiscal 1998.

     Following is a summary of the composition by product category of the
Company's sales to external customers. Third-party sales for core exchange
services are included in the "Other" category.

<TABLE>
<CAPTION>
                                                  Five Months Ended           Year Ended July 31
                                                     December 31   ---------------------------------------
                                                        2000           2000          1999          1998
                                                     ---------     -----------    ----------    ----------
<S>                                                  <C>           <C>            <C>           <C>
               Electrical systems                    $ 337,637     $   859,045    $  793,727    $  697,448
               Powertrain/drivetrain                    77,313         194,303       149,279       110,370
               Other                                    28,116          37,590        10,700         7,495
                                                     ---------     -----------    ----------    ----------
               Total                                 $ 443,066     $ 1,090,938    $  953,706    $  815,313
                                                     =========     ===========    ==========    ==========
</TABLE>

                                       46
<PAGE>

15.  OTHER INFORMATION

Supplemental Cash Flow Information

<TABLE>
<CAPTION>
                                                    Five Months Ended         Year Ended July 31
                                                       December 31   -------------------------------------
                                                          2000           2000        1999           1998
                                                       ---------     ---------    ----------    ----------
<S>                                                    <C>           <C>          <C>           <C>
               Cash paid for interest                  $  22,636     $  46,835    $   41,502    $   33,397
               Cash paid for income taxes,
                net of refunds received                      743        10,726           617          (483)
               Detail of acquisitions:

                  Fair value of assets acquired        $     --      $  45,219    $   63,786    $   35,135
                  Liabilities assumed                        --        (15,783)      (33,398)       (6,168)
                  Goodwill recorded                          --         38,569        23,383        29,778
                  Minority interest                          --            --         (5,450)          --
                  Common stock issued                        --            --            --        (23,023)
                                                       ---------     ---------    ----------    ----------
                  Net cash paid for acquisitions             --         68,005        48,321        35,722
                  Cash acquired                              --          1,669         4,571           189
                                                       ---------     ---------    ----------    ----------
                  Total                                $     --      $  69,674    $   52,892    $   35,911
                                                       =========     =========    ==========    ==========
</TABLE>

Research and Development Costs

     The Company spent approximately $7,200, $16,300, $13,500 and $13,300 in the
five month period ended December 31, 2000 and years ended July 31, 2000, 1999
and 1998, respectively, on research and development activities. All expenditures
were Company funded.

16.  FINANCIAL INFORMATION FOR SUBSIDIARY GUARANTORS AND
     NON-GUARANTOR SUBSIDIARIES

     The Company conducts a significant portion of its business through
subsidiaries. The Senior Notes and the Senior Subordinated Notes referred to in
Note 6, Long-term Debt, are fully and unconditionally guaranteed, jointly and
severally, by certain direct and indirect wholly-owned subsidiaries (the
Subsidiary Guarantors). Certain of the Company's subsidiaries do not guarantee
the Senior Notes and the Senior Subordinated Notes (the Non-Guarantor
Subsidiaries). The claims of creditors of Non-Guarantor Subsidiaries have
priority over the rights of the Company to receive dividends or distributions
from such subsidiaries.

     Presented below is condensed consolidating financial information for the
Company, the Subsidiary Guarantors and the Non-Guarantor Subsidiaries at
December 31, 2000 and July 31, 2000 and 1999 and for the five month period ended
December 31, 2000 and the years ended July 31, 2000, 1999 and 1998.

     The equity method has been used by the Company with respect to investments
in subsidiaries. The equity method has been used by Subsidiary Guarantors with
respect to investments in Non-Guarantor Subsidiaries. Separate financial
statements for Subsidiary Guarantors are not presented.

                                       47
<PAGE>

     The following table sets forth the Guarantor and direct Non-Guarantor
Subsidiaries:

<TABLE>
<S>                                                 <C>
     Guarantor Subsidiaries                          Non-Guarantor Subsidiaries
     Delco Remy America, Inc.                        Delco Remy Hungary RT (formerly Autovill RT Ltd.)
     Nabco, Inc.                                     Power Investments Canada Ltd.
     The A&B Group, Inc.                             Remy UK Limited
     A&B Enterprises, Inc.                           Delco Remy International (Europe) GmbH
     Dalex, Inc.                                     Remy India Holdings, Inc.
     A&B Cores, Inc.                                 Remy Korea Holdings, Inc.
     R&L Tool Company, Inc.                          Alberta Ltd.
     MCA, Inc. of Mississippi                        World Wide Automotive Distributors, Inc.
     Power Investments, Inc.                         Kraftube, Inc.
     Franklin Power Products, Inc.                   Tractech (Ireland) Ltd.
     International Fuel Systems, Inc.                Central Precision Limited
     Power Investments Marine, Inc.                   Electro Diesel Rebuild BVBA
     Marine Corporation of America                   Electro-Rebuild Tunisia S.A.R.L.
     Powrbilt Products, Inc.                         Delco Remy Mexico, S. de R.L. de C.V.
     World Wide Automotive, Inc.                     Publitech, Inc.
     Ballantrae Corporation                          Delco Remy Brazil, Ltda.
     Tractech, Inc.                                  Western Reman Ltd.
     Williams Technologies, Inc.                     Engine Rebuilders Ltd.
     Western Reman, Inc.                             Reman Transport Ltd.
     Engine Master, L.P.                             Delco Remy Remanufacturing
     M & M Knopf Auto Parts, Inc.                    Delco Remy Germany GmbH
     Reman Holdings, Inc.                            Remy Componentes S. de R.L. de C.V.
     Remy International, Inc.                        Delco Remy Belgium BVBA
                                                     Magnum Power Products, LLC
                                                     Elmot-DR, Sp.z.o.o
</TABLE>

                                       48
<PAGE>

                 DELCO REMY INTERNATIONAL, INC. AND SUBSIDIARIES

<TABLE>
<CAPTION>
                                                                  Condensed Consolidating Balance Sheet
                                                                            December 31, 2000
                                               ----------------------------------------------------------------------------
                                               Delco Remy
                                              International                       Non-
                                              Inc. (Parent     Subsidiary       Guarantor
                                              Company Only)    Guarantors     Subsidiaries   Eliminations    Consolidated
                                               -----------    ------------    -----------     -----------    -----------
<S>                                            <C>            <C>             <C>             <C>            <C>
Assets:
Current assets:
   Cash and cash equivalents                   $       --     $       (256)   $    24,636     $       --     $    24,380
   Trade accounts receivable                           --          141,028         32,438             --         173,466
   Other receivables                                   --            9,886          6,319             --          16,205
   Inventories                                         --          243,410         52,465          (2,051)(c)    293,824
   Deferred income taxes                            14,256             --           2,283             --          16,539
   Other current assets                              2,667           2,694          3,548             --           8,909
                                               -----------    ------------    -----------     -----------    -----------
Total current assets                                16,923         396,762        121,689          (2,051)       533,323

Property and equipment                                  40         217,644         87,899             --         305,583
Less accumulated depreciation                           40          90,536         15,167             --         105,743
                                               -----------    ------------    -----------     -----------    -----------
Property and equipment, net                            --          127,108         72,732             --         199,840

Deferred financing costs                             6,806           1,888            --              --           8,694
Goodwill, net                                           --         146,163         23,075             --         169,238
Investment in affiliates                           515,616             --             --         (508,600)(a)      7,016
Other assets                                           770           3,087          2,502             --           6,359
                                               -----------    ------------    -----------     -----------    -----------
Total assets                                   $   540,115    $    675,008    $   219,998     $  (510,651)   $   924,470
                                               ===========    ============    ===========     ===========    ===========

Liabilities and stockholders' equity:
Current liabilities:
   Accounts payable                            $       965    $    109,727    $    45,383     $       --     $   156,075
   Intercompany accounts                            90,427         (81,466)        (8,360)           (601)(c)        --
   Accrued interest payable                          6,719             919          1,495             --           9,133
   Accrued non-recurring charges                       --            6,798            894             --           7,692
   Other liabilities and accrued expenses            5,256          20,623          7,911             --          33,790
   Current debt                                        --            1,526          6,581             --           8,107
                                               -----------    ------------    -----------     -----------    -----------
Total current liabilities                          103,367          58,127         53,904            (601)       214,797

Deferred income taxes                               12,209             --          (2,054)            --          10,155
Long-term debt, less current portion               285,000         219,266         15,018             --         519,284
Post-retirement benefits other than pensions           --           22,794            --              --          22,794
Accrued pension benefits                               --            3,751            673             --           4,424
Other non-current liabilities                        2,208             971            705             --           3,884
Minority interest in subsidiaries                      --           11,351         16,663             --          28,014

Stockholders' equity:
   Common stock:
      Class A Shares                                   182             --             --              --             182
      Class B Shares                                    63             --             --              --              63
   Paid-in capital                                 104,176             --             --              --         104,176
   Subsidiary investment                               --          266,087         94,172        (360,259)(a)        --
   Retained earnings                                34,269          92,661         57,130        (149,791)(b)     34,269
   Accumulated other comprehensive loss             (1,023)            --         (16,213)            --         (17,236)
   Stock purchase plan                                (336)            --             --              --            (336)
                                               -----------    ------------    -----------     -----------    -----------
Total stockholders' equity                         137,331         358,748        135,089        (510,050)       121,118
                                               -----------    ------------    -----------     -----------    -----------
Total liabilities and stockholders' equity     $   540,115    $    675,008    $   219,998     $  (510,651)   $   924,470
                                               ===========    ============    ===========     ===========    ===========
</TABLE>

(a)  Elimination of investments in subsidiaries.
(b)  Elimination of investments in subsidiaries' earnings.
(c)  Elimination of intercompany profit in inventory.

