##### Table of Contents

|     |  |                                          
|---- |  | -----------------------------------------
|LOGO |  | United States LOGO Washington, D.C. 20549



|  |  |                                                                                                                                                            
|- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------
|X |  | Annual Report Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934 For the fiscal year ended: February 29, 2004 OR                       
|  |  | Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 For the transition period from  to  Commission file number: 1-8803



LOGO

(Exact name of registrant as specified in its charter)



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Delaware                                                       |  | 95-2673173                          
|                                                              
|(State or other jurisdiction of incorporation or
organization) |  | (I.R.S. Employer Identification No.)
|                                                               | 
|2200 East Pratt Boulevard, Elk Grove Village, Illinois         |  | 60007                               
|                                                              
|(Address of principal executive offices)                       |  | (Zip Code)                          



Registrants telephone number, including
area code: 847-439-8270



Securities registered pursuant to Section 12(b) of the Act:



|                                                                                             |  |                                                                
|-------------------------------------------------------------------------------------------- |  | ---------------------------------------------------------------
|Title of each class Common Stock, $.02 par value (including Preferred Stock Purchase Rights) |  | Name of each exchangeon which registeredNew 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.



Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act).    Yes
X No







---

##### Table of Contents

The aggregate market value of the voting stock of the registrant held by shareowners of the registrant (not including any voting
stock owned by directors or executive officers of the registrant (such exclusion shall not be deemed an admission that any such person is an affiliate of the registrant)) was approximately $119,858,528 as of August 29, 2003, the last business day of
the registrants most recently completed second fiscal quarter (based on the closing sale price on the New York Stock Exchange on such date, as reported by The Wall Street Journal Midwest Edition).



As of April 28, 2004, the registrant had outstanding an aggregate of 14,263,092 of its Common Stock.



Document Incorporated by Reference



Portions of the following document are incorporated herein by reference into the indicated part of this
Form 10-K:



|                                                                                                        |  |                                                 
|------------------------------------------------------------------------------------------------------- |  | ------------------------------------------------
|Document Registrants Proxy Statement for the Annual Meeting of Shareowners to be held on June 24,
2004 |  | Part of Form 10-Kinto which incorporatedPart III



2





---

##### Table of Contents

Explanatory Note



The Company is filing this Annual Report on Form 10-K/A as an amendment to our Form 10-K, originally filed on May 14, 2004, for the purpose of giving effect to the restatement of
the Companys consolidated financial statements. For additional information regarding these restatements, reference is made to Note 19 of the Notes to Consolidated Financial Statements in Item 8 of Part II below.

We have elected to include in its entirety the Companys Form 10-K for the fiscal year ended February 29, 2004 as originally filed. Only Items 6, 7, 8 and 9A
of Part II and Item 15 of Part IV (to reflect the inclusion of updated exhibits) of such Form 10-K have been modified to reflect the restated financial statements and related disclosures. This Form 10-K/A only reflects the effects of the restatement
and does not otherwise reflect events occurring after the filing of the original Form 10-K or otherwise modify or update those disclosures. Accordingly, this Form 10-K/A should be read in conjunction with the Companys filings with the
Securities and Exchange Commission subsequent to the filing of the original Form 10-K.



3





---

##### Table of Contents

PART I



Item 1. Business



Overview

Material Sciences Corporation (unless otherwise indicated by the context, including its subsidiaries, MSC or
Company) designs, manufactures and markets material-based solutions. The Company is organized under two business segments  MSC Engineered Materials and Solutions Group (EMS) and MSC Electronic Materials and Devices
Group (EMD). The Company continues to evaluate the strategic position, growth and economic value potential of portions of its business. Depending on available options, the Company may decide to invest or disinvest with the objective of
creating additional value for shareowners. In fiscal 2001, MSC operated under four segments: Coated Products and Services; Engineered Materials; Specialty Films; and Pinole Point Steel. The Specialty Films segment was sold on June 29, 2001, and the
Pinole Point Steel business was sold on May 31, 2002. Both of these segments have been reported as discontinued operations since August 31, 2001. In November 2001, the Company announced a reorganization and new operating structure whereby the
previous business units and management structures were eliminated, resulting in one reportable segment, EMS. In fiscal 2003, the Company significantly increased its investment in field-effect technology for interface touch controls and sensor
solutions in the consumer electronics and transportation markets. This business is now operating as a separate business segment, EMD. For more information concerning the Companys operating results by segment, see Managements
Discussion and Analysis of Financial Condition and Results of Operations on pages 1527, and Note 15 of the Notes to the Consolidated Financial Statements entitled Business Segments, on pages 54 and 55).

EMS, which represented 99.8% of the Companys fiscal 2004 net sales, focuses on providing material-based solutions for electronic, acoustical/thermal and
coated metal applications. The electronic material-based solutions include coated and laminated noise reducing materials used in electronic applications to solve customer specific problems and enhance performance. The acoustical/thermal
material-based solutions include multilayer composites consisting of metals, polymeric coatings and other materials used to manage noise and thermal energy. The coated metal material-based solutions include coil coated and electrogalvanized
(EG) protective and decorative coatings applied to coils of metal in a continuous, high-speed, roll-to-roll process. The Companys material-based solutions are designed to meet specific customer requirements for the automotive,
building and construction, electronics, lighting and appliance markets. The electronic and acoustical/thermal products are primarily manufactured and marketed as EMSs own products. With coated metal applications, EMS generally acts as a
toll coater by processing its customers metal for a fee, without taking ownership of the metal.

EMDs primary focus to date is
designing, developing and commercializing the technology licensed from TouchSensor Technologies, LLC (TST). On January 31, 2002, the Company expanded its electronic material-based solutions by entering into an exclusive license agreement
with TST. This agreement provides EMD the right to manufacture, use, further develop and sell TSTs patented touch sensor technology for sensors, switches and interface solutions in the consumer electronics and transportation markets. Royalty
payments to TST, per the license agreement, consist of a certain percentage of net sales of licensed products plus a certain percentage of sublicense profits subject to a minimum annual royalty amount (see Managements Discussion and
Analysis of Financial Condition and Results of Operations on pages 1527, and Note 14 of the Notes to the Consolidated Financial Statements entitled Contractual Commitment on page 54). In general, the exclusive license period
ends on February 28, 2006, subject to the Companys right to extend the exclusive license period under certain conditions.

Headquartered near
Chicago, the Company, through its subsidiaries Material Sciences Corporation, Engineered Materials and Solutions Group, Inc., MSC Walbridge Coatings Inc. (MSCWC), MSC Laminates and Composites Inc. (MSCLC) and Material
Sciences Corporation, Electronic Materials and Devices Group, Inc. operates six manufacturing plants in the United States and Europe. EMS operates two facilities in Elk Grove Village, Illinois, one facility in Morrisville, Pennsylvania, one facility
in Middletown, Ohio and one facility in Eisenach, Germany. MSCWC, a subsidiary of EMS, owns and operates a facility in Walbridge, Ohio, that, until May 7, 2003, was owned by a partnership (the Partnership) between MSCWC and a subsidiary
of Bethlehem Steel Corporation (BSC). MSCLC has a 51% ownership interest in a joint-venture partnership in Brazil with Tekno S.A. (Tekno), formed in November 2000. EMD currently does not operate any manufacturing facilities,
but instead obtains its products from a number of contract subassemblers. The Company announced the closing of the Middletown, Ohio facility in May 2004, effective July 2004.



4





---

##### Table of Contents

Additional information concerning certain transactions and events is set forth in Managements
Discussion and Analysis of Financial Condition and Results of Operations included under Item 7 below.

MSC, a Delaware corporation, was founded
in 1971 and has been a publicly traded company since 1984. The principal executive offices of the Company are located at 2200 East Pratt Boulevard, Elk Grove Village, Illinois 60007, and its telephone number is (847) 439-8270.



Available Information

MSCs annual reports on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K and amendments to those reports filed or furnished pursuant to Section 13(a) or 15(d) of the Securities Exchange Act of 1934 are available
free of charge on MSCs website at www.matsci.com as soon as reasonably practicable after electronically filing such reports with the Securities and Exchange Commission.



MSC Engineered Materials and Solutions Group

EMS laminates, coats
and electrogalvanizes various types of metal. EMS also manufactures composites typically consisting of steel or other metals in combination with polymers or other materials to achieve specific properties, such as noise and vibration reduction and
thermal insulation, also known as electronic and acoustical/thermal materials. These products consist of functionally engineered materials that are designed to meet specific customer requirements. Products largely result from EMSs research and
development efforts and the proprietary equipment and processes designed and implemented by its engineering and manufacturing organizations. EMS supplies its electronic, acoustical/thermal and coated metal materials to a variety of markets both in
the United States and internationally. The majority of these materials are used in the automotive, building and construction, electronics, lighting and appliance markets. The major products included in the electronic material-based solutions product
group are computer hard disk drive covers, storage racks and electronic cabinets and boxes. The major products included in the acoustical/thermal material-based solutions product group are disc brake noise dampers and Quiet Steel® for automotive body panels and engine parts. The major products included in the coated metal
material-based solutions product group are coil coated and electrogalvanized protective and decorative coatings for use as automotive body skins, metal building skins, appliance cabinets (refrigerators, freezers and other appliances), heating and
ventilation applications, lighting fixtures and metal furniture.



Electronic
Material-Based Solutions

NRGDampTMis EMSs
proprietary laminated metal used to manufacture disk drive covers to reduce vibrational noise and improve performance. Although hard drives are best known for storing data in computers, they are quickly being adopted for a number of other products
such as set-top boxes, home servers, television receivers, audio/video juke boxes and digital video recorders. The need for vibration damping in data-storage applications also extends to storage racks and brackets.



Acoustical/Thermal Material-Based Solutions

The disc brake noise damper market developed as manufacturers moved to asbestos-free brake linings. The increased brake noise these linings produce can be virtually eliminated by
the composite materials pioneered by EMS. The Company believes that EMSs material is used in over 50% of the domestic disc brake noise dampers manufactured for the original equipment market and the aftermarket.

Quiet Steel is a multilayer composite consisting of various metals, coatings and other materials, typically consisting of metal outer skins surrounding a thin
viscoelastic core material. Quiet Steel is engineered to meet a variety of needs. The Company believes that EMS is a leader in developing and manufacturing continuously processed coated materials that reduce noise and vibration and create thermal
barriers. The automotive industry is currently the largest market for metal composites, which are being used to replace solid sheet metal parts, including body panels, floor pans, wheel wells, oil pans, valve covers, front engine covers and heat
shields. Quiet Steel is also found in a number of other products, including lawn mower engines, appliances and air conditioners. Quiet Steel is being evaluated for use in other internal components in the automotive market to help reduce road noise.
EMS produces Quiet Steel at both its Elk Grove Village, Illinois location and at the Walbridge Coatings location in Ohio.



Coated Metal Material-Based Solutions

The Company believes that coil coating is the most
environmentally safe and energy-efficient method available for applying paint and other coatings to metal. This continuous, roll-to-roll, highly automated, high-speed process applies coatings to coiled metal of varying widths and thicknesses. In the
process,



5





---

##### Table of Contents

sheet metal is unwound from a coil, cleaned, chemically treated, coated, oven-cured and rewound into coils for shipment to manufacturers that fabricate the coated
metal into finished products that are sold in a variety of industrial and commercial markets. The coatings are designed to produce both protective and decorative finishes. Through techniques such as printing, embossing and striping, special
finishing effects can also be created. The finished product (i.e., pre-painted or coil coated metal) is a versatile material capable of being drawn, formed, bent, bolted, riveted, chemically bonded and welded. EMS generally acts as a toll
coater by processing coils for steel mills or their customers, without taking ownership of the metal. EMS charges by weight or surface area processed.

EMSs coil coated products are used by manufacturers in building products, appliances, heating and air conditioning, lighting, automotive and other products. EMSs strategy in coil coating has been to produce high-volume,
competitively coated products at low cost, as well as to identify, develop and produce specialty niche products meeting specific customer requirements.

Coil coating technology reduces the environmental impact of painting and reduces manufacturers energy needs. In coil coating processes, over 98% of the coating material is applied, in contrast with the significant waste from
overspray typical in post-fabrication painting. The energy required to cure coil coated metal is substantially less than that required by other coating methods. These savings are achieved because of high-speed material processing and
because 90% to 95% of the coatings volatile organic compounds are recycled back into the curing ovens and/or used as fuel.

Manufacturers that
use pre-painted materials can eliminate or significantly reduce on-site post- fabrication paint lines and the associated costs of compliance with complex environmental and other regulations. Pre-painted materials facilitate the adoption of
just-in-time and continuous process manufacturing techniques that can result in improvements to work-in-process inventory, plant utilization and productivity. Since pre-painted metal is cleaned, treated and painted while flat, the result is a more
uniform and higher quality finished part than can be achieved by even the best post-fabrication painting operation. There are no hidden areas where paint is difficult to reach and where corrosion can begin after the product has been marketed. As a
result, companies using pre-painted material generally benefit from lower manufacturing costs and improved product quality. Use of pre-painted metal may, however, require product design or fabrication changes and more stringent handling procedures
during manufacturing.

The Company serves the automotive market by electrogalvanizing steel coils. EG is a corrosion-resistant steel product used to
manufacture automobile and light-truck body skins. The Company serves the automotive market (including Quiet Steel) through its own marketing efforts and through an EG tolling agreement. However, the use of automotive quality hot-dip galvanized
steel has been introduced by the steel industry and continues to make inroads into the EG market. The Company is unable to determine the effect, if any, on the market resulting from the existence of excess capacity, the entrance of additional
capacity, changes in galvanizing technology or the substitution of other materials. MSCWCs current and future production levels are also dependent upon economic conditions in the industries that use EG and other coated sheet steel products,
including the automotive and appliance industries.

MSCWC electrogalvanizes zinc and zinc-alloy coatings and applies organic coatings onto sheet metal
in coil form. MSCWC offers a full complement of pure zinc and zinc-nickel plated products with or without organic coatings or top coats that offer corrosion, forming or cosmetic advantages over competitive products, such as plastic and hot-dip
galvanized steel, to the automotive as well as other markets. Demand for coatings over the electrogalvanized plating has increased historically due to greater corrosion expectations for steel products and enhanced cosmetic requirements. The MSCWC
facility is the only facility in North America capable of meeting the wide width demand, in a single pass through its line, for this full complement of products. In addition, MSCWC has laminating capability to produce Quiet Steel for
acoustical/thermal applications.

On May 7, 2003, International Steel Group Inc. (ISG) purchased substantially all of Bethlehem Steel
Corporations (BSC) assets as part of BSCs bankruptcy proceedings. On the same day, the Company purchased the remaining 33.5% ownership interest in the Partnership from ISG (the ISG Transactions). As a result of
the ISG Transactions, the Company has a 100% controlling interest in the Partnerships electrogalvanizing facility in Walbridge, Ohio and has consolidated the results of operations of the MSCWC facility from that date. In connection with the
purchase, MSCWC entered into a tolling agreement with ISG to provide EG and other coating and ancillary services to ISG until December 31, 2004. Through the expiration of the tolling agreement, ISG has priority production rights for up to 25% of the
available line time at the MSCWC facility (see Note 3 of the Notes to the Consolidated Financial Statements entitled, Joint Venture and Partnership on pages 41 and 42). The EG products processed by MSCWC for ISG are expected to be sold
primarily to the automotive industry.



6





---

##### Table of Contents

ISG and the other mills utilizing the MSCWC facility are major suppliers of sheet steel to the United States
automobile industry. The orders for MSCWCs toll coating services are primarily and independently generated by ISG and MSC for their respective customers. For reporting periods ending on or before the date of the ISG Transactions, EMSs
net sales for electrogalvanizing primarily consisted of various fees charged to the Partnership for operating the facility. Net sales to the Partnership represented 2%, 20% and 21% of MSCs net sales in fiscal 2004, 2003 and 2002, respectively.
The fees consisted of a variable portion, based on the production volumes and product mix, and a fixed portion, including taxes, rent, insurance and the fixed portion of electricity. The overall profitability to EMS depended on MSCWCs
processing skill and efficiency. MSCWCs pricing of services to ISG is contractually fixed, while pricing of services to other customers is market driven.