                                       49
<PAGE>

                 DELCO REMY INTERNATIONAL, INC. AND SUBSIDIARIES

<TABLE>
<CAPTION>
                                                             Condensed Consolidating Statement of Operations
                                                               For the Five Months Ended December 31, 2000
                                               ----------------------------------------------------------------------------
                                               Delco Remy
                                              International                       Non-
                                              Inc. (Parent     Subsidiary       Guarantor
                                              Company Only)    Guarantors     Subsidiaries   Eliminations    Consolidated
                                               -----------    ------------    -----------     -----------       --------
<S>                                            <C>            <C>             <C>             <C>               <C>
Net sales                                      $       --     $    456,628    $   171,281     $  (184,843)(a)   $443,066
Cost of goods sold                                     --          392,758        147,600        (184,843)(a)    355,515
                                               -----------    ------------    -----------     -----------       --------
Gross profit                                           --           63,870         23,681             --          87,551
Selling, general and administrative expenses         5,275          23,472         15,399             --          44,146
Amortization of goodwill and intangibles                26           2,228            371             --           2,625
                                               -----------    ------------    -----------     -----------       --------
Operating (loss) income                             (5,301)         38,170          7,911             --          40,780
Interest expense                                   (13,753)         (7,661)          (376)            --         (21,790)
Non-operating income (expense)                      (1,124)            602            570             --              48
                                               -----------    ------------    -----------     -----------       --------
(Loss) income before income tax (benefit),
 minority interest in income of
 subsidiaries, loss from
 unconsolidated joint
 ventures and equity in earnings of subsidiaries   (20,178)         31,111          8,105             --          19,038
Income taxes (benefit)                              (7,331)         12,276          1,149             --           6,094
Minority interest in income of subsidiaries            --           (1,589)        (1,189)            --          (2,778)
Loss from unconsolidated joint ventures                --              --            (467)            --            (467)
Equity in earnings of subsidiaries                  22,546             --             --          (22,546)(b)         --
                                               -----------    ------------    -----------     -----------       --------
Net income (loss)                              $     9,699    $     17,246    $     5,300     $   (22,546)      $  9,699
                                               ===========    ============    ===========     ===========       ========
</TABLE>

(a)  Elimination of intercompany sales and cost of sales.
(b)  Elimination of equity in net income (loss) from consolidated subsidiaries.

                                       50
<PAGE>

                 DELCO REMY INTERNATIONAL, INC. AND SUBSIDIARIES

<TABLE>
<CAPTION>
                                                             Condensed Consolidating Statement of Cash Flows
                                                               For the Five Months Ended December 31, 2000
                                              -----------------------------------------------------------------------------
                                               Delco Remy
                                              International                       Non-
                                              Inc. (Parent     Subsidiary       Guarantor
                                              Company Only)    Guarantors     Subsidiaries   Eliminations    Consolidated
                                              -------------    ----------     ------------   ------------    ------------
<S>                                            <C>            <C>             <C>             <C>                 <C>
Operating Activities:
Net income (loss)                              $     9,699    $     17,246    $     5,300     $   (22,546)(a)     $9,699
Adjustments to reconcile net income (loss)
 to net cash provided by (used in)
 operating activities:
Depreciation                                           --            7,255          3,723             --          10,978
Amortization                                            26           2,228            371             --           2,625
Minority interest in income of subsidiaries            --            1,589          1,189             --           2,778
Loss from unconsolidated
 joint ventures                                        --              --             467             --             467
Equity (loss) in earnings of subsidiaries          (22,546)            --             --           22,546(a)         --
Deferred income taxes-current                        1,114             --             492             --           1,606
Post-retirement benefits other than pensions           --            1,155            --              --           1,155
Accrued pension benefits                               --            3,089             49             --           3,138
Non-cash interest expense                              455             285            --              --             740
Changes in operating assets and liabilities,
 net of acquisitions:
Accounts receivable                                    --             (758)        (3,145)            --          (3,903)
Inventories                                            --          (22,513)        (3,158)            --         (25,671)
Accounts payable                                      (291)          4,032         10,390             --          14,131
Intercompany accounts                               16,998         (25,808)         8,810             --             --
Other current assets and liabilities                (3,508)         (2,467)        (3,325)            --          (9,300)
Cash payments for non-recurring charges                --          (14,103)        (2,736)            --         (16,839)
Other non-current assets and liabilities, net       (1,947)         (1,530)        (3,523)            --          (7,000)
                                               -----------    ------------    -----------     -----------         ------
Net cash provided by (used in)
 operating activities                                  --          (30,300)        14,904             --         (15,396)

Investing Activities:
Purchases of property and equipment                    --           (4,752)        (7,072)            --         (11,824)
                                               -----------    ------------    -----------     -----------         ------
Net cash used in investing activities                  --           (4,752)        (7,072)            --         (11,824)

Financing Activities:
Net borrowing under revolving line
 of credit and other                                   --           34,130          1,175             --          35,305
Distributions to minority interests                    --              --            (322)            --            (322)
                                               -----------    ------------    -----------     -----------         ------
Net cash provided by financing activities              --           34,130            853             --          34,983
Effect of exchange rate changes on  cash               --              --          (1,205)            --          (1,205)
                                               -----------    ------------    -----------     -----------         ------
Net increase (decrease) in
 cash and cash equivalents                             --             (922)         7,480             --           6,558
Cash and cash equivalents
 at beginning of year                                  --              666         17,156             --          17,822
                                               -----------    ------------    -----------     -----------         ------
Cash and cash equivalents at end of year       $       --     $       (256)   $    24,636     $       --     $    24,380
                                               ===========    ============    ===========     ===========         ======
</TABLE>

-------------
(a)  Elimination of equity in earnings of subsidiary.

                                       51
<PAGE>

                 DELCO REMY INTERNATIONAL, INC. AND SUBSIDIARIES

<TABLE>
<CAPTION>
                                                                  Condensed Consolidating Balance Sheet
                                                                              July 31, 2000
                                              -----------------------------------------------------------------------------
                                               Delco Remy
                                              International                       Non-
                                              Inc. (Parent     Subsidiary       Guarantor
                                              Company Only)    Guarantors     Subsidiaries   Eliminations    Consolidated
                                              -------------    ----------     ------------   ------------    ------------
Assets:
Current assets:
<S>                                            <C>            <C>             <C>             <C>            <C>
   Cash and cash equivalents                   $       --     $        666    $    17,156     $       --     $    17,822
   Trade accounts receivable                           --          140,270         29,293             --         169,563
   Other receivables                                   --            7,982          7,251             --          15,233
   Inventories                                         --          220,944         49,258          (2,049)(c)    268,153
   Deferred income taxes                            15,370             --           2,775             --          18,145
   Other current assets                              1,613           2,643          4,608             --           8,864
                                               -----------    ------------    -----------     -----------    -----------
Total current assets                                16,983         372,505        110,341          (2,049)       497,780

Property and equipment                                  40         212,528         85,006             --         297,574
Less accumulated depreciation                           40          81,865         13,758             --          95,663
                                               -----------    ------------    -----------     -----------    -----------
Property and equipment, net                            --          130,663         71,248             --         201,911

Deferred financing costs                             7,261           2,171            --              --           9,432
Goodwill, net                                         (185)        148,045         23,172             --         171,032
Investment in affiliates                           488,843             --             --         (483,510)(a)      5,333
Other assets                                           671             612          2,469             --           3,752
                                               -----------    ------------    -----------     -----------    -----------
Total assets                                   $   513,573    $    653,996    $   207,230     $  (485,559)   $   889,240
                                               ===========    ============    ===========     ===========    ===========

Liabilities and stockholders' equity:
Current liabilities:
   Accounts payable                            $     1,256    $    105,695    $    34,993     $       --     $   141,944
   Intercompany accounts                            73,912         (56,141)       (17,170)           (601)(c)        --
   Accrued interest payable                          9,001             132          1,725             --          10,858
   Accrued non-recurring charges                       --           21,148          3,630             --          24,778
   Other liabilities and accrued expenses            3,924          23,163         12,998             --          40,085
   Current debt                                        --            1,868          5,586             --           7,454
                                               -----------    ------------    -----------     -----------    -----------
Total current liabilities                           88,093          95,865         41,762            (601)       225,119

Deferred income taxes                                9,574             --             453             --          10,027
Long-term debt, less current portion               285,000         184,283         14,987             --         484,270
Post-retirement benefits other than pensions           --           21,639            --              --          21,639
Accrued pension benefits                               --              662            624             --           1,286
Other non-current liabilities                        2,243             985            660              (2)         3,886
Minority interest in subsidiaries                      --            9,060         16,127             --          25,187

Stockholders' equity:
   Common stock:
      Class A Shares                                   182             --             --              --             182
      Class B Shares                                    63             --             --              --              63
   Paid-in capital                                 104,176             --             --              --         104,176
   Subsidiary investment                               --          266,087         91,624        (357,711)(a)        --
   Retained earnings                                24,570          75,415         51,830        (127,245)(b)     24,570
   Accumulated other comprehensive loss                --              --         (10,837)            --         (10,837)
   Stock purchase plan                                (328)            --             --              --            (328)
                                               -----------    ------------    -----------     -----------    -----------
Total stockholders' equity                         128,663         341,502        132,617        (484,956)       117,826
                                               -----------    ------------    -----------     -----------    -----------
Total liabilities and stockholders' equity     $   513,573    $    653,996    $   207,230     $  (485,559)   $   889,240
                                               ===========    ============    ===========     ===========    ===========
</TABLE>

--------------
(a)  Elimination of investments in subsidiaries.
(b)  Elimination of investments in subsidiaries' earnings.
(c)  Elimination of intercompany profit in inventory.

                                       52
<PAGE>

                 DELCO REMY INTERNATIONAL, INC. AND SUBSIDIARIES

<TABLE>
<CAPTION>
                                                             Condensed Consolidating Statement of Operations
                                                                    For the Year Ended July 31, 2000
                                              -----------------------------------------------------------------------------
                                               Delco Remy
                                              International                       Non-
                                              Inc. (Parent     Subsidiary       Guarantor
                                              Company Only)    Guarantors     Subsidiaries   Eliminations    Consolidated
                                              -------------    ----------     ------------   ------------    ------------

<S>                                            <C>            <C>             <C>             <C>             <C>
Net sales                                      $       --     $  1,098,395    $   383,885     $  (391,342)(a) $1,090,938
Cost of goods sold                                     --          928,770        324,744        (391,342)(a)    862,172
                                               -----------    ------------    -----------     -----------    -----------
Gross profit                                           --          169,625         59,141             --         228,766
Selling, general and administrative expenses        13,922          67,152         26,977             --         108,051
Amortization of goodwill and intangibles               108           5,064            871             --           6,043
Non-recurring charge                                   --           30,133          5,089             --          35,222
                                               -----------    ------------    -----------     -----------    -----------
Operating (loss) income                            (14,030)         67,276         26,204             --          79,450
Interest expense                                   (30,259)        (16,646)        (1,861)            --         (48,766)
Non-operating income                                   --              --             288             --             288
                                               -----------    ------------    -----------     -----------    -----------
(Loss) income before income tax (benefit),
 minority interest in income of
 subsidiaries, income (loss) from
 unconsolidated joint
 ventures and equity in earnings of subsidiaries   (44,289)         50,630         24,631             --          30,972
Income taxes (benefit)                             (13,966)         20,553          4,873             --          11,460
Minority interest in income of subsidiaries            --           (3,244)        (3,498)            --          (6,742)
Loss from unconsolidated joint ventures                --              --            (352)            --            (352)
Equity in earnings of subsidiaries                  42,741             --             --          (42,741)(b)          --
                                               -----------    ------------    -----------     -----------    -----------
Net income (loss)                              $    12,418    $     26,833    $    15,908     $   (42,741)   $    12,418
                                               ===========    ============    ===========     ===========    ===========
</TABLE>
-------------
(a)  Elimination of intercompany sales and cost of sales.
(b)  Elimination of equity in net income (loss) from consolidated subsidiaries.

                                       53
<PAGE>

                 DELCO REMY INTERNATIONAL, INC. AND SUBSIDIARIES

<TABLE>
<CAPTION>
                                                             Condensed Consolidating Statement of Cash Flows
                                                                    For the Year Ended July 31, 2000
                                              -----------------------------------------------------------------------------
                                               Delco Remy
                                              International                       Non-
                                              Inc. (Parent     Subsidiary       Guarantor
                                              Company Only)    Guarantors     Subsidiaries   Eliminations    Consolidated
                                              -------------    ----------     ------------   ------------    ------------
Operating Activities:
<S>                                            <C>            <C>             <C>             <C>                      <C>
Net income (loss)                              $    12,418    $     26,833    $    15,908     $   (42,741)(a)    $12,418
Adjustments to reconcile net income (loss)
 to net cash provided by (used in)
 operating activities:
Depreciation                                           --           19,044          7,082             --          26,126
Amortization                                           108           5,064            871             --           6,043
Minority interest in income of subsidiaries            --            3,244          3,498             --           6,742
(Income) loss from unconsolidated
 joint ventures                                        --              --             352             --             352
Equity (loss) in earnings of subsidiaries          (42,741)            --             --           42,741(a)         --
Deferred income taxes-current                         (373)            --          (2,775)            --          (3,148)
Post-retirement benefits other than pensions           --              589            --              --             589
Accrued pension benefits                               --           (2,057)           624             --          (1,433)
Non-cash interest expense                            1,092             671            --              --           1,763
Changes in operating assets and liabilities,
 net of acquisitions:
Accounts receivable                                    --           (2,046)           466             --          (1,580)
Inventories                                            --          (15,245)        (2,967)            --         (18,212)
Accounts payable                                       620          11,180          4,035             --          15,835
Intercompany accounts                               75,521         (76,633)         1,112             --             --
Other current assets and liabilities                 3,904         (14,184)        (5,111)            --         (15,391)
Non-recurring charge                                   --           30,133          5,089             --          35,222
Cash payments for non-recurring charges                --           (8,230)          (670)            --          (8,900)
Other non-current assets and liabilities, net       18,619          (8,150)         2,823             --          13,292
                                               -----------    ------------    -----------     -----------    -----------
Net cash provided by (used in)
 operating activities                               69,168         (29,787)        30,337             --          69,718
                                               -----------    ------------    -----------     -----------    -----------

Investing Activities:
Acquisitions, net of cash acquired                 (69,168)            --           1,163             --         (68,005)
Purchases of property and equipment                    --          (17,365)       (21,006)            --         (38,371)
                                               -----------    ------------    -----------     -----------    -----------
Net cash used in investing activities              (69,168)        (17,365)       (19,843)            --        (106,376)
                                               -----------    ------------    -----------     -----------    -----------
Financing Activities:
Net borrowing under revolving line
 of credit and other                                   --           48,060         (7,054)            --          41,006
Distributions to minority interests                    --              --          (1,200)            --          (1,200)
                                               -----------    ------------    -----------     -----------    -----------
Net cash provided by (used in)                         --           48,060         (8,254)            --          39,806
financing activities
                                               -----------    ------------    -----------     -----------    -----------
Effect of exchange rate changes on  cash               --              --            (635)            --            (635)
                                               -----------    ------------    -----------     -----------    -----------
Net increase in cash and cash
equivalents                                            --             908           1,605             --           2,513
Cash and cash equivalents
 at beginning of year                                  --             (242)        15,551             --          15,309
                                               -----------    ------------    -----------     -----------    -----------
Cash and cash equivalents at end of year       $       --     $        666    $    17,156     $       --     $    17,822
                                               ===========    ============    ===========     ===========    ===========
</TABLE>
-------------
(a)  Elimination of equity in earnings of subsidiary.

                                       54
<PAGE>

                 DELCO REMY INTERNATIONAL, INC. AND SUBSIDIARIES

<TABLE>
<CAPTION>
                                                                  Condensed Consolidating Balance Sheet
                                                                              July 31, 1999
                                              -----------------------------------------------------------------------------
                                               Delco Remy
                                              International                       Non-
                                              Inc. (Parent     Subsidiary       Guarantor
                                              Company Only)    Guarantors     Subsidiaries   Eliminations    Consolidated
                                              -------------    ----------     ------------   ------------    ------------

Assets:
Current assets:
<S>                                            <C>            <C>             <C>             <C>            <C>
   Cash and cash equivalents                   $       --     $       (242)   $    15,551     $       --     $    15,309
   Trade accounts receivable                           --          122,957         25,031             --         147,988
   Other receivables                                   --            6,657          8,839             --          15,496
   Inventories                                         --          193,264         40,543          (1,642)(c)    232,165
   Deferred income taxes                               --           14,997       --                   --          14,997
   Other current assets                                --            2,125            778             --           2,903
                                               -----------    ------------    -----------     -----------    -----------
Total current assets                                   --          339,758         90,742          (1,642)       428,858

Property and equipment                                  40         202,462         56,225             --         258,727
Less accumulated depreciation                           40          55,664          7,828             --          63,532
                                               -----------    ------------    -----------     -----------    -----------
Property and equipment, net                            --          146,798         48,397             --         195,195

Deferred financing costs                             8,352           2,840            --              --          11,192
Goodwill, net                                          --          116,710         20,719             --         137,429
Investment in affiliates                           381,250              14              5        (376,513)(a)      4,756
Other assets                                         2,411             858          1,964             --           5,233
                                               -----------    ------------    -----------     -----------    -----------
Total assets                                   $   392,013    $    606,978    $   161,827     $  (378,155)   $   782,663
                                               ===========    ============    ===========     ===========    ===========