MSC Electronic Materials and Devices Group

EMD is now offering the transportation and
consumer electronics markets the worlds only field-effect sensor that may be implemented as a 5-volt, digital, stand-alone, software-free switch, recognized by Underwriter Laboratories, Inc. Products using the switch/sensor include interface
control panels for fluid-level sensing devices for recreational vehicles and marine markets. The switch/sensor operates by generating an electronic field above and below the substrate that covers it  typically a glass or plastic panel. When
the field is disrupted, the switch/sensor is triggered. Since the switch/sensor has adjustable sensitivity levels, it can be fine-tuned to meet the requirements of each application. Because the switch/sensor is solid-state with no moving parts and
the switch/sensor is mounted entirely behind the interface material (including glass or plastic), it is protected from environmental conditions and operating abuse that often damage ordinary mechanical or membrane switch/sensors. These
switch/sensors can be integrated into new or current user interfaces, reducing time-to-market and developmental costs. Since this sensor technology also can be configured to detect non-human machine and material movements, EMD also is developing
product solutions for position, as well as, fluid-level sensing applications.



Pinole
Point Steel

On May 31, 2002, the Company completed the sale of substantially all of the assets of its Pinole Point Steel business. The Company is in the process of
settling the net liabilities of the business. As of February 29, 2004, the Company has received $58.0 million related to the disposition and liquidation of the business, consisting of $31.2 million of sale proceeds from Grupo IMSA S.A. de C.V. and
$26.8 million from liquidating the Pinole Point Steel operations. The proceeds from liquidating the Pinole Point Steel operations include an income tax refund of $10.6 million received during the second quarter of fiscal 2004 related to the sale of
Pinole Point Steel. As of February 29, 2004, there are $0.4 million in net liabilities remaining. The remaining net liabilities include liabilities (primarily workers compensation exposure) not assumed by Grupo IMSA S.A. de C.V. Pinole Point Steel
has been reported as a discontinued operation in the Consolidated Financial Statements.



Competition

The market for electronic (both EMS and EMD) and acoustical/thermal material-based solutions is competitive, both domestically and
internationally. There are competitors in each product market served by the Company, some of which have greater resources than the Company. The Company believes, however, that its technology, product development capability, technical support and
customer service place it in a strong competitive position in the electronic and acoustical/thermal markets.

The coated metal material-based
solutions process competes with other methods of producing coated sheet metal, principally post-fabrication finishing methods such as spraying, dipping and brushing. Although there can be no assurance, the Company expects that the market penetration
of coated metal (coil coating) will increase as a result of more stringent environmental regulation and the energy efficiency, quality and cost advantages provided by pre-painted metal as compared to post-fabrication painting, particularly in
high-volume manufacturing operations. The Company believes it is one of the largest coil coaters, with approximately 12% of the total tons processed in the United States in calendar 2003 based on National Coil Coaters Association data. Competition
in the coil coating industry is heavily influenced by geography, due to the high costs involved in transporting sheet metal coils. Within geographic areas, coil coaters compete on the basis of quality, price, customer service, technical support and
product development capability. The Company believes the domestic coil coating market is approximately 27% over capacity.



7





---

##### Table of Contents

Competition in the production and sale of EG steel for the automotive industry comes from other steel companies
that, either directly or through joint ventures, produce EG steel on seven manufacturing lines in the United States. Limited quantities of EG steel also are imported into the United States from foreign steel suppliers. The Company believes that the
Walbridge facility operates at higher costs than the domestic mills and is having difficulty serving the expected end-users of EG steel. The Company is reviewing the profitability of the continued sale and production of EG. In addition, the use of
automotive quality hot-dip galvanized steel continues to make inroads into the EG market. The Company is unable to determine the effect, if any, on the market resulting from the existence of excess capacity, the entrance of additional capacity,
changes in galvanizing technology or the substitution of other materials.



International

The Company believes that significant opportunities exist internationally, particularly for the Companys computer hard disk drive cover materials, disc brake
noise dampers and Quiet Steel products. As a percentage of net sales, direct export sales represented 10%, 8%, and 15% in fiscal 2004, 2003 and 2002, respectively.

The Company has certain distribution agreements and licensing and royalty agreements with agents and companies in Europe, Latin America and the Far East that cover computer hard disk drive covers, disc brake noise dampers,
Quiet Steel, lighting products and electronic materials. These agreements provide the Company with opportunities for market expansion in those geographic areas.

The Company is pursuing a variety of other business relationships, including direct sales, distribution agreements, licensing, acquisitions and other forms of partnering to increase its international sales and expand its
international presence.



Marketing and Sales

The Company markets its electronic (both EMS and EMD), acoustical/thermal and coated metal products, services and technologies primarily through its in-house sales and marketing
organization as well as through independent distributors, agents and licensees. The Company employs key individuals with noise, vibration and harshness (NVH) experience using a proven sales methodology for penetrating the automotive
markets served by EMS. The retention of these individuals is important to the development of solutions supporting the growth in sales of the EMS laminate products. The Company focuses its sales efforts on manufacturers, but also sells to steel mills
and their intermediaries, metal service centers and metal brokers. EMS markets EG and other products (including Quiet Steel) using the MSCWC production rights to 75% of the available line time at the MSCWC facility. EMS has the right to utilize
available line time to the extent that ISG does not provide firm orders for EMS services. In fiscal 2004, EMS utilized approximately 30% of the total available line time, and ISG utilized approximately 30%.

All of the Companys selling activities are supported by technical service departments that aid the customer in the choice of available materials and their use
in the customers manufacturing process.

The Company estimates that customers in the building products market were the end-users for
approximately 16%, 18%, and 22% of MSCs net sales in fiscal 2004, 2003 and 2002, respectively. The Company also estimates that the original equipment and aftermarket segments of the transportation industry were the end-users for approximately
44%, 51%, and 48% of MSCs net sales in fiscal 2004, 2003 and 2002, respectively. Due to concentration in the automotive industry, the Company believes that sales to individual automotive companies, including indirect sales, are significant.
One end user of the Companys disk drive materials (Western Digital) accounted for approximately 10%, 4% and 7% of the Companys consolidated net sales in fiscal 2004, 2003 and 2002, respectively.

The Companys backlog of orders as of February 29, 2004, was approximately $20.4 million, all of which is expected to be filled during the remainder of the
current fiscal year. The Companys backlog was approximately $23.0 million as of February 28, 2003.

MSC is generally not dependent on any one
source for raw materials or purchased components essential to its business for which an alternative source is not readily available. During the fourth quarter of fiscal 2004, a shortage of available metal and higher pricing developed which impacted
each of the markets served by the Company. The Company expects this industry-wide metal situation to continue for the first three quarters of fiscal 2005.

MSC believes that its business, in the aggregate, is not seasonal. Some of its products, such as materials used for building products and swimming pools, however, experience greater demand in some seasons.



8





---

##### Table of Contents

Environmental Matters

The Company believes it
operates its facilities and conducts its business, in all material respects, in accordance with applicable environmental laws. The Company spent approximately $3.1 million in fiscal 2004, and has budgeted approximately $3.2 million for fiscal 2005,
for maintenance or installation of environmental controls at its facilities. For additional information regarding the Companys environmental matters, see Legal Proceedings on pages 11 and 12 and Note 4 of the Notes to the
Consolidated Financial Statements entitled Contingencies, on pages 42 and 43.



Research and Development

Management estimates that it spent approximately $4.3 million in fiscal 2004, $3.9 million in fiscal 2003 and $6.1 million in
fiscal 2002 for product and process development activities.

When possible, the Company seeks patent and trademark protection for its products. The
Company owns and is licensed under a number of U.S. and foreign patents, patent applications, trademarks and trademark applications. Patents for individual products extend for varying periods according to the date of patent filing or grant and the
legal terms of patents in the various countries where patent protection is obtained. While the Company considers its various patents, patent applications, trademarks and trademark applications to be important, it does not believe that the loss of
any individual patent, patent application, trademark and trademark application would have a material adverse effect upon its business as a whole. However, the loss of EMDs license with TST and any patents and patent applications related
thereto could have a material adverse effect on EMDs business and future growth. EMD represented less than 1% of the Companys net sales in fiscal 2004.



Employees

As of February 29, 2004, the Company had 702 full-time
employees. Of these, approximately 473 were engaged in manufacturing, 77 in marketing and sales, 137 in administrative and clerical positions and 15 in process and product development.

The employees at the Eisenach, Germany facility are not represented by a union. Hourly manufacturing employees at Elk Grove Village, Illinois; Morrisville,
Pennsylvania; and Middletown, Ohio are covered by separate union contracts expiring in February 2007, November 2005 and May 2007, respectively. The Walbridge, Ohio hourly employees elected in October 2003 to be represented by a union. The Walbridge,
Ohio contract is currently being negotiated.



9





---

##### Table of Contents

Executive Officers to the Registrant

The
executive officers of the Company as of April 28, 2004, are as follows:



|                       |  |     |  |                                                                                                                                                                                                                                                                                                                                                                                           
|---------------------- |  | --- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Name                   |  | Age |  | Position(s) Held                                                                                                                                                                                                                                                                                                                                                                          
|Ronald L. Stewart      |  | 61  |  | President and Chief Executive Officer, MSC and a director of MSC since March 2004. Mr. Stewart is the acting President and CEO of Pangborn Corporation for a transition period ending on or before December
31, 2004 and was President and CEO of Pangborn Corporation from 1999 to 2004. Mr. Stewart was President and CEO of Colt Industries from 1996 to 1998.                         
|                       |  |    
|James J. Waclawik, Sr. |  | 45  |  | Vice President, Chief Financial Officer and Secretary, MSC since October 1996.                                                                                                                                                                                                                                                                                                            
|                       |  |    
|Robert J. Mataya       |  | 61  |  | Vice President, Business Planning and Development, MSC since July 1991.                                                                                                                                                                                                                                                                                                                   
|                       |  |    
|Ronald L. Millar, Jr.  |  | 53  |  | Vice President and General Manager of Pre Finish Metals since May 2004; Senior Vice President Operations of EMS since July 2003; President, EMS since November 2001; and Group Vice President and General
Manager, MSCLC from November 1995 to November 2001.                                                                                                                             
|                       |  |    
|John M. Klepper        |  | 57  |  | Vice President, Human Resources, EMS since November 2001; and Director ofCorporate Human Resources, MSC from March 2000 to November 2001. Prior tojoining the Company, Mr. Klepper was Vice
President, Human Resources for FluidManagement, Inc. since 1997.                                                                                                                              
|                       |  |    
|Clifford D. Nastas     |  | 41  |  | Vice President and General Manager of EMS since May 2004; Vice President, Sales and Marketing, EMS since July 2003; Vice President, Marketing, EMS from November 2001 to July 2003; and Vice President,
Marketing, MSCLC from January 2001 to November 2001. Prior to joining the Company, Mr. Nastas was Global Automotive Business Director for Honeywell International Inc. since 1995.
|                       |  |    
|Andrew G. Blake        |  | 46  |  | President, EMD since July 2002. Prior to joining the Company, Mr. Blake was a management consultant for MSC since 1999; President for Innovative Manufacturing Solutions Corporation since
1998.                                                                                                                                                                                          
|                       |  |    
|John J. Glazier, Jr.   |  | 42  |  | Vice President Administration and Finance, EMD since July 2002; Director CorporateProcurement, from April 2000 to July 2002; and Plant Manager, Pre Finish
Metals (EGV)Inc. from September 1996 to April 2000.                                                                                                                                                                            



10





---

##### Table of Contents

Item 2. Properties



The Company owns or leases facilities with an aggregate of approximately 1,386,000 square feet of space. In addition to the principal physical properties used by the Company in its
manufacturing operations as summarized in the table below, the Company leases insignificant sales and administrative offices pursuant to short-term leases. The Company considers all of its principal facilities to be in good operating condition and
sufficient to meet the Companys near-term operating requirements. In addition to the properties noted below, the Company also has products manufactured with a joint venture, Tekno S.A. (Tekno), and third parties in North America,
South America and Southeast Asia, respectively.



|                                        |  |                                 |  |                                 |     |  |                                 |  |                                                       
|--------------------------------------- |  | ------------------------------- |  | ------------------------------- | --- |  | ------------------------------- |  | ------------------------------------------------------
|Location                                |  | Approximate Area in Square Feet |  | Lease Expiration (or Ownership) |     |  | Primary Business Segment Served |  | Description                                           
|Elk Grove Village, Illinois Plant No. 1 |  | 58,000                          |  | Owner                           | (1) |  | EMS                             |  | Coil Coating Facility(Currently Idle)                 
|Elk Grove Village, Illinois Plant No. 2 |  | 223,000                         |  | Owner                           |     |  | EMS                             |  | Laminating and CoilCoating Facility                   
|Elk Grove Village, Illinois Plant No. 3 |  | 312,000                         |  | Owner                           |     |  | EMS                             |  | Coil Coating Facility                                 
|Morrisville, Pennsylvania               |  | 121,000                         |  | Owner                           |     |  | EMS                             |  | Coil Coating Facility                                 
|Middletown, Ohio                        |  | 170,000                         |  | Owner                           |     |  | EMS                             |  | Coil Coating Facility(To be closed July2004)          
|Walbridge, Ohio                         |  | 465,000                         |  | June 2008                       | (2) |  | EMS                             |  | Electrogalvanizing,Laminating and CoilCoating Facility
|Eisenach, Germany                       |  | 11,000                          |  | Owner                           |     |  | EMS                             |  | Stamping andTesting Facility                          

|(1) | On December 15, 2003, the Company entered into a definitive agreement for the sale of the production line in Plant No. 1 in Elk Grove Village, IL. In addition, MSC entered into a letter of
intent for the sale of Plant No. 1 contingent upon the removal of the production line by March 2005.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | This facility was held under a capital lease until June 30, 2003. The Company extended the lease for five years until June 30, 2008 and this extension period is being treated as an operating
lease. The lease may be further extended in five year increments, at the option of the Company, through June 30, 2023. From April 1, 1986 to May 7, 2003, this facility was subleased to the Partnership (see Note 6 of the Notes to the Consolidated
Financial Statements entitled Leases, on page 45).
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Item 3.
Legal Proceedings



Environmental Matters

MSC is a party to various legal proceedings in connection with the remediation of certain environmental matters. The most significant proceedings relate to the Companys
involvement in Superfund sites in Kingsbury and Gary, Indiana. MSC has been named as a potentially responsible party (PRP) for the surface, soil and ground water contamination at these sites.

The United States District Court for the Northern District of Indiana has entered a Consent Decree between the government and certain PRPs on the scope of its
remediation work at the Kingsbury site. The participating PRPs account for approximately 75% of the waste volume sent to this site. In December 2001, the PRPs established and funded a trust that has contracted with a remediation contractor to
undertake all foreseeable activities necessary to achieve cleanup of the site pursuant to the decree. The trust has purchased an annuity that will pay the remediation contractor the anticipated expenses and oversight costs, including the purchase of
stop-loss insurance coverage to reimburse the trust in the event of unforeseen cleanup expenses. The Company contributed $2.0 million to the trust in December 2001, with no impact to income (loss) before income taxes, and expects that this payment
will conclude its financial obligations with respect to the Kingsbury site. In addition, the trust is receiving periodic payments by a non-participating PRP equal to such PRPs share of the trusts ongoing remediation expenses, and the
Company will receive credits (which may be distributed as cash at the discretion of the trustees) in the amount of its pro rata share of such periodic payments. Moreover, should site closure be achieved ahead of schedule, the Company will be
entitled to receive its pro rata share of the computed value of the annuity less a 25% early closure incentive bonus payable to the remediation contractor. The Company has not recorded any amounts for such potential distributions.



11





---

##### Table of Contents

The United States District Court for the Northern District of Indiana also has entered a Consent Decree between the
government and certain PRPs on the scope of the remediation work at the Gary site. The estimate of the Companys liability for this site is $0.9 million to $1.1 million. This work has begun, and MSC has maintained a letter of credit for
approximately $1.2 million to secure its obligation to pay its currently estimated share of the remediation expenses at this site.

In November 2003,
the Company received notice of a potential liability from the United States EPA regarding a Lake Calumet Cluster Site in Chicago, Illinois. To date, the Company has been unable to estimate the potential liability for this site, if any, due to the
limited information that has been provided.