Liabilities and stockholders' equity:
Current liabilities:
   Accounts payable                            $       636    $     90,185    $    28,518     $       --     $   119,339
   Intercompany accounts                           (19,626)         44,513        (24,286)           (601)(c)       --
   Accrued interest payable                          9,001           2,592             10             --          11,603
   Accrued non-recurring charges                       --            5,866            --              --           5,866
   Other liabilities and accrued expenses           (1,250)         27,622         10,733             --          37,105
   Current debt                                        --            1,227         11,369             --          12,596
                                               -----------    ------------    -----------     -----------    -----------
Total current liabilities                          (11,239)        172,005         26,344            (601)       186,509

Deferred income taxes                                  --            4,560              8             --           4,568
Long-term debt, less current portion               285,000         136,867         13,064             --         434,931
Post-retirement benefits other than pensions           --           21,050            --              --          21,050
Accrued pension benefits                               --            2,719            --              --           2,719
Other non-current liabilities                        2,216           1,329            --              --           3,545
Minority interest in subsidiaries                      --           10,663          9,158             --          19,821

Stockholders' equity:
   Common stock:
      Class A Shares                                   182             --             --              --             182
      Class B Shares                                    63             --             --              --              63
   Paid-in capital                                 104,176             --             --              --         104,176
   Subsidiary investment                               --          209,203         83,847        (293,050)(a)       --
   Retained earnings                                12,152          48,582         35,922         (84,504)(b)     12,152
   Accumulated other comprehensive loss                --              --          (6,516)            --          (6,516)
   Stock purchase plan                                (537)            --             --              --            (537)
                                               -----------    ------------    -----------     -----------    -----------
Total stockholders' equity                         116,036         257,785        113,253        (377,554)       109,520
                                               -----------    ------------    -----------     -----------    -----------
Total liabilities and stockholders' equity     $   392,013    $    606,978    $   161,827     $  (378,155)   $   782,663
                                               ===========    ============    ===========     ===========    ===========
</TABLE>
------------
(a) Elimination of investments in subsidiaries.
(b) Elimination of investments in subsidiaries' earnings.
(c) Elimination of intercompany profit in inventory.

                                       55
<PAGE>

                 DELCO REMY INTERNATIONAL, INC. AND SUBSIDIARIES

<TABLE>
<CAPTION>
                                                             Condensed Consolidating Statement of Operations
                                                                    For the Year Ended July 31, 1999
                                              ----------------------------------------------------------------------------
                                               Delco Remy
                                              International                       Non-
                                              Inc. (Parent     Subsidiary       Guarantor
                                              Company Only)    Guarantors     Subsidiaries   Eliminations    Consolidated
                                              -------------    ----------     ------------   ------------    ------------
<S>                                            <C>            <C>             <C>             <C>               <C>
Net sales                                      $       --     $    953,652    $   266,447     $  (266,393)(a)   $953,706
Cost of goods sold                                     --          811,669        223,982        (264,749)(a)    770,902
                                               -----------    ------------    -----------     -----------    -----------
Gross profit                                           --          141,983         42,465          (1,644)(c)    182,804
Selling, general and administrative expenses        11,241          58,242         19,312             --          88,795
Amortization of goodwill and intangibles                 5           4,680            518             --           5,203
                                               -----------    ------------    -----------     -----------    -----------
Operating (loss) income                            (11,246)         79,061         22,635          (1,644)        88,806
Interest expense                                   (27,693)        (16,390)        (1,422)            --         (45,505)
                                               -----------    ------------    -----------     -----------    -----------
(Loss) income before income tax (benefit),
 minority interest in income of
 subsidiaries, income from
 unconsolidated joint ventures
 and equity in earnings of subsidiaries            (38,939)         62,671         21,213          (1,644)        43,301
Income taxes (benefit)                              (4,528)         15,584          5,997            (599)(c)     16,454
Minority interest in income of subsidiaries            --           (2,898)        (1,023)            --          (3,921)
Income from unconsolidated joint ventures              --              --           5,420             --           5,420
Equity in earnings of subsidiaries                  62,757             --             --          (62,757)(b)        --
                                               -----------    ------------    -----------     -----------    -----------
Net income (loss)                              $    28,346    $     44,189    $    19,613     $   (63,802)   $    28,346
                                               ===========    ============    ===========     ===========    ===========
</TABLE>

------------
(a) Elimination of intercompany sales and cost of sales.
(b) Elimination of equity in net income (loss) from consolidated subsidiaries.
(c) Elimination of intercompany profit in inventory.

                                       56
<PAGE>

                 DELCO REMY INTERNATIONAL, INC. AND SUBSIDIARIES

<TABLE>
<CAPTION>
                                                             Condensed Consolidating Statement of Cash Flows
                                                                    For the Year Ended July 31, 1999
                                              ----------------------------------------------------------------------------
                                               Delco Remy
                                              International                       Non-
                                              Inc. (Parent     Subsidiary       Guarantor
                                              Company Only)    Guarantors     Subsidiaries   Eliminations    Consolidated
                                              -------------    ----------     ------------   ------------    ------------
Operating Activities:
<S>                                            <C>            <C>             <C>             <C>                <C>
Net income (loss)                              $    28,346    $     44,189    $    19,613     $   (63,802)(a)    $28,346
Adjustments to reconcile net income (loss)
 to net cash provided by (used in)
 operating activities:
Depreciation                                            20          15,010          3,328             --          18,358
Amortization                                             5           4,680            518             --           5,203
Minority interest in income of subsidiaries            --            2,898          1,023             --           3,921
Income from unconsolidated joint ventures              --              --          (5,420)            --          (5,420)
Equity (loss) in earnings of subsidiaries          (62,757)            --             --           62,757(a)         --
Deferred income taxes-current                        6,428             228            --              --           6,656
Post-retirement benefits other than pensions           --            4,555            --              --           4,555
Accrued pension benefits                               --           (1,909)           --              --          (1,909)
Non-cash interest expense                              --            1,648            --              --           1,648
Changes in operating assets and liabilities,
 net of acquisitions:
Accounts receivable                                    --           (2,634)         7,255             --           4,621
Inventories                                            --          (13,500)        (5,849)          1,644(b)     (17,705)
Accounts payable                                       506           6,479          6,649             --          13,634
Intercompany accounts                               48,638         (38,324)        (9,715)           (599)(b)        --
Other current assets and liabilities                (4,001)         (1,662)          (982)            --          (6,645)
Cash payments for non-recurring charges                --          (14,941)           --              --         (14,941)
Other non-current assets and liabilities, net       27,877         (19,975)        (5,138)            --           2,764
                                               -----------    ------------    -----------     ----------     -----------
Net cash provided by (used in)
 operating activities                               45,062         (13,258)        11,282             --          43,086

Investing Activities:
Acquisitions, net of cash acquired                 (45,042)            --          (3,279)            --         (48,321)
Purchase of property and equipment                     (20)        (19,267)        (5,779)            --         (25,066)
                                               ----------     ------------    -----------     ----------     -----------
Net cash used in investing activities              (45,062)        (19,267)        (9,058)            --         (73,387)

Financing Activities:
Net borrowing under revolving line of
 credit and other                                      --           32,158          5,890             --         38,048
                                               ----------     ------------    -----------     ----------     -----------
Net cash provided by financing activities              --           32,158          5,890             --          38,048
Effect of exchange rate changes on cash                --              --            (551)            --            (551)
                                               ----------     ------------    -----------     ----------     -----------
Net increase (decrease) in cash and
 cash equivalents                                      --             (367)         7,563             --           7,196
Cash and cash equivalents at
 beginning of year                                     --              125          7,988             --           8,113
                                               ----------     ------------    -----------     ----------     -----------
Cash and cash equivalents at end of year       $       --     $       (242)   $    15,551     $       --     $    15,309
                                               ==========     ============    ===========     ==========     ===========
</TABLE>
------------
(a) Elimination of equity in earnings of subsidiary.
(b) Elimination of intercompany profit in inventory.