On February 27, 2002, the Company received a notice of alleged violations of environmental laws,
regulations or permits from the Illinois EPA related to volatile organic matter (VOM) air emissions and other permitting issues at its Elk Grove Village facility. The Company has filed a response and performed stack testing for one of
its production lines (Tested Line) under the supervision of the Illinois EPA. Those recent stack test results, when considered with stack test results from the facilitys other production lines taken in the past, indicate the
Companys Elk Grove Village facility is in compliance with the overall VOM emission limitations in its Clean Air Act permit. However, the Companys VOM coating application volume on its Tested Line is in excess of the permit limit. To
address that issue, the Company has filed a permit modification request to reflect the current VOM application rates on the facilitys production lines, which the Illinois EPA granted. The Illinois EPA has indicated that resolution of the
matters alleged in the February 27, 2002 Notice of Violation were referred to the office of the Illinois Attorney General for potential enforcement action, which could lead to the imposition of penalties on the Company. On December 22, 2003, the
Company received a notice from the office of the Illinois Attorney General of their intent to file an enforcement action regarding the alleged violations. In the fourth quarter of fiscal 2004, the Company recorded a reserve of approximately $0.2
million for its potential costs related to this action. The Illinois Attorney General filed a complaint on April 8, 2004.

MSC believes its range of
exposure for all known sites, based on allocations of liability among PRPs and the most recent estimate of remedial work, is $1.2 million to $1.9 million. The Companys environmental reserves were approximately $1.2 million as of February 29,
2004.

The Company does not believe that the ultimate outcome of its environmental legal proceedings will have a material adverse effect on the
Companys financial condition or results of operations, given the reserves recorded as of February 29, 2004 and, where applicable, taking into account contributions from other PRPs. However, due to a number of uncertainties, including without
limitation, the costs of site cleanup, the discretionary authority of the Illinois Attorney General in bringing enforcement actions and other factors, actual results could differ from the Companys estimates and could have a material adverse
effect on the Companys financial condition or results of operations.



Other
Matters

The Company is also party to various legal actions and customer disputes arising in the ordinary course of its business. These legal actions and customer
disputes cover a broad variety of claims spanning the Companys entire business. The Company believes that the resolution of these legal actions and customer disputes will not, individually or in the aggregate, have a material adverse effect on
the Companys financial condition or results of operations.



Item 4. Submission of
Matters to a Vote of Security Owners



There were no matters submitted to the
Companys shareowners during the fourth quarter of fiscal 2004.



12





---

##### Table of Contents

PART II



Item 5. Market for the Registrants Common Equity and Related Shareowner Matters



The Companys common stock, $.02 par value, is listed on the New York Stock Exchange under the symbol MSC. The table below sets forth, by fiscal quarter, the high
and low sales prices of the Companys common stock during its past two fiscal years.



|            |  |                |  |      |                      |     |   |                   
|----------- |  | -------------- |  | ---- | -------------------- | --- | - | ------------------
|Fiscal Year |  | Fiscal Quarter |  | High |                      | Low
|2004        |  | 1st2nd3rd4th   |  | $    | 10.5611.1410.4912.87 |     | $ | 8.058.959.299.41  
|            |  |                | 
|Fiscal Year |  | Fiscal Quarter |  | High |                      | Low
|2003        |  | 1st2nd3rd4th   |  | $    | 12.3015.6514.1214.94 |     | $ | 9.9712.409.6310.26



There were 748 shareowners of
record of the Companys common stock at the close of business on April 28, 2004.

On April 16, 2003, the Companys Board of Directors voted
to terminate the Companys shareholder rights agreement. The agreement was terminated by redeeming all of the outstanding rights at a price of $0.01 per right, payable in cash. There was one right attached to each outstanding share of common
stock. The redemption payment was mailed on or about May 27, 2003 to shareowners of record on April 28, 2003. As a result of the redemption, the rights cannot become exercisable, and the shareholder rights agreement was terminated (see Note 11 of
the Notes to the Consolidated Financial Statements entitled Equity and Compensation Plans, on pages 4952).

MSC has not paid cash
dividends, other than the redemption payments for the rights under MSCs shareholder rights agreement discussed above and a nominal amount in lieu of fractional shares in connection with stock dividends. Management currently anticipates that
all earnings will be retained for development of the Companys business. If business circumstances should change, the Board of Directors may declare and instruct the Company to pay dividends. However, the Companys ability to pay dividends
on its common stock is limited by certain covenants contained in the Companys credit and Senior Note agreements (see Note 5 of the Notes to the Consolidated Financial Statements entitled Indebtedness on pages 44 and 45).



13





---

##### Table of Contents

Item 6. Selected Financial Data



The following selected financial data should be read in conjunction with the Companys Consolidated Financial Statements. The information set forth below is not necessarily
indicative of results of future operations, and should be read in conjunction with Item 7, Managements Discussion and Analysis of Financial Condition and Results of Operations and the Consolidated Financial Statements and notes
thereto included in Item 8, Financial Statements and Supplementary Data of this Form 10-K/A in order to fully understand factors that may affect the comparability of the financial data below.



|                                                                                 |         |             |         |      |         |   |         |         |  |      |         |   |      |         |         |   |  |   |         |  
|-------------------------------------------------------------------------------- | ------- | ----------- | ------- | ---- | ------- | - | ------- | ------- |  | ---- | ------- | - | ---- | ------- | ------- | - |  | - | ------- | -
|(Dollars and number of shares in thousands, except per share data)               |         | Fiscal Year |        
|                                                                                 | 2004(3) |             |         | 2003 |         |   | 2002    |         |  | 2001 |         |   | 2000 |        
|Income Statement Data                                                            |         |             |         |      |         |   |         |         |  |      |         |   |      |         |         |   |  |   |         |  
|Net Sales                                                                        |         | $           | 243,218 |      |         | $ | 266,818 |         |  | $    | 250,506 |   |      | $       | 273,860 |   |  | $ | 278,669 |  
|Income (Loss) from Continuing Operations Before Income Taxes                     |         |             | (16,609 | )    |         |   | (1,712  | )       |  |      | (7,621  | ) |      |         | 10,415  |   |  |   | 21,380  |  
|Net Income (Loss)(1)                                                             |         |             | (13,882 | )    |         |   | 1,494   |         |  |      | (25,083 | ) |      |         | (684    | ) |  |   | 16,715  |  
|Diluted Net Income (Loss) Per Share                                              |         | $(0.99)     |         |      | $0.11   |   |         | $(1.79) |  |      | $(0.05) |   |      | $1.10   |        
|Balance Sheet Data                                                               |         |             |         |      |         |   |         |         |  |      |         |   |      |         |         |   |  |   |         |  
|Working Capital                                                                  |         | $           | 37,875  |      |         | $ | 68,398  |         |  | $    | 115,463 |   |      | $       | 162,735 |   |  | $ | 163,378 |  
|Net Property, Plant and Equipment                                                |         |             | 81,747  |      |         |   | 93,188  |         |  |      | 102,915 |   |      |         | 118,464 |   |  |   | 124,922 |  
|Total Assets                                                                     |         |             | 204,609 |      |         |   | 237,809 |         |  |      | 299,474 |   |      |         | 345,539 |   |  |   | 350,564 |  
|Total Debt                                                                       |         |             | 43,944  |      |         |   | 55,503  |         |  |      | 105,262 |   |      |         | 137,465 |   |  |   | 120,667 |  
|Shareowners' Equity                                                              |         |             | 111,633 |      |         |   | 121,887 |         |  |      | 128,624 |   |      |         | 149,736 |   |  |   | 158,982 |  
|Average Capital Employed                                                         |         | 166,484     |         |      | 205,638 |   |         | 260,544 |  |      | 283,425 |   |      | 283,552 |        
|Cash Flow Data                                                                   |         |             |         |      |         |   |         |         |  |      |         |   |      |         |         |   |  |   |         |  
|Depreciation and Amortization                                                    |         | $           | 14,929  |      |         | $ | 16,397  |         |  | $    | 17,826  |   |      | $       | 17,064  |   |  | $ | 16,803  |  
|Net Cash Provided by (Used in) Operating Activities                              |         |             | 4,397   |      |         |   | 33,622  |         |  |      | (25,510 | ) |      |         | 12,450  |   |  |   | 47,730  |  
|Capital Expenditures                                                             |         | 4,519       |         |      | 6,259   |   |         | 5,289   |  |      | 9,710   |   |      | 9,763   |        
|Financial Ratios                                                                 |         |             |         |      |         |   |         |         |  |      |         |   |      |         |         |   |  |   |         |  
|Gross Profit as a % of Net Sales                                                 |         |             | 16.9%   |      |         |   | 17.8%   |         |  |      | 18.1%   |   |      |         | 19.7%   |   |  |   | 22.6%   |  
|SG&A Expenses as a % of Net Sales                                                |         |             | 15.8%   |      |         |   | 15.2%   |         |  |      | 16.9%   |   |      |         | 15.3%   |   |  |   | 14.0%   |  
|Income (Loss) from Continuing Operations Before Income Taxes as a % of Net Sales |         |             | (6.8%   | )    |         |   | (0.6%   | )       |  |      | (3.0%   | ) |      |         | 3.8%    |   |  |   | 7.7%    |  
|Net Income (Loss) as a % of Net Sales                                            |         |             | (5.7%   | )    |         |   | 0.6%    |         |  |      | (10.0%  | ) |      |         | (0.2%   | ) |  |   | 6.0%    |  
|Research and Development as a % of Net Sales                                     |         |             | 1.8%    |      |         |   | 1.5%    |         |  |      | 2.4%    |   |      |         | 2.3%    |   |  |   | 1.9%    |  
|Effective Income Tax Rate                                                        |         |             | 19.4%   |      |         |   | 80.2%   |         |  |      | 41.1%   |   |      |         | 37.4%   |   |  |   | 33.3%   |  
|Return on Average Shareowners' Equity                                            |         |             | (11.9%  | )    |         |   | 1.2%    |         |  |      | (18.0%  | ) |      |         | (0.4%   | ) |  |   | 10.8%   |  
|Return on Average Capital Employed                                               |         |             | (8.3%   | )    |         |   | 0.7%    |         |  |      | (9.6%   | ) |      |         | (0.2%   | ) |  |   | 5.9%    |  
|Total Debt to Total Capital Employed                                             |         |             | 28.2%   |      |         |   | 31.3%   |         |  |      | 45.0%   |   |      |         | 47.9%   |   |  |   | 43.1%   |  
|Other Data                                                                       |         |             |         |      |         |   |         |         |  |      |         |   |      |         |         |   |  |   |         |  
|Per Share Information:                                                           |         |             |         |      |         |   |         |         |  |      |         |   |      |         |         |   |  |   |         |  
|Book Value                                                                       |         | $           | 7.98    |      |         | $ | 8.57    |         |  | $    | 9.18    |   |      | $       | 10.59   |   |  | $ | 10.46   |  
|Market Price:                                                                    |         |             |         |      |         |   |         |         |  |      |         |   |      |         |         |   |  |   |         |  
|High                                                                             |         | $           | 12.87   |      |         | $ | 15.65   |         |  | $    | 10.96   |   |      | $       | 14.31   |   |  | $ | 15.75   |  
|Low                                                                              |         | $           | 8.05    |      |         | $ | 9.63    |         |  | $    | 6.70    |   |      | $       | 7.50    |   |  | $ | 6.38    |  
|Close                                                                            |         | $           | 11.38   |      |         | $ | 10.26   |         |  | $    | 10.00   |   |      | $       | 8.80    |   |  | $ | 14.44   |  
|P/E (High)                                                                       |         |             | NM      |      |         |   | 142.3   | x       |  |      | NM      |   |      |         | NM      |   |  |   | 14.3    | x
|P/E (Low)                                                                        |         |             | NM      |      |         |   | 87.5    | x       |  |      | NM      |   |      |         | NM      |   |  |   | 5.8     | x
|Weighted Average Number of Common Shares Outstanding Plus Dilutive Shares        |         |             | 13,990  |      |         |   | 14,226  |         |  |      | 14,007  |   |      |         | 14,141  |   |  |   | 15,200  |  
|Shareowners of Record                                                            |         |             | 741     |      |         |   | 826     |         |  |      | 893     |   |      |         | 929     |   |  |   | 950     |  
|Number of Employees(2)                                                           |         | 702         |         |      | 740     |   |         | 745     |  |      | 815     |   |      | 808     |        

|(1) | In 2004, the Company has recorded a loss, net of tax, on the sale of Pinole Point Steel of $489; a pretax gain on the curtailment of Retiree Healthcare of $1,951; a pretax loss from asset
impairments of $14,730, a pretax restructuring charge of $1,964, a pretax charge of $917 related to SERP buyouts, and a pretax charge of $322 related to retention agreements.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



14





---

##### Table of Contents

| | In 2003, the Company recorded a gain, net of tax, on the sale of Pinole Point Steel of $1,934; a loss, net of tax, on the sale of Specialty Films of $101; a pretax contractual debt prepayment
penalty of $2,388; and a pretax restructuring charge of $855.
| | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | In 2002, the Company recorded a gain, net of tax, on the sale of Specialty Films of $38,787; a loss, net of tax, on the sale of Pinole Point Steel of $53,287 (including a provision of $12,278
for future operating losses); a pretax restructuring charge of $1,450; and a pretax impairment charge of $8,361.
| | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Represents employees from continuing operations.
|--- | ------------------------------------------------

|(3) | As restated - see Note 19 to the Notes to the Consolidated Financial Statements contained in this Form 10-K/A.
|--- | --------------------------------------------------------------------------------------------------------------



| | NM: Not meaningful.
| | -------------------



Item 7. Managements Discussion and Analysis of Financial Condition and Results of Operations(In thousands)



The following discussion should be read in conjunction with the Consolidated Financial Statements
and the related notes that appear elsewhere in this Form 10-K/A.

As discussed in Note 19 of the Notes to the Consolidated Financial Statements,
the Companys consolidated financial statements have been restated. The accompanying Managements Discussion and Analysis gives effect to the restatement.

Material Sciences Corporation (MSC or Company) reports segment information based on how management disaggregates its businesses for evaluating performance and making operating decisions. MSC reports
results on the basis of two business segments, MSC Engineered Materials and Solutions Group (EMS) and MSC Electronic Materials and Devices Group (EMD). EMSs electronic material-based solutions consist primarily of
coated metal and laminated noise reducing materials used in the electronics market. EMSs acoustical/thermal material-based solutions consist of layers of metal and other materials used to manage noise and thermal energy for the automotive,
lighting and appliance markets. EMSs coated metal material-based solutions include coil coated and electrogalvanized (EG) products primarily used in the automotive, building and construction, appliance and lighting markets.
EMDs electronic material-based solutions include field-effect technology for sensors, switches and interface solutions in the consumer electronics and transportation markets.

As a result of the sale of substantially all of the assets of the Companys Specialty Films segment, including MSC Specialty Films, Inc. (MSC/SFI),
to Bekaert Corporation and its affiliates (Bekaert) in the second quarter of fiscal 2002, and the sale of substantially all of the assets of the Companys Pinole Point Steel business, including MSC Pinole Point Steel Inc. and MSC
Pre Finish Metals (PP) Inc., to Grupo IMSA S.A. de C.V. (IMSA) and other third parties in the first quarter of fiscal 2003, both Specialty Films and Pinole Point Steel are reported as discontinued operations for all periods
presented.



Results of Operations  Fiscal 2004 Compared with Fiscal 2003



Executive Summary

Net sales decreased by 8.8% in fiscal 2004 to $243,218 from $266,818 in fiscal 2003. MSCs gross profit margin was 16.9%, or $41,015, in fiscal 2004 as compared with 17.8%, or $47,575, in the prior year. Selling, general
and administrative (SG&A) expenses of $38,445 were 15.8% of net sales in fiscal 2004 as compared with $40,476, or 15.2%, of net sales in fiscal 2003.