                                       57
<PAGE>

                 DELCO REMY INTERNATIONAL, INC. AND SUBSIDIARIES

<TABLE>
<CAPTION>
                                                             Condensed Consolidating Statement of Operations
                                                                              July 31, 1998
                                              ----------------------------------------------------------------------------
                                               Delco Remy
                                              International                       Non-
                                              Inc. (Parent     Subsidiary       Guarantor
                                              Company Only)    Guarantors     Subsidiaries   Eliminations    Consolidated
                                              -------------    ----------     ------------   ------------    ------------
<S>                                            <C>            <C>             <C>             <C>               <C>
Net sales                                      $       --     $    833,952    $   138,016     $  (156,655)(a)   $815,313
Cost of goods sold                                     --          708,334        116,119        (156,655)(a)    667,798
                                               -----------    ------------    -----------     -----------    -----------
Gross profit                                           --          125,618         21,897             --         147,515
Selling, general and administrative expenses           175          67,362          9,400             --          76,937
Amortization of goodwill and intangibles               191           3,088            199             --           3,478
Non-recurring charge                                   --           26,515            --              --          26,515
                                               -----------    ------------    -----------     -----------    -----------
Operating (loss) income                               (366)         28,653         12,298             --          40,585

Interest expense                                   (24,911)        (15,179)          (201)             --        (40,291)
Non-operating expense                                  --              --            (428)            --            (428)
                                               -----------    ------------    -----------     -----------    -----------
(Loss) income before income tax (benefit),
 minority interest in income of
 subsidiaries, equity in earnings of
 subsidiaries, income from unconsolidated
 joint ventures, preferred dividend
 requirement of subsidiary and deemed
 dividend on preferred stock                       (25,277)         13,474         11,669             --            (134)
Income taxes (benefit)                              (9,415)          6,440          2,923             --             (52)
Minority interest in income of subsidiaries            --           (2,027)          (362)            --          (2,389)
Equity in earnings of subsidiaries                  11,842             --             --          (11,842)(b)        --
Income from unconsolidated joint ventures              --              --           2,568             --           2,568
Preferred dividend requirement of subsidiary           --              --             --             (645)(c)       (645)
Deemed dividend on preferred
 stock conversion                                      --              --             --           (1,639)        (1,639)
                                               -----------    ------------    -----------     -----------    -----------
(Loss) income from continuing operations            (4,020)          5,007         10,952         (14,126)        (2,187)
Extraordinary item:
Write-off of debt issuance costs (net of
 applicable income tax benefit)                        --           (1,833)           --              --          (1,833)
                                               -----------    ------------    -----------     -----------    -----------
Net (loss) income                              $    (4,020)   $      3,174    $    10,952     $   (14,126)   $    (4,020)
                                               ===========    ============    ===========     ===========    ===========
</TABLE>
-------------
(a)  Elimination of intercompany sales and cost of sales.
(b)  Elimination of equity in net income (loss) from consolidated subsidiaries.
(c)  Recording of preferred dividend requirement of subsidiary.

                                       58
<PAGE>

                 DELCO REMY INTERNATIONAL, INC. AND SUBSIDIARIES

<TABLE>
<CAPTION>
                                                                        Condensed Consolidating Statement of Cash Flows
                                                                                For the Year Ended July 31, 1998
                                                       --------------------------------------------------------------------------
                                                        Delco Remy
                                                       International                     Non-
                                                       Inc. (Parent    Subsidiary     Guarantor
                                                       Company Only)   Guarantors    Subsidiaries    Eliminations    Consolidated
                                                       -------------   ----------    ------------    ------------    ------------
Operating Activities:
<S>                                                   <C>             <C>             <C>             <C>                <C>
Net income (loss)                                     $  (4,020)      $   3,174       $  10,952       $ (14,126)(a)      $  (4,020)
Extraordinary item                                           --           2,095              --              --              2,095
Adjustments to reconcile net income
 (loss) to net cash provided by
 (used in) operating activities:
Depreciation                                                  7          12,634             950              --             13,591
Amortization                                                191           3,088             199              --              3,478
Minority interest in income of subsidiaries                  --           2,027             362              --              2,389
Income from unconsolidated joint ventures                    --              --          (2,568)             --             (2,568)
Equity in earnings of subsidiary                        (11,842)             --              --          11,842(a)              --
Deferred income taxes-current                           (10,325)         12,012              26              --              1,713
Post-retirement benefits other than pensions                 --           3,818              --              --              3,818
Accrued pension benefits                                     --              86              --              --                 86
Non-cash interest expense                                    --           2,387              --              --              2,387
Deemed dividend requirement of subsidiary                    --              --              --           1,639              1,639
Preferred dividend requirement of subsidiary                 --              --              --             645                645
Changes in operating assets and liabilities,
 net of acquisitions:
Accounts receivable                                          --          (4,136)         (4,296)             --             (8,432)
Inventories                                                  --         (15,428)         (1,972)             --            (17,400)
Accounts payable                                            (65)        (12,621)          5,113              --             (7,573)
Intercompany accounts                                   (98,447)        113,029         (14,582)             --                 --
Other current assets and liabilities                     (6,283)          3,951          (2,556)             --             (4,888)
Non-recurring charge                                         --          26,515              --              --             26,515
Cash payments for non-recurring charges                      --         (19,204)             --              --            (19,204)
Other non-current assets and liabilities, net            (9,914)         (6,912)         11,249              --             (5,577)
                                                     ----------       ---------       ---------       ---------          ---------
Net cash (used in) provided by
 operating activities                                  (140,698)        126,515           2,877              --            (11,306)

Investing Activities:
Acquisitions, net of cash acquired                      (34,358)             --          (1,364)             --            (35,722)
Purchase of property and equipment                           --         (22,545)         (1,645)             --            (24,190)
Investment in joint ventures                             (9,355)             --              --              --             (9,355)
                                                     ----------       ---------       ---------       ---------          ---------
Net cash used in
 investing activities                                   (43,713)        (22,545)         (3,009)             --            (69,267)

Financing Activities:
Proceeds from initial public offering                    51,336              --              --              --             51,336
Proceeds from issuances of long-term debt               141,375              --              --              --            141,375
Payments on long-term debt                               (8,300)       (137,486)             --              --           (145,786)
Net borrowing under revolving line of
 credit and other                                            --          32,137              61              --             32,198
                                                     ----------       ---------       ---------       ---------          ---------
Net cash provided by (used in)
 financing activities                                   184,411        (105,349)             61              --             79,123
Effect of exchange rate changes on  cash                     --              --            (487)             --               (487)
                                                     ----------       ---------       ---------       ---------          ---------
Net decrease in cash and cash equivalents                    --          (1,379)           (558)             --             (1,937)
Cash and cash equivalents at beginning of year               --           1,504           8,546              --             10,050
                                                     ----------       ---------       ---------       ---------          ---------
Cash and cash equivalents at end of year             $       --       $     125       $   7,988       $      --          $   8,113
                                                     ==========       =========       =========       =========          =========
</TABLE>
-----------------
(a)      Elimination of equity in earnings of subsidiary.

                                       59
<PAGE>

17.  QUARTERLY FINANCIAL INFORMATION (UNAUDITED)

<TABLE>
<CAPTION>
                                                   Two Months   Three Months   Five Months
                                                      Ended         Ended         Ended
Transition Period Ended:                             9/30/00      12/31/00      12/31/00
                                                   ---------     ----------     ---------
<S>                                                <C>           <C>            <C>
Net sales                                          $ 183,210     $  259,856     $ 443,066
Gross profit                                          32,749         54,802        87,551
Net income                                             1,325          8,374         9,699
Basic earnings per common share                          .05            .35           .40
Diluted earnings per common share                        .05            .32           .37


<CAPTION>
Quarter Ended:                                      10/31/99       1/31/00       4/30/00        7/31/00      Total Year
                                                   ---------     ----------     ---------     ---------      -----------
<S>                                                <C>           <C>            <C>           <C>            <C>
Net sales                                          $ 277,189     $  260,037     $ 274,861     $ 278,851      $ 1,090,938
Gross profit                                          56,471         52,826        60,602        58,867          228,766
Net income (loss)                                      7,974          6,907        10,199       (12,662)          12,418
Basic earnings (loss) per common share                   .33            .29           .42          (.52)             .51
Diluted earnings (loss) per common share                 .31            .27           .39          (.52)             .48


<CAPTION>
Quarter Ended:                                      10/31/98       1/31/99       4/30/99        7/31/99      Total Year
                                                   ---------     ----------     ---------     ---------      -----------
<S>                                                <C>           <C>            <C>           <C>            <C>
Net sales                                          $ 232,785     $  222,324     $ 248,826     $ 249,771      $   953,706
Gross profit                                          39,576         43,824        49,443        49,961          182,804
Net income                                             5,388          5,856         8,174         8,928           28,346
Basic earnings per common share                          .23            .25           .34           .37             1.19
Diluted earnings per common share                        .21            .23           .32           .34             1.09
</TABLE>

18.  SUBSEQUENT EVENTS

     On January 11, 2001, Citicorp Venture Capital Ltd. ("CVC"), through its
affiliates Court Square and DRI Acquisition LLC ("DRI Acquisition"), a Delaware
limited liability company (together the "CVC Group") commenced an initial tender
offer to purchase the Company's Class A common shares not then owned directly or
indirectly by CVC and subsequently merge DRI Acquisition with and into the
Company (the "Merger"). As of December 31, 2000, CVC and its affiliates owned
approximately 53% of the Company's combined outstanding Class A and Class B
common stock. The initial tender offer price was $8.00 cash per share.

     On February 7, 2001, the Company, Court Square and DRI Acquisition signed a
Merger Agreement that provided for the definitive terms of the Merger and an
increase in the purchase price to $9.50 cash per share.

     On March 14, 2001, the Company entered into a Securities Transfer,
Recapitalization and Holders Agreement (the "Securities Holders Agreement")
among the Company, the CVC Group and certain of the Company's management and
directors. As a result of the Securities Holders Agreement, the CVC Group owned
greater than 90% of the Company's common stock.