Results of Operations



|                                                            |  |        |   |  |       |   |  |         |  
|----------------------------------------------------------- |  | ------ | - |  | ----- | - |  | ------- | -
|                                                            |  | 2004   |   |  | 2003  |   |  | 2002    |  
|Net Sales                                                   |  | 100.0  | % |  | 100.0 | % |  | 100.0   | %
|Cost of Sales                                               |  | 83.1   |   |  | 82.2  |   |  | 81.9    |  
|Gross Profit                                                |  | 16.9   | % |  | 17.8  | % |  | 18.1    | %
|Selling, General and Administrative Expenses                |  | 15.8   |   |  | 15.2  |   |  | 16.9    |  
|Asset Impairments, Restructuring and Other                  |  | 6.6    |   |  | 0.3   |   |  | 3.9     |  
|Income from Operations                                      |  | (5.5)  | % |  | 2.3   | % |  | (2.7)   | %
|Total Other (Income) and Expense, Net                       |  | 1.3    |   |  | 2.9   |   |  | 0.3     |  
|Loss from Continuing Operations Before Income Taxes         |  | (6.8)  | % |  | (0.6) | % |  | (3.0)   | %
|Income Taxes                                                |  | (1.3)  |   |  | (0.5) |   |  | (1.2)   |  
|Gain (Loss) on Discontinued Operations, Net of Income Taxes |  | (0.2)  |   |  | 0.7   |   |  | (8.2)   |  
|Net Income                                                  |  | (5.7)% |   |  | 0.6 % |   |  | (10.0)% |  



15





---

##### Table of Contents

The general state of the principal industries in which the Company operates includes the following risks and
opportunities. Overcapacity in the coil coating industry is approximately 27% which has an impact on pricing, facility utilization and the need for competitive terms of sale. In addition, the domestic steel industry has suffered numerous
bankruptcies and strong international competition which has impacted the Companys EG business and the availability and cost of steel substrate. However, there are significant growth opportunities for the Companys noise, vibration and
harshness (NVH) solutions in the acoustical/thermal and electronic markets served. We also believe that the future opportunities for EMDs field-effect technology are significant, as exhibited by the recent commercial successes with
Lear Corporation (Lear) and in the recreational vehicle and marine markets.

During fiscal 2004, management executed an action plan to
make systemic cost reductions; initiate organizational changes designed to provide focus on operations; evaluate the strategic direction of the Company and its portfolio of operations; and perform a review of underperforming assets with the intent
of improving performance, selling or idling those underperforming assets.

During the fiscal year, the Company benefited from approximately $6,800 of
cost savings (including both cost of sales and SG&A cost reductions). These cost savings were due to the Companys production efficiencies ($899); workforce reductions and reductions in benefit costs ($5,083, including the reduction of
$1,951 in retiree health care liability in the second fiscal quarter); and other reductions in discretionary spending ($791).

The Company made
certain organizational changes in fiscal 2004, impacting the Companys marketing and manufacturing operations. The last changes were made in May 2004. The primary emphasis of these actions was to focus appropriate resources on the coil coating
markets to increase sales and reduce costs. In the growth area of the business, primarily Quiet Steel products, the Company continues to invest in marketing and manufacturing facilities to commercialize its laminate products. These efforts were
rewarded with key product wins including the Ford F 150 dash panel and oil pan, and the recessed floor pans for the Stow n Go seat in the new Chrysler Town & Country and Dodge Grand Caravan Minivans. In May 2004, the Company
announced the addition of a center of excellence (COE) which will be utilized for the engineering, application and validation of its NVH material solutions.

In connection with its strategic review process, the Company announced the sale of its idled Elk Grove Village production line in January 2004, and entered into a letter of intent for the sale of the Elk Grove Village
production facility housing the idled line. In addition, the Company entered into retention agreements with key employees to ensure continuity of business operations. A significant portion of the retention benefits vest on May 31, 2005. The Company
also entered into agreements to buyout legacy costs related to certain supplemental pension benefits (SERP) with officers and key employees.

As a result of the strategic review and fourth quarter events (industry wide metal shortages, higher metal pricing and the loss of a significant customer serviced by the Middletown, Ohio facility), the Company announced the closing of the
Middletown facility in May 2004. The Board concluded that operating the remaining coil coating facilities would provide the best opportunity for a greater return to shareowners. This resulted in a pretax impairment charge of $7,991 in the fourth
quarter of fiscal 2004. The Company also evaluated the goodwill related to its fiscal 2002 acquisition of Goldbach Automobil Consulting (GAC) in the fourth quarter in accordance with its accounting policy to review goodwill for
impairment on an annual basis. The penetration of the European brake market was slower than previously projected. In addition, the Company experienced delays in the negotiation of definitive agreements with a potential strategic partner related to
the marketing and sales of Quiet Steel in Europe. Based on these factors, the Company recorded a pretax impairment charge of $6,739. The Company is reviewing various strategic alliances, including joint ventures, to commercialize these products in
Europe. However, we cannot be certain of the success of these efforts.

The Company is also reviewing the continued investment in the EMD business
segment. We believe that the field-effect technology has significant value indicated by the acceptance of the technology in several areas including the automotive market (execution of an exclusive supply agreement with Lear), the non-automotive
transportation market (products in the recreational vehicle and marine) and the consumer electronics market. The Company is currently discussing a full range of strategic alternatives as it relates to the EMD business. The Company believes that this
process will accelerate the market penetration of the technology.

As discussed below, Asset Impairments, Restructuring and Other in the Consolidated
Statements of Income total $15,982 which includes asset impairments of $14,730, restructuring expenses of $1,964 and other net benefits of $712.



16





---

##### Table of Contents

MSC Engineered Materials and Solutions Group

Net sales for EMS decreased 8.9% in fiscal 2004 to $242,748 from $266,546 in fiscal 2003. Sales of electronic-based materials grew 18.9% to $26,810 in fiscal 2004 from $22,540 in the prior year. The growth was due to increased sales of
NRGDampTMfor computer disk drive covers as well as cabinetry materials. In fiscal 2004, acoustical/thermal materials sales increased
23.0% to $76,183 from $61,938 in fiscal 2003 primarily due to continued acceptance of the Companys NVH solutions in the areas of body panel laminate (Quiet Steel), engine and aftermarket brake markets, somewhat offset by lower shipments of
Specular +. Coated metal materials sales decreased 23.2% in fiscal 2004 to $139,755 from $182,068 in the prior year primarily due to lower electrogalvanizing sales resulting from ISG beginning to exit the EG market. In addition, lower sales to the
gas tank, lighting and clutch plate markets were somewhat offset by higher sales to the appliance and swimming pool markets.

EMSs gross profit
margin was 16.7%, or $40,612, in fiscal 2004 as compared with 17.8%, or $47,540, in the prior year. Gross profit was impacted by several factors including the reduced capacity utilization (61% in fiscal 2004 compared with 77% in fiscal 2003); the
inclusion of depreciation of the Walbridge Coatings facility due to the May 2003 purchase of the remaining interest in the Partnership; offset, to some extent, by the Companys cost reduction program. SG&A expenses were $26,374 in fiscal
2004, an 8.8% decrease from $28,919 in fiscal 2003. The decrease was due to lower administrative costs resulting from the Companys implementation of its cost reduction program and lower variable compensation expenses, slightly offset by
increased investment in marketing and research and development.

On May 7, 2003, ISG purchased substantially all of Bethlehem Steel Corporations
(BSC) assets as part of BSCs bankruptcy proceedings. On the same day, MSC purchased from ISG the remaining 33.5% ownership interest in the Partnership for $3,600. Accordingly, as of such date, the Company has a 100% controlling
interest in the Walbridge, Ohio facility. Prior to May 7, 2003, the Company accounted for the Partnership under the equity method. Beginning May 7, 2003, the results of Walbridge Coatings have been consolidated with the results of MSC and are
included in the Consolidated Financial Statements. In conjunction with the ISG Transactions, MSC entered into a tolling agreement with ISG to provide EG and other coating and ancillary services to ISG for a period ending on December 31, 2004. ISG
also assumed amounts payable by BSC to the Partnership through the expiration date of the tolling agreements. ISG has priority production rights to 25% of the available line time at the Walbridge, Ohio facility, and MSC markets the remaining 75% of
the line time.

On May 13, 2002, the Company completed the purchase of an ownership interest in the Partnership from a subsidiary of LTV Steel
Company, Inc. (LTV) for $3,137. As a result of the purchase, MSCs ownership interest in the Partnership increased to 66.5% and it gained access to an additional 33% of the facilitys line time for a total of 37%.

On December 15, 2001, a major fire significantly damaged an electrogalvanizing facility owned by the Double Eagle Steel Coating Company (DESCO), a
joint venture between U.S. Steel Corporation and Rouge Steel Company. The Partnership serviced both U.S. Steel Corporation and Rouge Steel Company through September 2002, when the DESCO facility resumed production, in addition to BSC, ISPAT Inland
Inc. and other customers with EG and other services in fiscal 2003.

The Companys sales to ISG for fiscal 2004 were significantly less than the
fiscal 2003 sales to BSC ($37,379). For fiscal 2004, ISG utilized 30% of available line time at the Walbridge facility compared with BSCs utilization of 49% in fiscal 2003. Based upon the loss of DESCOs business, the expected decline in
ISGs utilization of the facility, partially offset by increased production of Quiet Steel, the Company operated the Walbridge, Ohio facility at approximately 60% of capacity in fiscal 2004 versus 81% in fiscal 2003. The Walbridge, Ohio
facilitys current and future production levels, however, are dependent, in large part, upon economic conditions in the industries that use EG and other coated sheet steel products, including the automotive and appliance industries, the
consumption of laminated noise and vibration products and the potential shifting of EG business between electrogalvanizing facilities by major steel producers. The Company expects the facility to operate at approximately 45% to 50% in fiscal 2005.



MSC Electronic Materials and Devices Group

Sales related to the switch/sensor business increased 72.8% to $470 from $272 in the prior year. Sales were related to prototype and product development services, product
commercialization in the non-automotive market segment and the revenue associated with an exclusive supply agreement with Lear.

EMDs gross
profit margin was 85.7%, or $403, in fiscal 2004. The margin reflects the revenue generated by EMDs supply agreement, non-recurring engineering revenue, and product sales in the non-automotive and consumer electronics market segments.



17





---

##### Table of Contents

SG&A expenses were $5,464 in fiscal 2004 as compared with $3,774 in fiscal 2003. The SG&A expenses relate
to marketing, research and development, and application development efforts related to the switch/sensor business and the license fee payable to TouchSensor Technologies, LLC (TST). The Company anticipates marketing, research and
development and application development spending and the license fee payable to TST related to the switch/sensor business to be approximately $6,200 for fiscal 2005 based on anticipated spending levels.

The TST agreement provides EMD the right to manufacture, use, sell and further develop TSTs patented touch sensor technology for sensors, switches and
interface solutions in the consumer electronics and transportation markets. Royalty payments to TST, per the license agreement, consist of a certain percentage of net sales of licensed products plus a certain percentage of sublicense profits subject
to a minimum annual royalty amount (see Note 14 of the Notes to the Consolidated Financial Statements entitled Contractual Commitment, on page 54). In general, the exclusive license period ends on February 28, 2006, subject to the
Companys right to extend the exclusive license period under certain conditions (see Contractual Obligations on page 23).

On August
1, 2003, EMD entered into a supply and joint development agreement with Lear . This agreement provides Lear the exclusive right to incorporate EMDs field effect technology-based MIRUS detector cells into specific interior applications on passenger cars and light trucks. In consideration of this exclusive supply
relationship, Lear has agreed to pay EMD $1,500 over the initial two years of the agreement. Both parties retain specific rights of termination during the term of the agreement. The consideration of $1,500 will be amortized into income over a three
year period which coincides with the initial period of exclusivity. Under the exclusive supply portion of the agreement, any sales of product would be in addition to the $1,500 of consideration.



Asset Impairments

As one of the results of the Companys strategic review process, the Company announced in May 2004 the closing of the Middletown, Ohio facility. This action was taken due to the underutilization of the facility, recent industry wide
metal availability and pricing issues and the loss of a significant customer which made the facility noncompetitive in the market place. The aforementioned factors resulted in a pretax asset impairment charge of $7,991 being recorded in the fourth
quarter of fiscal 2004. In addition, the Company expects to incur approximately $1,600 in fiscal 2005 related to location closing costs including severance and other expenses. The facility is expected to be closed by July 2004.

In the fourth quarter of fiscal 2004, MSC completed its annual assessment of goodwill under SFAS No. 142, Goodwill and Other Intangible Assets. Based on
the assessment of the goodwill associated with the acquisition of GAC, the Company recorded a pretax impairment charge of $6,739. The impairment resulted from slower growth in the penetration of the European brake market than previously projected.
In addition, the Company experienced delays in the identification and negotiation of definitive agreements with potential strategic partners related to the marketing and sales of Quiet Steel in Europe. The Company is reviewing various strategic
alternatives, including strategic alliances, to commercialize these products in Europe.

In fiscal 2002, the Company reviewed its investment in its
powder coating assets. MSC reevaluated its efforts to commercialize its proprietary powder coating capabilities and, based on the projected cash flows from the powder coating assets, recorded a $5,929 charge to earnings in fiscal 2002.

In fiscal 2002, the Company also reviewed its investment in the capitalized intangible assets and equipment related to its license with Northwestern University
to commercialize Solid State Shear Pulverization (SSSP) technology. The Company completed research studies with potential licensees of the SSSP technology. Based on the projected cash flows from the SSSP assets, MSC recorded a $2,001
charge to earnings in fiscal 2002. The total impairment charge recorded in fiscal 2002 was $8,361.



Restructuring Expenses

On April 17, 2003, the Chairman, President and Chief Executive Officer resigned and was replaced by a non-executive
Chairman of the Board and a new President and Chief Executive Officer. A separation arrangement was entered into resulting in a pretax charge to earnings of $1,821 in the first quarter of fiscal 2004. Of this amount, $1,543 is scheduled to be paid
over two years and the remainder relates to the executives non-contributory supplemental pension plan to be paid in accordance with the plan. The Company recorded additional restructuring expenses of $143 in the first quarter of fiscal 2004.
Total restructuring expenses for fiscal 2004 were $1,964. Of this amount, net cash of $977 was paid during fiscal 2004. A total of $559 is recorded as Accrued Payroll Related Expenses and $122 is recorded as Other Long-Term Liabilities in the
Consolidated Balance Sheet as of February 29, 2004. The Company expects to incur approximately $700 in severance expense (in addition to Middletown related severance and closing costs) related to further reductions in labor and overhead in fiscal
2005.



18





---

##### Table of Contents

On November 20, 2002, the Company announced it had implemented a program to reduce overhead and improve
efficiencies. The program involved restructuring the Companys manufacturing organization, including terminating 14 salaried employees in the third quarter of fiscal 2003. The Company recorded a restructuring charge of $855 for severance and
other related costs in the third quarter of fiscal 2003, $677 of which pertained to severance expenses and $178 for other related costs. Total cash paid in fiscal 2003 related to this restructuring program was $383. Total net cash paid in fiscal
2004 related to this restructuring program was $440, and as of February 29, 2004, all such amounts under this program were paid.

On November 15,
2001, the Company announced it implemented a reorganization and cost reduction program. MSC terminated 41 employees primarily in its sales, general and administrative departments and recorded a restructuring charge of $1,450 in fiscal 2002. Of this
amount, $1,110 pertained to severance expenses and $340 for other related costs. As of February 28, 2003, all amounts under this restructuring program were paid.



|                                                    |  |           |       |   |       |   |      |       |  |   |        |  
|--------------------------------------------------- |  | --------- | ----- | - | ----- | - | ---- | ----- |  | - | ------ | -
|                                                    |  | Severance |       |   | Other |   |      | Total | 
|Restructuring Reserve Recorded on November 15, 2001 |  | $         | 1,110 |   |       | $ | 340  |       |  | $ | 1,450  |  
|Cash Payments, Net                                  |  |           | (676  | ) |       |   | (236 | )     |  |   | (912   | )
|Restructuring Reserve as of February 28, 2002       |  | $         | 434   |   |       | $ | 104  |       |  | $ | 538    |  
|Restructuring Reserve Recorded on November 20, 2002 |  |           | 677   |   |       |   | 178  |       |  |   | 855    |  
|Cash Payments, Net                                  |  |           | (720  | ) |       |   | (201 | )     |  |   | (921   | )
|Restructuring Reserve as of February 28, 2003       |  | $         | 391   |   |       | $ | 81   |       |  | $ | 472    |  
|Restructuring Reserve Recorded During Fiscal 2004   |  |           | 1,013 |   |       |   | 951  |       |  |   | 1,964  |  
|Reclassification of Supplemental Pension Reserve    |  |           |      |   |       |   | (338 | )     |  |   | (338   | )
|Cash Payments, Net                                  |  |           | (794  | ) |       |   | (623 | )     |  |   | (1,417 | )
|Restructuring Reserve as of February 29, 2004       |  | $         | 610   |   |       | $ | 71   |       |  | $ | 681    |  



Other

During the second quarter of fiscal 2004, as part of its implementation of systemic cost reductions, the Company curtailed the future retiree health care benefits for certain
active employees. This resulted in a one-time reduction in operating expenses and improvement in income from continuing operations of $1,951. This amount is recorded in the Asset Impairments, Restructuring and Other line in the Consolidated
Statements of Income (Loss).

As noted in the Executive Summary, the Company entered into retention agreements with certain officers and key employees
and bought-out certain SERP benefits. Approximately $322 and $917 were expensed in the fourth quarter of fiscal 2004 for retention and the buyout of SERP, respectively. In addition, a contingent liability (based on employees remaining with the
Company through various dates through May 31, 2005) of approximately $1,850 will be expensed in fiscal 2005 and approximately $550 will be expensed in fiscal 2006 related to these agreements.



Total Other Expense, Net and Income Taxes

Total other expense, net, was $3,197 in fiscal 2004, compared with $7,956 in fiscal 2003. The variance was primarily due to the charge related to the early extinguishment of debt of $3,934 in fiscal 2003. Fiscal 2003 also
included an allocation of consolidated interest expense to Pinole Point Steel (see Note 8 of the Notes to the Consolidated Financial Statements entitled Interest (Income) Expense, Net on page 48). No interest costs were allocated in
fiscal 2004. Equity in Results of Joint Ventures was a net loss of $211 in fiscal 2004 as compared with a net loss of $1,557 in fiscal 2003. The Partnership loss is no longer being incurred effective with the Companys purchase of the remaining
interest in the Partnership on May 7, 2003.

MSCs effective income tax rate was 19.4% (benefit) in fiscal 2004 as compared with 80.2% (benefit)
in fiscal 2003. During fiscal 2003, the Internal Revenue Service completed its review of fiscal years 1997, 1998 and 1999. The Company analyzed its income tax reserve position based on this event and reduced its previously provided income tax
reserves by $673 in the fourth quarter of fiscal 2003. The variance in the effective tax rate compared to the statutory rate was due to the income tax reserve adjustment and tax credits, valuation allowances for net operating losses and other
permanent items relative to income (loss) before income taxes.



19





---

##### Table of Contents

Results of Discontinued Operations  Fiscal 2004 Compared with Fiscal 2003



Pinole Point Steel

On May 31, 2002, the Company completed the sale of substantially all of the assets of its Pinole Point Steel business. The Company is in the process of settling the net liabilities of the business. As of February 29, 2004, the Company has
received $58,016 related to the disposition and liquidation of the business, consisting of $31,174 of sale proceeds from Grupo IMSA S.A. de C.V. and $26,842 from liquidating the Pinole Point Steel operations. The proceeds from liquidating the Pinole
Point Steel operations include an income tax refund of $10,589 received during the second quarter of fiscal 2004 related to the sale of Pinole Point Steel. As of February 29, 2004, there are $414 in net liabilities remaining. The remaining net
liabilities include liabilities (primarily workers compensation exposure) not assumed by Grupo IMSA S.A. de C.V. Pinole Point Steel has been reported as a discontinued operation, and the Consolidated Financial Statements have been reclassified to
segregate the net assets or liabilities and operating results of the business.

As of February 28, 2002, the Company recorded a provision for loss on
discontinued operation, net of income taxes, of $53,287. The loss on discontinued operation, net of income taxes, included the allocation of consolidated interest expense of $5,391 incurred from September 1, 2001 through May 31, 2002. The
allocations were based on the debt associated with the original purchase of Pinole Point Steel in December 1997 and Pinole Point Steels subsequent cash flow. During fiscal 2003, the Company recorded an adjustment on sale of discontinued
operation, net of income taxes, of $1,934 to reduce the previously provided loss on discontinued operation. The adjustment consisted of a favorable change in the estimated proceeds of the sale of $2,436 and a reduction for estimated operating losses
of $1,247 due to higher plant utilization and customers willingness to accelerate product deliveries prior to the closing of the transaction. The adjustment also included an additional loss of $949 related to bad debt, product claims, workers
compensation and employee expenses as well as a reduction of $800 primarily due to a change in the estimated apportionment of state income taxes.

Net
sales of Pinole Point Steel for the partial year of fiscal 2003 were $48,050 versus $128,397 for the entire year of fiscal 2002. Loss from discontinued operation, net of income taxes, was $2,136 for the partial year of fiscal 2003 as compared to
$16,456 for the entire year of fiscal 2002. The loss from discontinued operation, net of income taxes, includes the allocation of consolidated interest expense of $1,797 in fiscal 2003 versus $8,100 in the prior year.



Results of Operations  Fiscal 2003 Compared with Fiscal 2002

Net sales in fiscal 2003 increased by 6.5% to $266,818 from $250,506 in fiscal 2002. MSCs gross profit margin was 17.8%, or $47,575, in fiscal 2003 as compared with 18.1%, or
$45,231, in the prior year. SG&A expenses of $40,476 were 15.2% of net sales in fiscal 2003 as compared with $42,333, or 16.9%, of net sales in fiscal 2002.



MSC Engineered Materials and Solutions Group

Net sales for EMS increased 6.4% in fiscal 2003
to $266,546 from $250,506 in fiscal 2002. Sales of electronic-based materials grew 13.5% to $22,540 in fiscal 2003 from $19,856 in the prior year. The growth was due to an increase in NRGDamp sales for computer disk drive covers as well as set-top
box sales. Acoustical/thermal materials sales declined 2.2% in fiscal 2003 to $61,938 as compared with $63,306 in fiscal 2002 primarily due to lower sales to the aftermarket brake and lighting markets, offset in part by higher shipments to the body
panel laminate and engine markets. In fiscal 2003, sales of coated metal materials increased 8.8% to $182,068 from $167,344 in fiscal 2002.

EMSs gross profit margin was 17.8%, or $47,540, in fiscal 2003 as compared with 18.1%, or $45,231, in the prior year. The decrease in gross profit margin was primarily the result of an unfavorable product mix and lower capacity
utilization due to sales shortfalls of coated metal products and higher operating costs.

SG&A expenses were $28,919, or 10.8%, of net sales in
fiscal 2003 versus $32,764, or 13.1%, of net sales in fiscal 2002. The decrease in SG&A percentage was due to the increase in net sales offset by $1,270 of bad debt expense incurred due to several customers declaring bankruptcy.



MSC Electronic Materials and Devices Group

SG&A expenses were $3,774 in fiscal 2003 which related to marketing and research and development spending related to the switch/sensor business and the license fee payable to
TST.



20





---

##### Table of Contents

Total Other Expense, Net and Income Taxes

Total
other expense, net, was $7,956 in fiscal 2003 as compared to $708 in fiscal 2002. The variance was primarily due to the allocation of interest expense to the Pinole Point Steel business for all of fiscal 2002 versus only the first quarter of fiscal
2003. In addition, fiscal 2003 included a charge related to the early extinguishment of debt of $3,934. Equity in Results of Joint Ventures was a net loss of $1,557 in fiscal 2003 as compared with a net loss of $1,560 in fiscal 2002.

MSCs effective income tax rate was 80.2% (benefit) in fiscal 2003 as compared with 41.1% (benefit) in fiscal 2002. During fiscal 2003, the Internal Revenue
Service completed its review of fiscal years 1997, 1998 and 1999. The Company analyzed its income tax reserve position based on this event and reduced its previously provided income tax reserves by $673 in the fourth quarter of fiscal 2003. The
variance in the effective tax rate compared to the statutory rate was due to the income tax reserve adjustment and tax credits and other permanent items relative to income (loss) before income taxes.



Results of Discontinued Operations  Fiscal 2003 Compared with Fiscal 2002



Specialty Films

On
June 29, 2001, the Company completed the sale of substantially all of the assets of its Specialty Films segment, including its interest in Innovative Specialty Films, LLC, to Bekaert pursuant to the terms of the Purchase Agreement by and among MSC,
MSC/SFI, Bekaert and N.V. Bekaert S.A., dated June 10, 2001. The Company received cash of $121,982 and recorded an after-tax gain of $38,787 in the second quarter of fiscal 2002. Net proceeds after taxes and transaction costs were $90,537.

Net sales of Specialty Films for the partial year of fiscal 2002 were $21,578. Income from discontinued operation, net of income taxes, was $1,469
for the partial year of fiscal 2002.

During the second quarter of fiscal 2003, the Company recorded an after-tax charge of $101 related to a decrease
in the previously estimated insurance premium refund for the Specialty Films business.



Liquidity and Capital Resources

The Company has historically financed its operations with funds generated from operating activities, borrowings under credit
facilities and long-term debt instruments and sales of various assets. The Company believes that its cash on hand and availability under its amended and restated credit facility will be sufficient to fund its operations, redeem its 1998 senior notes
and pay a contractual debt prepayment penalty associated therewith, and working capital needs.

MSC generated $4,397 of cash from operating activities
in fiscal 2004, as compared with $33,622 in the prior fiscal year. The decrease in cash generation was due mainly to the investment in working capital of $18,652 in fiscal 2004 as compared with an investment of $2,398 in fiscal 2003. The increase in
working capital was due mainly to the purchase of the Partnership interest in fiscal 2004, a change in payment terms, and an increase in inventory due to the growth in the Quiet Steel business and other building products using an organic coating
over an EG substrate in the second half of the fiscal year. The working capital is now consolidated on MSCs balance sheet versus recorded in investment in joint ventures in the prior year. The liquidation of Pinole Point also generated less
cash from operating activities in fiscal 2004 as compared with fiscal 2003.

In fiscal 2004, MSC invested $4,519 in capital improvement projects
compared with $6,259 in fiscal 2003. Investments in joint ventures were $358 in fiscal 2004 compared with $3,405 in fiscal 2003. The change in investments in joint ventures related to the Companys purchase of LTVs ownership interest in
the Partnership for $3,137 in fiscal 2003. There were no investments in joint ventures related to discontinued operations in fiscal 2003 compared with $5,114 in fiscal 2002 due to the investment in the joint venture with Bekaert Corporation prior to
the disposition of the Companys Specialty Films business. On May 7, 2003, the Company invested $3,600 to purchase the remaining ownership interest in the Partnership from ISG. Fiscal 2005 capital expenditures are projected to be approximately
$9,500. The increase is primarily due to the investment in the COE announced in May 2004.

MSCs total debt decreased to $43,944 in fiscal 2004
from $55,503 as of February 28, 2003. The Company made principal debt payments of $11,278 on June 2, 2003 related to the 1998 Senior Notes. Total interest paid on the Senior Notes was $3,364 in fiscal 2004. In the fourth quarter of fiscal 2004, the
results of operations, including the asset impairment charge, caused the Company to be out of compliance with the minimum net worth covenant under the terms of the 1998 Senior Notes. Accordingly, the Company notified the holders of the 1998 Senior
Notes that it intended to repay the principal, interest and contractual debt



21





---

##### Table of Contents

prepayment penalty on or before June 1, 2004. The Company paid principal of $36,167, interest of $1,086 and a contractual debt prepayment penalty of $3,318 to all but
two noteholders on May 10, 2004. The remaining noteholders elected to receive payment on or before June 1, 2004. The Company expects to pay the remaining principal ($7,778), approximate interest ($264) and estimated contractual debt prepayment
penalty ($713) on or before June 1, 2004. In addition, the remaining noteholders waived the noncompliance of the minimum net worth covenant until June 1, 2004 or earlier upon prepayment of the notes (see Note 5 of the Notes to the Consolidated
Financial Statements entitled Indebtedness, on pages 44 and 45). On July 31, 2002, the Company made a debt payment of $39,432 to the holders of the 1997 Senior Notes. The debt payment consisted of principal of $35,714 and a
contractual debt prepayment penalty of $3,934 (pretax basis). The contractual debt prepayment penalty included the prepayment penalty of $3,718 and a $216 write-off of debt issuance costs.

The Company entered into an amended and restated $30,000 committed line of credit (New Line) on April 30, 2004. The agreement expires on October 11,
2007. No borrowings were outstanding under the New Line or previous line as of February 29, 2004. There were $3,357 in outstanding letters of credit as of February 29, 2004. Under the New Line, fees are charged for the unused portion of the line. At
the Companys option, interest is at the banks prime rate (4.0% as of February 29, 2004) or at LIBOR plus a margin based on the ratio of funded debt to EBITDA (as defined in the agreement). The financial covenants include a fixed charge
coverage ratio of not less than 1.25 to 1.0 commencing May 31, 2004; a maximum leverage ratio (3.0 to 1.0); and minimum net worth of $80,000 plus 50% of positive consolidated net income ending on or after May 31, 2004. As of February 29, 2004, the
outstanding letters of credit were cash collateralized. A total of $3,357 was classified as Restricted Cash in the Consolidated Balance Sheets. There are restrictions on the Companys use of its cash and cash equivalents related to repurchase
of stock, dividends and acquisitions. The New Line is secured by specific personal property (including receivables, inventory and property, plant and equipment) and intangible property of the Company.

On March 1, 2002, the Company purchased 13,593 of its shares from certain employees at $10.00 per share related to the vesting of the Companys 1999 Long-Term
Incentive/Leverage Stock Awards Program. The Compensation Committee of the Board of Directors approved the share repurchase under the provisions of the Material Sciences Corporation 1992 Omnibus Awards Plan for Key Employees to cover a portion of
the participants tax withholding liability for the vesting of these shares under the 1999 Program. On June 20, 2002, the Company resumed the previously approved repurchase program (suspended in fiscal 2001) and purchased the remaining of the
authorized shares for a total of 290,619 shares with an average purchase price of $14.89 per share by February 28, 2003. On June 20, 2002, MSCs Board of Directors also authorized a new program to repurchase up to an additional 500,000 shares
of the Companys common stock. The repurchase of 500,000 shares was complete as of February 28, 2003 with an average purchase price of $14.50 per share. No further share repurchase programs have been approved by the Companys Board of
Directors.

MSC had a capital lease obligation of $281 as of February 28, 2003 and $905 as of February 28, 2002, relating to a facility that the
Company subleased to the Partnership. The capital lease expired on June 30, 2003. In the fourth quarter of fiscal 2003, the Company renewed the term of the lease for five years ending June 30, 2008. The extension is being treated as an operating
lease (see Note 6 of the Notes to the Consolidated Financial Statements entitled Leases, on page 45).

The Company paid minimum royalty
fees of $1,500 in fiscal 2004 and $1,167 in fiscal 2003 related to the license agreement with TST. The Company has a contingent liability related to the license agreement with TST to pay minimum royalty fees of $2,750 in fiscal 2005 and $2,750 in
fiscal 2006.

On April 16, 2003, the Companys Board of Directors voted to terminate the Companys shareholder rights agreement. The
agreement was terminated by redeeming all of the outstanding rights at a price of $0.01 per right, or approximately $148 in the aggregate, payable in cash and recorded as a charge to Shareowners Equity in the Consolidated Balance Sheets. There
was one right attached to each outstanding share of common stock. The redemption payment was mailed on or about May 27, 2003 to shareowners of record on April 28, 2003. As a result of the redemption, the rights cannot become exercisable, and the
shareholder rights agreement was terminated.

The Company is continuously reviewing the potential for investments in its growth markets. In addition,
the Company also reviews the potential value to shareowners of divesting facilities or other assets which are not performing to the Companys expectations.