     On March 14, 2001 and after completion of the transactions contemplated by
the Securities Holders Agreement, the Merger was consummated and the Company
became the surviving corporation in the Merger. Upon the consummation of the
Merger, each outstanding share of the Company's Class A common stock (other than
shares of Class A common stock held by the CVC Group or held in the treasury of
the Company and shares of Class A common stock as to which dissenters' rights
are perfected) has been converted into the right to receive $9.50 cash per
share. As a result of the Merger, the Company became a subsidiary of Court
Square.

     Effective March 15, 2001, the Company's common stock, which had up to this
date traded on the New York Stock Exchange under the ticker symbol "RMY," was
delisted.

                                       60
<PAGE>

     Pursuant to the above transactions, the stock purchase plan, warrants and
stock option plans described in Note 8 were canceled.

     As of March 15, 2001, under the Amended and Restated Certificate of
Incorporation and as a result of the Securities Holders Agreement, the
authorized capital stock of the Company consisted of (i) 1,000 shares of Class A
Common Stock (par value $.001), of which 1,000 were issued and outstanding, (ii)
6,000,000 shares of Class B Common Stock (par value $.001), of which 350,187.63
shares were issued and outstanding, (iii) 6,000,000 shares of Class C Common
Stock (par value $.001), of which 2,019,387.42 shares were issued and
outstanding and (iv) 3,500,000 shares of 12% Series A Cumulative compounding
Preferred Stock (par value $.01), of which 2,092,549.91 shares were issued and
outstanding. The Class A Common Stock and Class B Common Stock are voting stock.

     The Series A Preferred Stock has a stated value of $100 per share and will
be entitled to semi-annual dividends commencing September 15, 2001, when, as and
if declared, which dividends are cumulative, whether or not earned or declared,
and accrue at a rate of 12%, compounding annually.

     The Company may not pay any dividend upon, or redeem or otherwise acquire
shares of capital stock junior to the preferred stock (including the Company's
common stock), except for dividends payable in junior stock, unless all
cumulative dividends on the preferred stock have been paid in full. Upon
liquidation, dissolution or winding up of the Company, holders of preferred
stock are entitled to receive out of the Company's legally available assets,
before any amount shall be paid to holders of junior stock, an amount equal to
$100 per share of preferred stock, plus all accrued and unpaid dividends to the
date of final distribution. If such available assets are insufficient to pay the
holders of the outstanding shares of preferred stock in full, such assets, or
the proceeds from the sale of the assets, will be distributed ratably among the
holders of the preferred stock. The preferred stock is not mandatorily
redeemable by the Company prior to April 16, 2021. The Company anticipates that
the dividends on the preferred stock will accrue but not be paid. The ability to
pay cash dividends, and to redeem the preferred stock, is subject to
restrictions contained in the Company's credit facility and the indentures for
our outstanding notes.

     These transactions did not constitute a "change of control" as referenced
in the description of the Senior Subordinated Notes and Senior Notes (see Note
6).


ITEM 9 DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE

     There were no disagreements with the independent accountants.

                                       61
<PAGE>

                                    PART III

ITEM 10 DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

Harold K. Sperlich, Chairman of the Board of Directors. Mr. Sperlich has been
Chairman of the Board of Directors since the Company's inception in 1994. Since
retiring from Chrysler Corporation in 1988, having served as its President, Mr.
Sperlich has served as a consultant to the automotive industry. Before joining
Chrysler in 1977, Mr. Sperlich held several senior administrative and operating
posts with Ford Motor Company. Age: 71

Thomas J. Snyder, President, Chief Executive Officer and Director. Mr Snyder was
elected Chief Executive Officer effective January 1, 2000. He was elected
President, Chief Operating Officer and Director when the Company was founded in
1994. From 1973 to 1994, he held a variety of managerial and executive positions
with the Delco Remy Division of General Motors Corporation. He is a member of
the Board of the Indiana Chamber of Commerce and of Saint John's Health Systems.
He is a member of the Board of Visitors of Hudson Institute and of Indiana
University's Kelley School of Business in Indianapolis. Age: 56

E.H. Billig, Vice Chairman of the Board of Directors. Mr. Billig has been Vice
Chairman of the Board of Directors since the Company's inception in 1994. Mr.
Billig has been Chairman of the Board of MSX International, Inc. since 1997,
where he was also, until January 2000, Chief Executive Officer. He was formerly
President and Chief Operating Officer of MascoTech, Inc. He is also a director
of Titan Wheel International, Inc. Age: 73

Richard M. Cashin, Jr., Director. Mr. Cashin has been a director since the
Company's inception in 1994. Mr. Cashin was President from 1994 to April 2000
and a Managing Director for more than five years of CVC. Since April, he is a
partner of Cashin Capital Partners, a private equity investment firm. In
addition, Mr. Cashin serves as a director of Lifestyle Furnishings International
Ltd., Fairchild Semiconductor Corporation, Freedom Forge, Euromax International,
Plc., Hoover Group, Inc., Gerber Childrenswear Inc., JAC Holdings, GVC Holdings,
MSX International, Inc. Titan Wheel International, Inc., and Flender AG. Age: 47

Michael A. Delaney, Director. Mr. Delaney has been a director since the
Company's inception in 1994. Mr. Delaney has been a Managing Director of CVC
since 1997 and a Vice President for more than the past five years. Mr. Delaney
is Vice President and Managing Director of Court Square. Mr. Delaney is also a
director of GVC Holdings, JAC Holdings, SC Processing, Inc., MSX International,
Inc., International Knife and Saw, Inc., Great Lakes Dredge and Dock
Corporation, Trianon Industries Inc., ChipPac Inc. and Strategic Industries Inc.
Age: 46

James R. Gerrity, Director. Mr. Gerrity has been a director since the Company's
inception in 1994. From 1986 to 1993, Mr. Gerrity was President and a director
of Dyneer Corporation. Mr. Gerrity currently is a director of Wescor Graphics,
Inc., Ballantrae Corporation and Flender AG. Age: 59

Joseph M. Silvestri, Director. Mr. Silvestri has been a director since 2001. Mr.
Silvestri has been a Vice President of CVC for over five years. Mr. Silvestri is
also Vice President of Court Square. Mr. Silvestri is also a director of Triumph
Group, Euramax International, MacDermid, and ISG Resources. Age: 39

Robert J. Schultz, Director. Mr. Schultz became a director in 1997. Mr. Schultz
retired as Vice Chairman and a member of the Board of Directors of General
Motors Corporation ("GM") in 1993. Mr. Schultz joined GM in 1955 and served as
General Manger of GM's Delco Electronics Division and Group Executive of
Chevrolet-Pontiac-GM of Canada. Mr. Schultz is also a director of MCT
Corporation, and was Chairman of the Board of OEA, Inc. until its sale earlier
this year. He is also a member of the Board of Trustees of California Institute
of Technology. Age: 70

J. Timothy Gargaro, Senior Vice President and Chief Financial Officer. Mr.
Gargaro joined Delco Remy in May 2000 from Lear Corporation. At Lear since 1993,
Mr. Gargaro held several senior level finance positions within the organization.
He served as Vice President of Finance for Lear's Ford and Chrysler divisions
and Chief Financial Officer of European Operations in Frankfurt, Germany. Prior
to Lear, he was the Chief Financial Officer of Ring Screw Works since 1989.
Age: 46

Joseph P. Felicelli, Group Vice President, Aftermarket. Mr. Felicelli has been
Group Vice President since September 1997. Prior to joining the Company, Mr.
Felicelli served in various management positions for Cooper Industries. Age: 54

Susan E. Goldy, Esquire, Senior Vice President and General Counsel. Ms. Goldy
has been Senior Vice President and General Counsel since February 2000. Prior to
that, she had been Vice President and General Counsel since 1997. Before joining
the Company, she was a partner in the law firm of Dechert. Age: 46

                                       62
<PAGE>

his or her average compensation in the three full calendar years immediately
preceding the termination of employment) and continuation of medical, dental and
life insurance benefits for a period of one year after the termination of
employment with the Company.

   Payments and other benefits received by Mr. Snyder will be subject to
gross-up tax treatment so that the Company will compensate Mr. Snyder for any
excise taxes applicable to payments and other benefits, including the gross-up
payment, received by him upon a change of control. Payments and other benefits
received by the other eligible executives will be subject to cut-back treatment
so that any payments or other benefits to be received by any of them will be
reduced to a level which eliminates any excise taxes. Under some circumstances,
the present value of the payments and other benefits to be provided to the
executives in connection with a change of control will not be deductible by the
Company.

Amendments to Benefit Plans

   As a condition to the execution of the change of control agreements, the
Company required the applicable executive officers to agree to amendments to the
Company's benefit plans. The Company amended the definition of "Change in
Control" in the Delco Remy International, Inc. Supplemental Executive Retirement
Plan (the "Executive Retirement Plan") to conform to the definition contained in
the change of control agreements. In addition, the Company amended the Executive
Retirement Plan to provide that, upon a change in control, the Company will not
be required to place any funds in trust unless the board of directors determines
in good faith that the change in control or any related or contemplated
financing transaction will impair in any material respect the financial
condition or creditworthiness of the Company or any other surviving successor or
entity. The Company further amended the Executive Retirement Plan to remove the
provision providing for accelerated vesting of benefits upon a change in
control. All affected persons consented to the amendments.