The Company is party to various legal actions arising in the ordinary course of its business. These legal actions cover a broad variety of claims spanning the Companys entire business. The Company



22





---

##### Table of Contents

believes that the resolution of these legal actions will not, individually or in the aggregate, have a material adverse effect on the Companys financial
condition or results of operations. The Company is also a party to various legal proceedings in connection with the remediation of certain environmental matters. MSC believes its range of exposure for all known and quantifiable environmental
exposures, based on allocations of liability among potentially responsible parties, the most recent estimate of remedial work, and other information available, is $1,200 to $1,900 as of February 29, 2004 (see Legal Proceedings on pages
11 and 12, and Note 4 of the Notes to the Consolidated Financial Statements entitled Contingencies, on pages 42 and 43).



Contractual Obligations

The following table summarizes the contractual obligations the Company
has outstanding as of February 29, 2004.



|                         |  |                    |        |                 |   |          |  |           |        |                  |   |     |  |   |  
|------------------------ |  | ------------------ | ------ | --------------- | - | -------- |  | --------- | ------ | ---------------- | - | --- |  | - | -
|Contractual Obligations  |  | Obligations Due In
|                         |  | Total              |        | Less than1 Year |   | 1-3Years |  | 3-5 Years |        | More than5 Years
|Operating Leases         |  | $                  | 6,879  |                 | $ | 1,975    |  | $         | 4,350  |                  | $ | 554 |  | $ | 
|Minimum Royalties        |  |                    | 5,500  |                 |   | 2,750    |  |           | 2,750  |                  |   |    |  |   | 
|SERP                     |  |                    | 917    |                 |   | 917      |  |           |       |                  |   |    |  |   | 
|Purchase Obligations     |  |                    | 32,232 |                 |   | 32,232   |  |           |       |                  |   |    |  |   | 
|Long-Term Debt Principal |  |                    | 43,944 |                 |   | 36,944   |  |           | 7,000  |                  |   |    |  |   | 
|Total                    |  | $                  | 89,472 |                 | $ | 74,818   |  | $         | 14,100 |                  | $ | 554 |  | $ | 



Inflation

MSC believes that inflation has not had a significant impact on fiscal 2004, 2003 and 2002 results of operations.



Critical Accounting Policies

MSCs significant accounting
policies are presented within the Notes to the Consolidated Financial Statements (see Note 1 of the Notes to the Consolidated Financial Statements entitled Summary of Significant Accounting Policies, on pages 37-41) included elsewhere in
this Form 10-K/A. While all of the significant accounting policies impact the Companys Consolidated Financial Statements, some of the policies may be viewed to be critical. These policies are those that are both most important to the portrayal
of the Companys financial condition and results of operations and require managements most difficult, subjective or complex judgments and estimates. Management bases its judgments and estimates on historical experience and various other
factors that are believed to be reasonable under the circumstances. The results of judgments and estimates form the basis for making judgments about the Companys value of assets and liabilities that are not readily apparent from other sources.
Actual results could differ from these estimates under different assumptions or conditions. Management believes the following critical accounting policies, among others, affect its more significant judgments and estimates used in the preparation of
its Consolidated Financial Statements.

Revenue Recognition. The Company recognizes revenue upon shipment of goods to customers, at which time
title (MSCs value added content in the case of toll processing) and risk of loss pass to the customer. The Company records shipping and handling billed to a customer in a sales transaction as revenue. Costs incurred for shipping and handling
are recorded in cost of sales. Volume discounts due customers are recognized as earned and reported as reductions of revenue in the Consolidated Statements of Income (Loss). The Companys revenue recognition policies comply with the criteria
set forth in Staff Accounting Bulletin No. 104, Revenue Recognition. The Company also records expenses for manufacturing claims for product defects based upon historical experience and upon specific claims issues as they arise. Any
material differences between these estimates and our actual costs are recorded on a monthly basis and are reflected in the historical experience prospectively.

Long-Lived Assets. Long-lived assets consist of property, plant and equipment and are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount may not be recoverable based on
projections of cash flows on a non-discounted basis. If the fair value is less than the carrying amount of the asset, a loss is recognized for the difference. Fair value is determined based on market quotes, if available, or is based on valuation
techniques, such as discounted cash flows. The valuation techniques utilize certain assumptions made by the Company including, but not limited to,



23





---

##### Table of Contents

estimated fair market value of assets, which are based on additional assumptions such as public market data, depreciation factors for orderly liquidation, including
allowances such as dismantlement and removal, and the relationship between replacement cost new and market value based on the age of the assets.

Goodwill. In June 2001, the Financial Accounting Standards Board (FASB) issued Statement of Accounting Standards (SFAS) No. 142, Goodwill and Other Intangible Assets. With the adoption of SFAS No.
142 on March 1, 2002, goodwill will no longer be subject to amortization over its estimated useful life. Goodwill will be subject to at least an annual assessment of impairment by applying a fair value based test. This test requires that the Company
estimate the fair value of its goodwill and compare that estimate to the amount of goodwill recorded on the Consolidated Balance Sheet. The estimation of fair value requires that the Company make judgments concerning future cash flows and
appropriate discount rates. The estimate of the fair-value of goodwill could change over time based on a variety of factors, including the actual operating performance of the relevant portion of the business (see Note 1, of the Notes to the
Consolidated Financial Statements entitled, Summary of Significant Accounting Policies  Goodwill on pages 38 and 39).

Income Taxes. The provision for income taxes is determined under the liability method pursuant to SFAS No. 109. Under this method, deferred tax assets and liabilities are recognized based on differences between the financial
statement and tax bases of assets and liabilities using presently enacted tax rates. The Company has net deferred tax assets of $6.9 million at February 29, 2004. In assessing the need for valuation allowances, the Company considers future
forecasted taxable income and tax planning strategies. The Company has determined that it is unlikely that it will be able to realize certain deferred tax assets in the foreseeable future relating its GAC operation. A valuation allowance of $2.6
million was recorded during fiscal 2004 related to these deferred tax assets. Although the Companys management believes its tax accruals are adequate, differences may occur in the future depending on the resolution of pending and new tax
matters.

Defined Benefit Retirement Plans. The plan obligations and related assets of defined benefit retirement plans (including the
non-contributory supplemental pension plans for some MSC officers) are presented in Note 7 of the Notes to Consolidated Financial Statements entitled Retirement Plans. Plan assets, which consist primarily of marketable equity and debt
instruments, are valued using market quotations. Plan obligations and the annual pension expense are determined by consulting actuaries using a number of assumptions. Key assumptions in measuring the plan obligations include the discount rate at
which the obligation could be effectively settled and the anticipated rate of future salary increases. Key assumptions in the determination of the annual pension expense include the discount rate, the rate of salary increases and the estimated
future return on plan assets. To the extent actual amounts differ from these assumptions and estimated amounts, results could be adversely affected.



Accounting Pronouncements

In June 2001, FASB issued SFAS No. 141, Business
Combinations and SFAS No. 142, Goodwill and Other Intangible Assets. SFAS No. 141 requires that all business combinations initiated after June 30, 2001, be accounted for using the purchase method of accounting. With the adoption of
SFAS No. 142 on March 1, 2002, goodwill will no longer be subject to amortization over its estimated useful life. Goodwill will be subject to at least an annual assessment of impairment by applying a fair-value based test, beginning on the date of
adoption of the new accounting standard. The Company completed its initial assessment as of August 31, 2002 and its annual assessment as of February 28, 2003, as required under the impairment requirements of SFAS No. 142 and no impairment was deemed
necessary. The Company also completed the required annual impairment assessment as of February 29, 2004 and recorded an impairment charge of $6,739 related to GAC (see Note 13 of the Notes to the Consolidated Financial Statements entitled,
Asset Impairments and Restructuring on page 53 and 54).

In June 2001, the FASB issued SFAS No. 143, Accounting for Asset Retirement
Obligations, which is effective for financial statements issued for fiscal years beginning after June 15, 2002. SFAS No. 143 addresses financial accounting and reporting for obligations associated with the retirement of tangible long-lived
assets and the associated retirement costs. This Statement requires that the fair value of a liability for an asset retirement obligation be recognized in the period in which it is incurred. The associated asset retirement costs are capitalized as
part of the carrying amount of the long-lived asset. The adoption of SFAS No. 143 did not have an impact on the financial position or results of operations of the Company.

The Company adopted SFAS No. 144, Impairment or Disposal of Long-Lived Assets on March 1, 2002. This statement addresses accounting and reporting for the impairment or disposal of long-lived assets, including
discontinued operations, and establishes a single accounting model for long-lived assets to



24





---

##### Table of Contents

be disposed of by sale. MSC has assessed the impairment requirements of SFAS No. 144 and has reviewed all assets for potential impairment and determined that there are
no other impairments other than the charge for the Middletown, Ohio facility as of February 29, 2004.

In April 2002, the FASB issued SFAS No. 145,
Rescission of FASB Statements No. 4, 44 and 64, Amendment of FASB Statement No. 13 and Technical Corrections. SFAS No. 145 makes changes to several areas, including the classification of gains and losses from extinguishment of debt and
accounting for certain lease modifications. The statement is effective for fiscal years beginning after May 15, 2002. With the adoption of SFAS No. 145 on March 1, 2003, the contractual debt prepayment penalty is no longer classified as an
extraordinary item and is reflected as a component of income from continuing operations in the Consolidated Statements of Income (Loss).

In November
2002, the FASB issued Interpretation No. 45 Guarantees, Including Indirect Guarantees of Indebtedness to Others, which expands previously issued accounting guidance and disclosure requirements for certain guarantees. Interpretation No.
45 requires the Company to recognize an initial liability for fair value of an obligation assumed by issuing a guarantee. The provision for initial recognition and measurement of the liability will be applied on a prospective basis to guarantees
issued or modified after December 31, 2002. The Company has evaluated the provisions of Interpretation No. 45, and has determined that no guarantees or indemnifications currently exist that must be disclosed or accounted for according to the
requirements of Interpretation No. 45.

In December 2002, the FASB issued SFAS No. 148, Accounting for Stock-Based Compensation
 Transition and Disclosure  an Amendment of FASB Statement No. 123. This statement amends FASB No. 123, Accounting for Stock-Based Compensation, to provide alternative methods of transition for a voluntary change
to the fair-value based method of accounting for stock-based employee compensation. In addition, this statement amends the disclosure requirements of Statement No. 123 to require prominent disclosures in both annual and interim financial statements
about the method of accounting for stock-based employee compensation and the effect of the method used on reported results. The transition guidance and disclosure provisions of SFAS No. 148 are effective for the February 28, 2003 and February 29,
2004 financial statements.

In December 2003, the FASB issued SFAS No. 132 (revised 2003), Employers Disclosures about Pensions and Other
Postretirement Benefits, an amendment of FASB Statements No. 87, 88 and 106, and a revision of FASB Statement No. 132. This standard revises employers disclosures about pension plans and other postretirement benefit plans. It does not
change the measurement or recognition of those plans required by FASB Statements No. 87, Employers Accounting for Pensions, No. 88, Employers Accounting for Settlements and Curtailments of Defined Benefit Pension Plans
and for Termination Benefits, and No. 106, Employers Accounting for Postretirement Benefits Other Than Pensions. The new rules require additional disclosures about the assets, obligations, cash flows and net periodic benefit
cost of defined benefit pension plans and other postretirement benefit plans. The required information should be provided separately for pension plans and for other postretirement benefit plans. The new disclosures are effective for the Company in
fiscal year 2004. As a result, we have modified the related discussion in Note 7 entitled Retirement Plans to comply with this revised standard.

Effective March 1, 2003, the Company adopted SFAS No. 146, Accounting for Costs Associated with Exit or Disposal Activities, which rescinds Emerging Issues Task Force (EITF) Issue No. 94-3, Liability Recognition for
Certain Employee Termination Benefits and Other Costs to Exit an Activity (including Certain Costs Incurred in a Restructuring). SFAS No. 146 requires companies to recognize costs associated with exit or disposal activities when they are
incurred, rather than at the date of a commitment to an exit or disposal plan. Examples of costs covered by this statement include lease termination costs and certain employee severance costs that are associated with a restructuring, discontinued
operation, plant closing or other exit or disposal activity. Adoption of this statement had no material impact on the companys financial position, results of operations or cash flows.

In May 2003, the FASB issued SFAS No. 150, Accounting for Certain Financial Instruments with Characteristics of Both Liabilities and Equity, which
requires certain financial instruments that were previously presented on the consolidated balance sheets as equity to be presented as liabilities. Such instruments include mandatorily redeemable financial instruments and certain options and
warrants. SFAS No. 150 is effective for financial instruments entered into or modified after May 31, 2003, and otherwise was effective for the company as of July 1, 2003. Adoption of this standard had no impact on the Companys financial
position, results of operations or cash flows.

Effective July 1, 2003, the Company adopted EITF Issue No. 00-21, Accounting for Revenue
Arrangements with Multiple Deliverables, which establishes criteria for whether revenue on a deliverable



25





---

##### Table of Contents

can be recognized separately from other deliverables in a multiple deliverable arrangement. The criteria considers whether the delivered item has stand-alone value to
the customer, whether the fair value of the delivered item can be reliably determined and the customers right of return for the delivered item. Adoption of this standard had no material impact on the Companys financial position, results
of operations or cash flows.

In January 2003 and December 2003, the FASB issued Interpretation No. 46, Consolidation of Variable Interest
Entities (FIN 46), and its revision, FIN 46-R, respectively. FIN 46 and FIN 46-R address the consolidation of entities whose equity holders have either not provided sufficient equity at risk to allow the entity to finance its own activities or
do not possess certain characteristics of a controlling financial interest. FIN 46 and FIN 46-R require the consolidation of these entities, known as variable interest entities (VIEs), by the primary beneficiary of the entity. The
primary beneficiary is the entity, if any, that is subject to a majority of the risk of loss from the VIEs activities, entitled to receive a majority of the VIEs residual returns, or both. FIN 46 and FIN 46-R are applicable for financial
statements of public entities that have interests in VIEs or potential VIEs referred to as special-purpose entities for periods ending after December 15, 2003. Application by public entities for all other types of entities is required in financial
statements for periods ending after March 15, 2004. Adoption of both of these standards is not expected to have a material impact on the Companys financial position, results of operations or cash flows.

On December 17, 2003, the Staff of the Securities and Exchange Commission (SEC or the Staff) issued Staff Accounting Bulletin
(SAB) No. 104 Revenue Recognition, which amends SAB 101, Revenue Recognition in Financial Statements. SAB 104s primary purpose is to rescind accounting guidance contained in SAB 101 related to multiple
element revenue arrangements, superseded as a result of the issuance of EITF 00-21. Additionally, SAB 104 rescinds the SECs Revenue Recognition in Financial Statements Frequently Asked Questions and Answers (the FAQ)
issued with SAB 101 that had been codified in SEC Topic 13, Revenue Recognition. Selected portions of the FAQ have been incorporated into SAB 104. While the wording of SAB 104 has changed to reflect the issuance of EITF 00-21, the
revenue recognition principles of SAB 101 remain largely unchanged by the issuance of SAB 104. Adoption of this standard had no material impact on the Companys financial position, results of operations or cash flows.



Cautionary Statement Concerning Forward-Looking Statements

The Securities and Exchange Commission encourages companies to disclose forward-looking information so that investors can better understand a companys future prospects and
make informed investment decisions. This Form 10-K/A contains forward-looking statements, which include, without limitation, those statements regarding our estimated loss and proceeds from the disposition of discontinued operations, that set out
anticipated results based on managements plans and assumptions. MSC has tried, wherever possible, to identify such statements by using words such as anticipates, estimates, expects, projects,
intends, plans, believes and words and terms of similar substance in connection with any discussion of future operating or financial performance.