Split-Dollar Insurance Agreements

   The Company entered into Collateral Assignment Split-Dollar Insurance
Agreements, effective as of August 1, 2000, with certain key management
employees. The employees own the life insurance policies. However, they have
assigned the policies to the Company as security for the repayment of premiums
paid by the Company. The Company's interest in the cash value of the policy is
equal to the premium paid by the Company, and the employees have a remaining
interest in the cash value. If an employee dies while the collateral assignment
is in place, the Company has a right to receive a portion of the death benefit
equal to the amount of the premiums previously paid by the Company, with any
excess payable to designated beneficiaries of the employee. Under the
agreements, the employee is provided with life insurance protection under a
universal life insurance product. The collateral assignment will terminate on
the first to occur of the following events:

  .  total cessation of the business;

  .  bankruptcy, receivership or dissolution of the Company;

  .  surrender or cancellation of the policy by the employee;

  .  employee entering into competition with the Company or one of its
     affiliates;

  .  the delivery by the employee of a written notice terminating the
     agreement;

  .  death of the employee;

  .  termination of the employee's employment with the Company for cause; or

  .  as of the date the employee turns 65.

Upon the occurrence of any of these events other than death of an employee, the
employee has an option to tender an amount equal to the amount of the premiums
paid by the Company under the agreements, and upon receipt of the repayment the
Company will release the assignment of the policy by the employee. Messrs
Snyder, Gargaro, Felicelli, English and Stanley and Ms. Goldy are parties to the
agreements.

   As a condition to execution of the change of control agreements, the Company
required the applicable executives to agree to amend the agreements to conform
the definition of change in control to the definition included in the change of
control agreements. The Company also amended the agreements to provide that the
Company's obligations to place substantial sums in trust for the benefit of the
beneficiaries in connection with a change in control will be triggered only if
the board of directors determines in good faith that the change in control or
any related or contemplated financing transaction will impair in any material
respect the financial condition or creditworthiness of the Company or any other
surviving or successor entity.

Employment Agreement

   The Company entered into an employment agreement with Mr. Snyder which
provides for his employment until July 2001. Mr. Snyder's agreement will
automatically extend for successive additional 12-month periods after July 2001
until notice by either the Company or Mr. Snyder. Mr. Snyder receives an annual
base salary of $350,000, subject to merit increases as determined by the board
of directors, plus annual performance bonuses as determined by the board of
directors. The agreement provides that Mr. Snyder may not engage in any business
competitive with the Company while employed by the Company and for a period of
one year thereafter.

Director Compensation

   Mr. Sperlich received $110,625 in directors fees during the five-month
transition period ending December 31, 2000 for services related to special
<PAGE>

ITEM 12     SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

        The following table sets forth as of March 14, 2001 with respect to
shares of each class of common stock beneficially owned by (i) each person or
group that is known to the Company to be the beneficial owner of more than 5% of
each class of outstanding common stock, (ii) each director and named executive
officer of the Company and (iii) all directors and executive officers of the
Company as a group.

<TABLE>
<CAPTION>
                                                  Number and Percent of Shares
                          -----------------------------------------------------------------------------------
                            Preferred Stock       Class A Stock(1)  Class B Stock(1)       Class C Stock(1)
                          ----------------------- ---------------- --------------------- --------------------
Name of Beneficial Owner     Number       Percent  Number  Percent   Number      Percent    Number    Percent
------------------------  ------------    ------- -------- ------- ----------    ------- ------------ -------
<S>                       <C>             <C>     <C>      <C>     <C>           <C>     <C>          <C>
Court Square Capital      1,867,493.24(3)  89.24% 1,000.00   100%  205,037.78(3)   58.5% 2,019,387.42   100%
 Limited(2).............
 399 Park Avenue
 New York, New York
 10043
DRI Group LLC(4)........    198,136.02      9.47%      --    --    214,357.68     61.21%          --    --
 c/o Court Square
 Capital Limited
 399 Park Avenue
 New York, New York
 10043
World Equity Partners,      144,725.44(5)   6.47%      --    --    156,574.31(5)  30.90%          --    --
 L.P. ..................
 399 Park Avenue
 New York, NY 10043
Harold K. Sperlich......           --        --        --    --           --        --            --    --
Thomas J. Snyder(6).....      9,174.56      0.44%      --    --     51,425.69     14.68%          --    --
J. Timothy Gargaro......           --        --        --    --           --        --            --    --
Joseph P. Felicelli.....      1,257.73      0.06%      --    --     13,465.97      3.85%          --    --
Susan E. Goldy..........      1,921.06      0.09%      --    --     14,078.34      4.02%          --    --
Roderick English........      2,618.84      0.13%      --    --     14,833.25      4.24%          --    --
Patrick C. Mobouck......        327.36      0.02%      --    --     13,354.16      3.81%          --    --
Richard Stanley.........      5,728.72      0.27%      --    --     19,697.73      5.62%          --    --
E.H. Billig.............           --        --        --    --           --        --            --    --
Richard M. Cashin,
 Jr.(7).................      8,614.61      0.41%      --    --      9,319.90      2.66%          --    --
Michael A. Delaney......           --        --        --    --           --        --            --    --
James R. Gerrity(8).....      4,307.30      0.21%      --    --      4,659.94      1.33%          --    --
Robert J. Schultz.......           --        --        --    --           --        --            --    --
Joseph M. Silvestri.....           --        --        --    --           --        --            --    --
All directors and
 executive officers as a
 group (9 persons)......     35,535.27      1.70%      --    --    145,149.84     41.45%          --    --
</TABLE>

---------------------
(1)  The original holders of the voting Class A Common Stock are entitled to a
     number of votes equal to 51% of the total number of votes entitled to be
     cast by the holders collectively owning all of the Class A Common Stock
     and the Class B Common Stock. The holders of Class B Common Stock are
     entitled to one vote for each share held of record on all matters
     submitted to a vote of the stockholders. Except as required by law, the
     holders of Class C Common Stock have no voting rights. The Class A Common
     is convertible into an equal number of shares of Class B Common Stock, the
     Class B Common Stock is convertible into an equal number of shares of
     Class C Common Stock and the Class C Common Stock is convertible into an
     equal number of shares of Class B Common Stock.
(2)  Court Square is a Delaware corporation principally engaged in the business
     of making leveraged acquisitions. Court Square is owned by Citicorp
     Banking Corporation, a Delaware corporation. Citicorp, a Delaware
     corporation, owns all of the outstanding capital stock of Citicorp Banking
     Corporation. Citigroup Holdings Company, a Delaware corporation, owns all
     of the outstanding common stock of Citicorp. Citigroup Inc., a Delaware
     corporation, or Citigroup, owns all the outstanding common stock of
     Citigroup Holdings Company.
(3)  All shares of Class B Common Stock and 189,521.41 shares of preferred
     stock reported for Court Square above are held by DRI Group. Court Square
     may be deemed to beneficially own these shares as a result of its
     affiliation with DRI Group. Court Square disclaims beneficial ownership of
     all shares held by DRI Group, except for those shares reported by Court
     Square above.
(4)  DRI Group is a Delaware limited liability company owned by Court Square and
     Richard M. Cashin, Jr., one of our directors. Court Square holds 2,200,000
     Class B common units of DRI Group that it received in exchange for
     2,200,000 shares of our Class A common stock prior to the going private
     transaction (the "Old Class A Common Stock"). Mr. Cashin holds 100,000
     Class A common units of DRI Group that he received in exchange for 100,000
     shares of Old Class A Common Stock.
(5)  Issuable upon exercise of a warrant to purchase a total of 156,574.31
     shares of Class B Common Stock at an exercise price of $0.00119 per share
     and 144,725.44 shares of preferred stock at an exercise price of $0.01253
     per share, subject to anti-dilution adjustments in some circumstances.
(6)  Includes 1,292.19 shares of Preferred Stock and 14,397.98 shares of Class
     B Common Stock held by Daisy Farm Limited Partnership of which Mr. Snyder
     is the general partner.

(7) Richard M. Cashin, Jr., a director of the Company, is affiliated with DRI
     Group in the capacities described under "Management--Directors, Executive
     Officers and Key Employees" and footnote (4) above. All shares reported for
     Mr. Cashin above are held by DRI Group. Mr. Cashin may be deemed to
     beneficially own these shares as a result of his affiliation
<PAGE>

PART IV

ITEM 14 EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K

(a) The following documents have been filed as a part of this report or, where
noted, incorporated by reference:

1.   Financial Statements

     The financial statements of the Company and its consolidated subsidiaries
     listed on the index to Consolidated Financial Statements.

2.   Financial Statement Schedules

     Financial statement schedules have not been filed because they are not
     applicable or the required information is shown in the financial statements
     or the notes thereto.