Achievement of future results is subject to risks, uncertainties and inaccurate assumptions. Should known or unknown risks or uncertainties materialize, or should
underlying assumptions prove inaccurate, actual results could vary materially from those anticipated, estimated or projected. Many factors could also cause actual results to be materially different from any future results that may be expressed or
implied by the forward-looking statements contained in this Form 10-K/A, including, among others:

| |  | The Companys ability to successfully implement its restructuring and cost reduction plans and achieve the benefits it expects from these plans, net of estimated severance-related costs;
| | - | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| |  | Impact of changes in the overall economy;
| | - | -----------------------------------------

| |  | Changes in the business environment, including the transportation, building and construction, electronics and durable goods industries;
| | - | ---------------------------------------------------------------------------------------------------------------------------------------

| |  | Competitive factors (including changes in industry capacity);
| | - | -------------------------------------------------------------

| |  | Changes in laws, regulations, policies or other activities of governments, agencies and similar organizations (including the ruling under Section 201 of the Trade Act of 1974);
| | - | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| |  | Continuation of the favorable environment to make acquisitions, including regulatory requirements and market values of candidates;
| | - | ----------------------------------------------------------------------------------------------------------------------------------

| |  | The stability of governments and business conditions inside and outside the U.S., which may affect a successful penetration of the Companys products;
| | - | ------------------------------------------------------------------------------------------------------------------------------------------------------

| |  | Acts of war or terrorism;
| | - | -------------------------



26





---

##### Table of Contents

| |  | Acceptance of brake damping materials, engine components and body panel laminate parts by customers in North America and Europe;
| | - | --------------------------------------------------------------------------------------------------------------------------------

| |  | Proceeds and potential impact from the potential sale or closing of facilities or other assets;
| | - | -----------------------------------------------------------------------------------------------

| |  | Increases in the prices of raw and other material inputs used by the Company, as well as availability;
| | - | ------------------------------------------------------------------------------------------------------

| |  | The loss, or changes in the operations, financial condition or results of operations, of one or more significant customers of the Company;
| | - | ------------------------------------------------------------------------------------------------------------------------------------------

| |  | The risk of the successful development, introduction and marketing of new products and technologies, including products based on the touch sensor technology the Company has licensed from TST;
| | - | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| |  | The anticipated marketing and research and development spending and the license fee payable to TST related to the switch/sensor business;
| | - | -----------------------------------------------------------------------------------------------------------------------------------------

| |  | The realization of the future value of the Lear Corporation agreement;
| | - | ----------------------------------------------------------------------

| |  | Facility utilization and product mix at MSCWCs facility, including the extent of ISGs utilization;
| | - | ----------------------------------------------------------------------------------------------------

| |  | Realization of the tax credit carryforward generated from the sale of Pinole Point Steel and other net operating loss carryforwards;
| | - | ------------------------------------------------------------------------------------------------------------------------------------

| |  | The impact of future warranty expenses;
| | - | ---------------------------------------

| |  | Environmental risks, costs, recoveries and penalties associated with the Companys past and present manufacturing operations, including any risks, costs and penalties arising out of an
enforcement action by the Illinois EPA and Illinois Attorney General related to the Companys Elk Grove Village facility and the Lake Calumet site;
| | - | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| |  | Continuation of current interest rates and the potential impact on potential future contractual debt prepayment penalty;
| | - | ------------------------------------------------------------------------------------------------------------------------

| |  | Assumptions used in the calculations for the Middletown asset impairment (including the discount rate, projected cash flows, and other assumptions used in the calculation of the valuation of
long-lived assets);
| | - | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| |  | Assumptions used in the calculations for goodwill impairment (including terminal value, sales and income projections, discount rate, EBITDA multiple and cash flows);
| | - | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------

| |  | Expected severance and shutdown related costs related to the Middletown, Ohio facility;
| | - | ---------------------------------------------------------------------------------------

| |  | Expected results of operations from foreign operations, and;
| | - | ------------------------------------------------------------

| |  | Other factors, risks and uncertainties described elsewhere in this Form 10-K/A and from time to time in the Companys other filings with the Securities and Exchange Commission.
| | - | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

MSC undertakes no obligation to publicly update forward-looking statements, whether as a result of new information, future events or
otherwise. This discussion of potential risks and uncertainties is by no means complete but is designed to highlight important factors that may impact the Companys business and financial condition. Other sections of this Form 10-K/A may
include additional factors which could adversely effect the Companys business and financial performance. Moreover, the Company operates in a competitive environment. New risks emerge from time to time and it is not always possible for
management to predict all such risk factors, nor can it assess the impact of all such risk factors on the Companys business or to which any factor or combination of factors, may cause actual results to differ materially from those contained in
any forward-looking statements. Given these risks and uncertainties, shareowners should not place undue reliance on forward-looking statements as a prediction of actual results.



Item 7A. Quantitative and Qualitative Disclosures About Market Risk



The Company operates internationally (Malaysia, Germany and Brazil), and thus is subject to potentially adverse movements in foreign currency rate
changes. As of February 29, 2004, foreign sales were approximately 5.0% of consolidated net sales. Historically, the effect of movements in the exchange rates have not been material to the financial position or the results of operations of the
Company. The Company believes that movement in foreign currency exchange rates will not have a material adverse affect on the financial position or results of operations of the Company.



27





---

##### Table of Contents

The table below provides information about the Companys debt that is sensitive to changes in interest rates.



|                       |  |                                      |        |   |      |   |      |  |   |       |   |      |   |            |  |       |     |  |            |     |  |   |        |   |  |   |       
|---------------------- |  | ------------------------------------ | ------ | - | ---- | - | ---- |  | - | ----- | - | ---- | - | ---------- |  | ----- | --- |  | ---------- | --- |  | - | ------ | - |  | - | ------
|                       |  | Expected Maturity Date (Fiscal Year)
|(Dollars in Thousands) |  | 2005                                 |        |   | 2006 |   | 2007 |  |   | 2008  |   | 2009 |   | Thereafter |  | Total |     |  | Fair Value
|Fixed Rate:            |  |                                      |        |   |      |   |      |  |   |       |   |      |   |            |  |       |     |  |            |     |  |   |        |   |  |   |       
|Principal Amount       |  | $                                    | 36,944 |   |      | $ |     |  | $ | 7,000 |   |      | $ |           |  | $     |    |  | $          |    |  | $ | 43,944 |   |  | $ | 38,451
|Average Interest Rate  |  |                                      | 6.8    | % |      |   |     |  |   | 6.8   | % |      |   |           |  |       |    |  |            |    |  |   | 6.8    | % |  |   |       
|Variable Rate:         |  |                                      |        |   |      |   |      |  |   |       |   |      |   |            |  |       |     |  |            |     |  |   |        |   |  |   |       
|Principal Amount       |  | $                                    |       |   |      | $ |     |  | $ |      |   |      | $ |           |  | $     |    |  | $          |    |  | $ |       |   |  | $ |      
|Average Interest Rate  |  |                                      | N/A    |   |      |   | N/A  |  |   | N/A   |   |      |   | N/A        |  |       | N/A |  |            | N/A |  |   | N/A    |   |  |   |       

The Company notified the holders of the 1998 Senior Notes that it intended to repay the principal, interest
and contractual debt prepayment penalty on or before June 1, 2004. The Company paid principal of $36,167, interest of $1,086 and a contractual debt prepayment penalty of $3,318 to all but two noteholders on May 10, 2004. The remaining noteholders
elected to receive payment on or before June 1, 2004. The Company expects to pay the remaining principal ($7,778), approximate interest ($264) and estimated contractual debt prepayment penalty ($713) on or before June 1, 2004.



Item 8. Financial Statements and Supplementary Data



Material Sciences
Corporation

Index to Consolidated Financial Statements and Financial Statement Schedule

Covered by Report of Independent Registered Public Accounting Firm



|                                                                                                                                |  |         
|------------------------------------------------------------------------------------------------------------------------------- |  | --------
|                                                                                                                                |  | Page No.
|Report of IndependentRegistered Public Accounting Firm                                                                          |  | 29      
|Report of Independent Public Accountants                                                                                        |  | 31      
|Consolidated Statements of Income (Loss) for the years ended February 28 or 29, 2004 (restated), 2003 and 2002                  |  | 32      
|Consolidated Balance Sheets as of February 29, 2004 (restated) and February 28, 2003                                            |  | 33      
|Consolidated Statements of Cash Flows for the years ended February 28 or 29, 2004, 2003 and 2002 (restated)                     |  | 34      
|Consolidated Statements of Changes in Shareowners Equity for the years ended February 28 or 29, 2004 (restated), 2003 and 2002 |  | 35      
|Consolidated Statements of Comprehensive Income (Loss) for the years ended February 28 or 29, 2004 (restated), 2003 and 2002    |  | 36      
|Notes to Consolidated Financial Statements                                                                                      |  | 37      
|Schedule II, Reserve for Receivable Allowances                                                                                  |  | 65      



Note: All other financial statement schedules
are omitted because they are not applicable or the required information is included in the Consolidated Financial Statements or notes thereto.



28





---

##### Table of Contents

Report of Independent Registered Public Accounting Firm



To the
Board of Directors of Material Sciences Corporation

Elk Grove Village, Illinois



We have audited the accompanying consolidated balance sheets of Material Sciences Corporation and Subsidiaries (the Company) as of
February 29, 2004, and February 28, 2003, and the related statements of income, cash flows, shareowners equity and comprehensive income for each of the two years in the period ended February 29, 2004. Our audit also included the financial
statement schedule for the two years in the period ended February 29, 2004 listed in the Index at Item 15. These financial statements and financial statement schedule are the responsibility of the Companys management. Our responsibility is to
express an opinion on these financial statements and financial statement schedule based on our audit. The financial statements of the Company for the year ended February 28, 2002, prior to (i) the addition of the transitional disclosures required by
Statement of Financial Accounting Standards No. 142, Goodwill and Other Intangible Assets (SFAS No. 142), described in Note 1 to the financial statements, (ii) the adjustment necessary to conform the 2002 segment disclosures to the 2004
and 2003 composition of reportable segments, and (iii) the adjustment necessary to conform the 2002 presentation of cash from the cancellation (issuance) of letters of credit line item in the Consolidated Statement of Cash Flows to the
2004 and 2003 presentation, were audited by other auditors who have ceased operations. Those auditors expressed an unqualified opinion on those financial statements in their report dated April 29, 2002.

We conducted our audits in accordance with Standards of the Public Company Accounting Oversight Board (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, such financial statements present fairly, in all material respects, the financial position of Material Sciences Corporation and
Subsidiaries as of February 29, 2004, and February 28, 2003, and the results of their operations and their cash flows for each of the two years in the period ended February 29, 2004, in conformity with accounting principles generally accepted in the
United States of America. Also, in our opinion, such financial statement schedule for the two years in the period ended February 29, 2004, when considered in relation to the basic consolidated financial statements taken as a whole, presents fairly,
in all material respects, the information set forth therein.

As discussed in Note 19 to the financial statements, the accompanying financial
statements have been restated.

As discussed in Note 1 to the financial statements, the Company changed its method of accounting for goodwill and
other intangible assets in 2003.

As discussed above, the financial statements of Material Sciences Corporation and Subsidiaries for the year ended
February 28, 2002, were audited by other auditors who have ceased operations. As described in Note 1, these financial statements have been revised to include the transitional disclosures required by SFAS No. 142, which was adopted by the Company as
of March 1, 2002. Our audit procedures with respect to the disclosures in Note 1 related to 2002 included (i) comparing the previously reported net income to the previously issued financial statements and the adjustments to reported net income
representing amortization expense (including any related tax effects) recognized in those periods related to goodwill, equity method goodwill, and intangible assets that are no longer being amortized, as a result of initially applying SFAS No. 142
(including any related tax effects) to the Companys underlying records obtained from management, and (ii) testing the mathematical accuracy of the reconciliation of adjusted net income to reported net income, and the related earnings per share
amounts. In our opinion, the transitional disclosures for 2002 in Note 1 are appropriate.

In addition, as described in Note 15, the company changed
the composition of its reportable segments in 2003, and the amounts in the 2002 financial statements relating to reportable segments have been restated to conform to the 2004 and 2003 composition of reportable segments. We audited the adjustments
that were applied to conform the disclosures for reportable segments reflected in the 2002 financial statements. Our procedures included (i) comparing the adjusted amounts of segment revenues, operating income and assets to the Companys
underlying records obtained from management, and



29





---

##### Table of Contents

(ii) testing the mathematical accuracy of the reconciliations of segment amounts to the consolidated financial statements. In our opinion, such adjustments are
appropriate and have been properly applied.

Furthermore, as described in Note 19, the Company restated the Consolidated Statements of Cash Flows for
2004, 2003 and 2002, in order to properly classify cash from cancellation (issuance) of letters of credit line within the Consolidated Statements of Cash Flows. We audited the adjustments that were applied to conform the Consolidated
Statements of Cash Flows for the year ended February 28, 2002. Our procedures included (i) compared amount shown in investing activities for cash from cancellation (issuance) of letters of credit to the corresponding amount shown in
financing activities prior to the restatement and found them to be in agreement, and (ii) proved the arithmetic accuracy of the amounts of Net Cash Provided by Investing Activities and the Net Cash Used in Financing Activities within the
Consolidated Statement of Cash Flows for the year ended February 28, 2002. In our opinion, such adjustments are appropriate and have been properly applied.

We were not engaged to audit, review or apply any procedures to the 2002 financial statements of the Company other than those described in the three preceding paragraphs and, accordingly, we do not express an opinion or any other form of
assurance on the 2002 financial statements taken as a whole.



/s/    DELOITTE & TOUCHE LLP



Deloitte & Touche LLP



Chicago, Illinois

May 10, 2004

(November 23, 2004 as to the effects

of the
restatement discussed in Note 19)



30





---

##### Table of Contents

The following report is a copy of a report previously issued by Arthur Andersen LLP and has not been reissued by Arthur Andersen LLP.



To the Board of Directors of Material Sciences Corporation:



We have audited the accompanying consolidated balance sheets of Material Sciences Corporation (a Delaware corporation) and Subsidiaries as of February 28, 2002 and 2001, and the
related statements of income (loss), cash flows, shareowners equity and comprehensive income (loss) for each of the three years in the period ended February 28, 2002. 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 financial statements
referred to above present fairly, in all material respects, the financial position of Material Sciences Corporation and Subsidiaries as of February 28, 2002 and 2001, and the results of its operations and its cash flows for each of the three years
in the period ended February 28, 2002, in conformity with accounting principles generally accepted in the United States.