3.   Exhibits

     The following exhibits have been filed as part of this report in response
to Item 14(c) of Form 10-K:

(1)  2.1  Agreement and Plan of Merger dated as of February 7, 2001 by and among
          Court Square Capital Limited, DRI Acquisition LLC and the Company

(14) 2.2  Amendment No. 1 to Agreement and Plan of Merger

(14) 3.1  Amended and Restated Certificate of Incorporation

(14) 3.2  By-laws of the Company

(2)  4.1  Indenture, dated as of August 1, 1996, among the Company, certain of
          the Company's subsidiaries signatories thereto and National City Bank
          of Indiana, as trustee

(6)  4.2  Indenture governing 8 5/8% Senior Notes Due 2007 among the Company,
          the Subsidiary Guarantors and United States Trust Company of New York,
          as trustee, dated December 22, 1997

(5)* 10.1 Light Duty Starter Motor Supply Agreement, dated July 31, 1994, by and
          between Delco Remy America, Inc. ("DRA") and General Motors
          Corporation ("GM")

(5)  10.2 Heavy Duty Component Supply Agreement, dated July 31, 1994, by and
          between DRA and GM

(5)  10.3 Distribution and Supply Agreement, dated July 31, 1994, by and between
          DRA and GM

(2)  10.4 Trademark License, dated July 31, 1994, by and among DRA, DR
          International, Inc. and GM

(2)  10.5 Tradename License Agreement, dated July 31, 1994, by and among DRA, DR
          International, Inc. and GM

(2)  10.6 Partnership Agreement of Delco Remy Mexico S. de R.L. de C.V., dated
          April 17, 1997

                                       65

<PAGE>

(3)   10.7 Joint Venture Agreement, dated , by and between Remy Korea Holdings,
           Inc. and S.C. Kim

(14)  10.8 Securities Transfer, Recapitalization and Holders Agreement dated
           March 14, 2001 by and among the Company, DRI Acquisition Corporation,
           Court Square Capital Limited, World Equity Partners, L.P., DRI Group
           LLC and the Continuing Investors named therein

(14)  10.9 Registration Rights Agreement dated March 14, 2001 by and among the
           Company, Court Square Capital Limited, World Equity Partners, L.P.,
           DRI Group LLC and the Continuing Investors named therein

(4)  10.10 Employment Agreement, dated July 31, 1994, by and between Delco Remy
           International, Inc. and Thomas J. Snyder

(5)  10.11 Form of Fourth Amended and Restated Financing Agreement, dated as of
           December 16, 1997, among the Company, certain of the Company's
           subsidiaries signatories thereto and Bank One, Indianapolis, National
           Association, The CIT Group/Business Credit, Inc.

(5)  10.13 8% Subordinated Debenture of DRA, due July 31, 2004 in favor of GM

(2)  10.14 Contingent Purchase Price Note of DRA, in favor of GM, dated July,
           31, 1994

(3)  10.15 Lease by and between ANDRA L.L.L. and DRA, dated February 9, 1995

(3)  10.16 Lease by and between Eagle I L.L.C. and DRA, dated August 11, 1995

(8)  10.20 Starter Motor Pricing Agreement, dated March 17, 1999, by and between
           DRA and GM ("Pricing Adjustment Agreement").

(14) 10.21 Preferred Stockholders Agreement dated March 14, 2001 by and among
           Court Square Capital Limited, World Equity Partners, L.P., DRI Group
           LLC and the Continuing Investors named therein

(14) 10.22 Stock Purchase Warrant dated March 14, 2001 issued by the Company to
           World Equity Partners, L.P.

(10) 10.23 Letter Agreement by and between the Company and Thomas J. Snyder,
           dated as of February 6, 2001

(11) 10.24 Form of Letter Agreement by and between the Company and each of J.
           Timothy Gargaro, Joseph P. Felicelli, Richard L. Stanley, Susan E.
           Goldy, Roderick English and Patrick Mobouck, each dated as of
           February 6, 2001

(12) 10.25 Amendment Number Two to the Delco Remy International, Inc.
           Supplemental Executive Retirement Plan, dated as of February 6, 2001

(13) 10.26 Form of Amendment Number Two to the Collateral Assignment Split-
           Dollar Insurance Agreement by and between the Company and each of
           Thomas J. Snyder, J. Timothy Gargaro, Joseph P. Felicelli, Richard L.
           Stanley, Susan E. Goldy and Roderick English

(14) 21    Subsidiaries of the Registrant

(9)  99.1  Supplement to the Offer to Purchase
-------------------------------------------------------------------------------
     *     Portions of this exhibit have been omitted pursuant to a request for
           confidential treatment.

(1)        Incorporated by reference to Exhibit (a)(8) to Amendment No. 1 to the
           Solicitation/Recommendation Statement on Schedule 14D-9 filed by the
           Company on February 9, 2001

(2)        Incorporated by reference to the Exhibit of the same number to the
           Registration Statement on Form S-1 previously filed by the Company on
           October 10, 1997, registering the issuance of the Company's Class A
           Common Stock, par value $.01 per share (the "Equity Registration
           Statement")

(3)        Incorporated by reference to the Exhibit of the same number to
           Amendment No. 1 to the Equity Registration Statement which was filed
           by the Company on October 22, 1997

                                       66


<PAGE>

(4)       Incorporated by reference to the Exhibit of the same number to
          Amendment No. 2 to the Equity Registration Statement which was filed
          by the Company on November 21, 1997

(5)       Incorporated by reference to the Exhibit of the same number to
          Amendment No. 3 to the Equity Registration Statement which was filed
          by the Company on November 26, 1997

(6)       Incorporated by reference to the Exhibit of the same number to
          Amendment No. 4 to the Equity Registration Statement which was filed
          by the Company on December 8, 1997

(7)       Incorporated by reference to Exhibit 4.1 to the Company's Form 10-Q
          for the quarter ended January 31, 1998

(8)       Incorporated by reference to Exhibit 10.20 to the Company's Form 10-K
          for the year ended July 13, 1999

(9)       Incorporated by reference to Exhibit (a)(1)(I) to Amendment No. 3 to
          Transition Statement filed on Schedule 13E-3 on February 9, 2001.

(10)      Incorporated by reference to Exhibit (e)(4) to Amendment No. 1 to the
          Solicitation/Recommendation Statement on Schedule 14D-9 filed by the
          Company on February 9, 2001.

(11)      Incorporated by reference to Exhibit (e)(5) to Amendment No. 1 to the
          Solicitation/Recommendation Statement on Schedule 14D-9 filed by the
          Company on February 9, 2001.

(12)      Incorporated by reference to Exhibit (e)(6) to Amendment No. 1 to the
          Solicitation/Recommendation Statement on Schedule 14D-9 filed by the
          Company on February 9, 2001.

(13)      Incorporated by reference to Exhibit (e)(7) to Amendment No. 1 to the
          Solicitation/Recommendation Statement on Schedule 14D-9 filed by the
          Company on February 9, 2001.


(14)      Incorporated by reference to the Exhibit of the same number to the
          Company's Form 10-K for the transition period from August 1, 2000 to
          December 31, 2000 filed by the Company on March 30, 2001.

(b) The Company filed the following report on Form 8-K during the transition
period ended December 31, 2000.

          Current report regarding change of the Company's fiscal year end to
          December 31, together with unaudited pro forma historical financial
          information, dated September 29, 2000.

                                       67

<PAGE>

                                   SIGNATURES

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

                                               DELCO REMY INTERNATIONAL, INC.

                                               By:  /s/ Thomas J. Snyder
                                                    ----------------------------
                                                    Thomas J. Snyder President,
                                                    Chief Executive Officer and
                                                    Director

                                                    Date: July 3, 2001

     Pursuant to the requirements of the Securities Exchange Act of 1934, this
report has been signed below by the following persons on behalf of the
registrant and in the capacities and on the date indicated.

By:  /S/ Harold K. Sperlich              By:  /S/ Thomas J. Snyder
     -------------------------                ----------------------------------
     Harold K. Sperlich                       Thomas J. Snyder
     Chairman of the Board                    President, Chief Executive Officer
                                              and Director
                                              (Principal Executive Officer)

By:  /S/ J. Timothy Gargaro              By:  /S/ Richard L. Reinhart
     -------------------------                ----------------------------------
     J. Timothy Gargaro                       Richard L. Reinhart
     Senior Vice President                    Vice President and Controller
     and Chief Financial Officer              (Principal Accounting Officer)
     (Principal Financial Officer)

By:  /S/ E.H. Billig
     -------------------------
     E.H. Billig
     Vice Chairman of the
     Board of Directors                  Date: July 3, 2001

By:  /S/ Richard M. Cashin, Jr
     -------------------------
     Richard M. Cashin, Jr.
     Director

By:  /S/ Michael A. Delaney
     -------------------------
     Michael A. Delaney
     Director

By:  /S/ James R. Gerrity
     -------------------------
     James R. Gerrity
     Director

By:  /S/ Robert J. Schultz
     -------------------------
     Robert J. Schultz
     Director

By:  /S/ Joseph M. Silvestri
     -------------------------
     Joseph M. Silvestri
     Director

                                       68