Arthur Andersen LLP



Chicago, Illinois

April 29, 2002



31





---

##### Table of Contents

Consolidated Statements of Income (Loss)



Material Sciences
Corporation and Subsidiaries



|                                                                                                                                                                                                   |  |                                        |         |   |      |   |         |      |  |   |         |  
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | -------------------------------------- | ------- | - | ---- | - | ------- | ---- |  | - | ------- | -
|                                                                                                                                                                                                   |  | For the years ended February 28 or 29, |        
|(In thousands, except per share data)                                                                                                                                                              |  | 2004(Restatedsee Note 19)              |         |   | 2003 |   |         | 2002 | 
|Net Sales                                                                                                                                                                                          |  | $                                      | 243,218 |   |      | $ | 266,818 |      |  | $ | 250,506 |  
|Cost of Sales                                                                                                                                                                                      |  |                                        | 202,203 |   |      |   | 219,243 |      |  |   | 205,275 |  
|Gross Profit                                                                                                                                                                                       |  | $                                      | 41,015  |   |      | $ | 47,575  |      |  | $ | 45,231  |  
|Selling, General and Administrative Expenses                                                                                                                                                       |  |                                        | 38,445  |   |      |   | 40,476  |      |  |   | 42,333  |  
|Asset Impairments, Restructuring and Other                                                                                                                                                         |  |                                        | 15,982  |   |      |   | 855     |      |  |   | 9,811   |  
|Income (Loss) from Operations                                                                                                                                                                      |  | $                                      | (13,412 | ) |      | $ | 6,244   |      |  | $ | (6,913  | )
|Other (Income) and Expense:                                                                                                                                                                        |  |                                        |         |   |      |   |         |      |  |   |         |  
|Interest (Income) Expense, Net                                                                                                                                                                     |  | $                                      | 2,896   |   |      | $ | 2,440   |      |  | $ | (1,126  | )
|Equity in Results of Joint Ventures                                                                                                                                                                |  |                                        | 211     |   |      |   | 1,557   |      |  |   | 1,560   |  
|Contractual Debt Prepayment Penalty                                                                                                                                                                |  |                                        |        |   |      |   | 3,934   |      |  |   |        |  
|Other, Net                                                                                                                                                                                         |  |                                        | 90      |   |      |   | 25      |      |  |   | 274     |  
|Total Other Expense, Net                                                                                                                                                                           |  | $                                      | 3,197   |   |      | $ | 7,956   |      |  | $ | 708     |  
|Loss from Continuing Operations Before Benefit for Income Taxes                                                                                                                                    |  | $                                      | (16,609 | ) |      | $ | (1,712  | )    |  | $ | (7,621  | )
|Benefit for Income Taxes                                                                                                                                                                           |  |                                        | (3,216  | ) |      |   | (1,373  | )    |  |   | (3,130  | )
|Loss from Continuing Operations                                                                                                                                                                    |  | $                                      | (13,393 | ) |      | $ | (339    | )    |  | $ | (4,491  | )
|Discontinued Operations:                                                                                                                                                                           |  |                                        |         |   |      |   |         |      |  |   |         |  
|Income from Discontinued Operation  Specialty Films (Net of Provision for Income Taxes of $0, $0, and $1,009, Respectively)                                                                       |  |                                        |        |   |      |   |        |      |  |   | 1,469   |  
|Loss from Discontinued Operation  Pinole Point Steel (Net of Benefit for Income Taxes of $0, $0 and $5,261, Respectively)                                                                         |  |                                        |        |   |      |   |        |      |  |   | (7,561  | )
|Gain (Loss) on Sale of Discontinued Operation  Specialty Films (Net of Benefit for Income Taxes of $0 and $70 and Provision for Income Taxes of
$31,445, Respectively)                            |  |                                        |        |   |      |   | (101    | )    |  |   | 38,787  |  
|Gain (Loss) on Discontinued Operation  Pinole Point Steel (Net of Benefit for Income Taxes of $316,
Provision for Income Taxes of $2,726, and Benefit for Incomes Taxes of $37,047, Respectively) |  |                                        | (489    | ) |      |   | 1,934   |      |  |   | (53,287 | )
|Net Income (Loss)                                                                                                                                                                                  |  | $                                      | (13,882 | ) |      | $ | 1,494   |      |  | $ | (25,083 | )
|Basic Net Income (Loss) Per Share:                                                                                                                                                                 |  |                                        |         |   |      |   |         |      |  |   |         |  
|Loss from Continuing Operations                                                                                                                                                                    |  | $                                      | (0.95   | ) |      | $ | (0.02   | )    |  | $ | (0.32   | )
|Income from Discontinued Operation  Specialty Films                                                                                                                                               |  |                                        |        |   |      |   |        |      |  |   | 0.10    |  
|Loss from Discontinued Operation  Pinole Point Steel                                                                                                                                              |  |                                        |        |   |      |   |        |      |  |   | (0.54   | )
|Gain (Loss) on Sale of Discontinued Operation  Specialty Films                                                                                                                                    |  |                                        |        |   |      |   | (0.01   | )    |  |   | 2.77    |  
|Gain (Loss) on Discontinued Operation  Pinole Point Steel                                                                                                                                         |  |                                        | (0.04   | ) |      |   | 0.14    |      |  |   | (3.80   | )
|Basic Net Income (Loss) Per Share                                                                                                                                                                  |  | $                                      | (0.99   | ) |      | $ | 0.11    |      |  | $ | (1.79   | )
|Diluted Net Income (Loss) Per Share:                                                                                                                                                               |  |                                        |         |   |      |   |         |      |  |   |         |  
|Loss from Continuing Operations                                                                                                                                                                    |  | $                                      | (0.95   | ) |      | $ | (0.02   | )    |  | $ | (0.32   | )
|Income from Discontinued Operation  Specialty Films                                                                                                                                               |  |                                        |        |   |      |   |        |      |  |   | 0.10    |  
|Loss from Discontinued Operation  Pinole Point Steel                                                                                                                                              |  |                                        |        |   |      |   |        |      |  |   | (0.54   | )
|Gain (Loss) on Sale of Discontinued Operation  Specialty Films                                                                                                                                    |  |                                        |        |   |      |   | (0.01   | )    |  |   | 2.77    |  
|Gain (Loss) on Discontinued Operation  Pinole Point Steel                                                                                                                                         |  |                                        | (0.04   | ) |      |   | 0.14    |      |  |   | (3.80   | )
|Diluted Net Income (Loss) Per Share                                                                                                                                                                |  | $                                      | (0.99   | ) |      | $ | 0.11    |      |  | $ | (1.79   | )
|Weighted Average Number of Common Shares Outstanding Used for Basic Net Income (Loss) Per Share                                                                                                    |  |                                        | 13,990  |   |      |   | 13,941  |      |  |   | 14,007  |  
|Dilutive Shares                                                                                                                                                                                    |  |                                        |        |   |      |   | 285     |      |  |   |        |  
|Weighted Average Number of Common Shares Outstanding Plus Dilutive Shares                                                                                                                          |  |                                        | 13,990  |   |      |   | 14,226  |      |  |   | 14,007  |  
|Outstanding Common Stock Options Having No Dilutive Effect                                                                                                                                         |  |                                        | 427     |   |      |   | 633     |      |  |   | 912     |  



The accompanying notes are an integral part of
these statements.



32





---

##### Table of Contents

Consolidated Balance Sheets



Material Sciences
Corporation and Subsidiaries



|                                                                                                                                                                                                                                      |  |                           |          |   |      |   |          |  
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------------------- | -------- | - | ---- | - | -------- | -
|                                                                                                                                                                                                                                      |  | February 28 or 29,        |         
|(In thousands, except share data)                                                                                                                                                                                                     |  | 2004(Restatedsee Note 19) |          |   | 2003 |  
|Assets                                                                                                                                                                                                                                |  |                           |          |   |      |   |          |  
|Current Assets:                                                                                                                                                                                                                       |  |                           |          |   |      |   |          |  
|Cash and Cash Equivalents                                                                                                                                                                                                             |  | $                         | 33,483   |   |      | $ | 43,880   |  
|Restricted Cash                                                                                                                                                                                                                       |  |                           | 3,357    |   |      |   | 2,280    |  
|Total Cash, Cash Equivalents and Restricted Cash                                                                                                                                                                                      |  | $                         | 36,840   |   |      | $ | 46,160   |  
|Marketable Securities                                                                                                                                                                                                                 |  |                           |         |   |      |   | 1,002    |  
|Receivables, Less Reserves of $4,185 in 2004 and $4,874 in 2003                                                                                                                                                                       |  |                           | 40,386   |   |      |   | 27,607   |  
|Income Taxes Receivable                                                                                                                                                                                                               |  |                           | 51       |   |      |   | 2,339    |  
|Prepaid Expenses                                                                                                                                                                                                                      |  |                           | 1,290    |   |      |   | 1,792    |  
|Inventories:                                                                                                                                                                                                                          |  |                           |          |   |      |   |          |  
|Raw Materials                                                                                                                                                                                                                         |  |                           | 8,946    |   |      |   | 10,540   |  
|Finished Goods                                                                                                                                                                                                                        |  |                           | 22,271   |   |      |   | 15,832   |  
|Deferred Income Taxes                                                                                                                                                                                                                 |  |                           | 2,235    |   |      |   | 1,461    |  
|Assets Held for Sale                                                                                                                                                                                                                  |  |                           | 2,281    |   |      |   | 506      |  
|Current Assets of Discontinued Operation, Net  Pinole Point Steel                                                                                                                                                                    |  |                           |         |   |      |   | 16,035   |  
|Total Current Assets                                                                                                                                                                                                                  |  | $                         | 114,300  |   |      | $ | 123,274  |  
|Property, Plant and Equipment:                                                                                                                                                                                                        |  |                           |          |   |      |   |          |  
|Land and Building                                                                                                                                                                                                                     |  | $                         | 54,506   |   |      | $ | 59,975   |  
|Machinery and Equipment                                                                                                                                                                                                               |  |                           | 163,258  |   |      |   | 171,576  |  
|Capital Leases                                                                                                                                                                                                                        |  |                           | 17,195   |   |      |   | 17,195   |  
|Construction in Progress                                                                                                                                                                                                              |  |                           | 2,484    |   |      |   | 2,497    |  
|                                                                                                                                                                                                                                      |  | $                         | 237,443  |   |      | $ | 251,243  |  
|Accumulated Depreciation and Amortization                                                                                                                                                                                             |  |                           | (155,696 | ) |      |   | (158,055 | )
|Net Property, Plant and Equipment                                                                                                                                                                                                     |  | $                         | 81,747   |   |      | $ | 93,188   |  
|Other Assets:                                                                                                                                                                                                                         |  |                           |          |   |      |   |          |  
|Investment in Joint Ventures                                                                                                                                                                                                          |  | $                         | 1,399    |   |      | $ | 12,881   |  
|Goodwill                                                                                                                                                                                                                              |  |                           | 1,319    |   |      |   | 7,116    |  
|Deferred Income Taxes                                                                                                                                                                                                                 |  |                           | 4,655    |   |      |   |         |  
|Other                                                                                                                                                                                                                                 |  |                           | 1,189    |   |      |   | 1,350    |  
|Total Other Assets                                                                                                                                                                                                                    |  | $                         | 8,562    |   |      | $ | 21,347   |  
|Total Assets                                                                                                                                                                                                                          |  | $                         | 204,609  |   |      | $ | 237,809  |  
|Liabilities                                                                                                                                                                                                                           |  |                           |          |   |      |   |          |  
|Current Liabilities:                                                                                                                                                                                                                  |  |                           |          |   |      |   |          |  
|Current Portion of Long-Term Debt                                                                                                                                                                                                     |  | $                         | 36,944   |   |      | $ | 11,559   |  
|Accounts Payable                                                                                                                                                                                                                      |  |                           | 20,723   |   |      |   | 22,944   |  
|Accrued Payroll Related Expenses                                                                                                                                                                                                      |  |                           | 12,154   |   |      |   | 13,705   |  
|Accrued Expenses                                                                                                                                                                                                                      |  |                           | 6,190    |   |      |   | 6,668    |  
|Current Liabilities of Discontinued Operation, Net  Pinole Point Steel                                                                                                                                                               |  |                           | 414      |   |      |   |         |  
|Total Current Liabilities                                                                                                                                                                                                             |  | $                         | 76,425   |   |      | $ | 54,876   |  
|Long-Term Liabilities:                                                                                                                                                                                                                |  |                           |          |   |      |   |          |  
|Deferred Income Taxes                                                                                                                                                                                                                 |  | $                         |         |   |      | $ | 5,699    |  
|Long-Term Debt, Less Current Portion                                                                                                                                                                                                  |  |                           | 7,000    |   |      |   | 43,944   |  
|Other                                                                                                                                                                                                                                 |  |                           | 9,551    |   |      |   | 11,403   |  
|Total Long-Term Liabilities                                                                                                                                                                                                           |  | $                         | 16,551   |   |      | $ | 61,046   |  
|Shareowners Equity                                                                                                                                                                                                                   |  |                           |          |   |      |   |          |  
|Preferred Stock, $1.00 Par Value; 10,000,000 Shares Authorized; 1,000,000 Designated Series B Junior Participating Preferred; None
Issued                                                                                             |  | $                         |         |   |      | $ |         |  
|Common Stock, $.02 Par Value; 40,000,000 Shares Authorized; 18,431,998 Shares Issued and 14,243,350 Shares Outstanding as of February 29, 2004 and
18,221,830 Shares Issued and 14,033,182 Shares Outstanding as of February 28, 2003 |  |                           | 369      |   |      |   | 365      |  
|Additional Paid-In Capital                                                                                                                                                                                                            |  |                           | 72,387   |   |      |   | 70,143   |  
|Treasury Stock at Cost, 4,188,648 Shares as of February 29, 2004 and February 28, 2003                                                                                                                                                |  |                           | (46,528  | ) |      |   | (46,528  | )
|Retained Earnings                                                                                                                                                                                                                     |  |                           | 83,414   |   |      |   | 97,296   |  
|Accumulated Other Comprehensive Income                                                                                                                                                                                                |  |                           | 1,991    |   |      |   | 611      |  
|Total Shareowners Equity                                                                                                                                                                                                             |  | $                         | 111,633  |   |      | $ | 121,887  |  
|Total Liabilities and Shareowners Equity                                                                                                                                                                                             |  | $                         | 204,609  |   |      | $ | 237,809  |  



The accompanying notes are an integral part of
these statements.



33





---

##### Table of Contents

Consolidated Statements of Cash Flows



Material Sciences
Corporation and Subsidiaries



|                                                                                                   |  |                                        |         |   |                           |   |         |                           |  |   |         |  
|-------------------------------------------------------------------------------------------------- |  | -------------------------------------- | ------- | - | ------------------------- | - | ------- | ------------------------- |  | - | ------- | -
|                                                                                                   |  | For the years ended February 28 or 29, |        
|(In thousands)                                                                                     |  | 2004(Restatedsee Note 19)              |         |   | 2003(Restatedsee Note 19) |   |         | 2002(Restatedsee Note 19) | 
|Cash Flows From:                                                                                   |  |                                        |         |   |                           |   |         |                           |  |   |         |  
|Operating Activities:                                                                              |  |                                        |         |   |                           |   |         |                           |  |   |         |  
|Net Income (Loss)                                                                                  |  | $                                      | (13,882 | ) |                           | $ | 1,494   |                           |  | $ | (25,083 | )
|Adjustments to Reconcile Net Income (Loss) to Net Cash Provided by (Used in) Operating Activities: |  |                                        |         |   |                           |   |         |                           |  |   |         |  
|Discontinued Operation, Net  Specialty Films                                                      |  |                                        |        |   |                           |   |        |                           |  |   | (2,597  | )
|Discontinued Operation, Net  Pinole Point Steel                                                   |  |                                        | 10,205  |   |                           |   | 16,637  |                           |  |   | 1,096   |  
|(Gain) Loss on Sale of Discontinued Operation  Specialty Films                                    |  |                                        |        |   |                           |   | 101     |                           |  |   | (38,787 | )
|(Gain) Loss on Discontinued Operation  Pinole Point Steel                                         |  |                                        | 489     |   |                           |   | (1,934  | )                         |  |   | 53,287  |  
|Depreciation and Amortization                                                                      |  |                                        | 14,929  |   |                           |   | 16,397  |                           |  |   | 17,826  |  
|Asset Impairments                                                                                  |  |                                        | 14,633  |   |                           |   |        |                           |  |   | 8,361   |  
|Provision (Benefit) for Deferred Income Taxes                                                      |  |                                        | (3,216  | ) |                           |   | 76      |                           |  |   | 779     |  
|Compensatory Effect of Stock Plans                                                                 |  |                                        | 800     |   |                           |   | 1,460   |                           |  |   | 2,753   |  
|Gain on Sale of Asset                                                                              |  |                                        | (92     | ) |                           |   |        |                           |  |   |        |  
|Other, Net                                                                                         |  |                                        | (817    | ) |                           |   | 1,789   |                           |  |   | 1,984   |  
|Changes in Assets and Liabilities:                                                                 |  |                                        |         |   |                           |   |         |                           |  |   |         |  
|Receivables                                                                                        |  |                                        | (10,619 | ) |                           |   | (358    | )                         |  |   | 2,258   |  
|Income Taxes Receivable                                                                            |  |                                        | 1,183   |   |                           |   | 1,986   |                           |  |   | (2,688  | )
|Prepaid Expenses                                                                                   |  |                                        | 502     |   |                           |   | (462    | )                         |  |   | 810     |  
|Inventories                                                                                        |  |                                        | (4,845  | ) |                           |   | (1,516  | )                         |  |   | 271     |  
|Accounts Payable                                                                                   |  |                                        | (1,460  | ) |                           |   | (574    | )                         |  |   | (4,369  | )
|Accrued Expenses                                                                                   |  |                                        | (2,179  | ) |                           |   | (891    | )                         |  |   | (9,366  | )
|Income Taxes Payable                                                                               |  |                                        |        |   |                           |   |        |                           |  |   | (31,445 | )
|Other, Net                                                                                         |  |                                        | (1,234  | ) |                           |   | (583    | )                         |  |   | (600    | )
|Net Cash Provided by (Used in) Operating Activities                                                |  | $                                      | 4,397   |   |                           | $ | 33,622  |                           |  | $ | (25,510 | )
|Investing Activities:                                                                              |  |                                        |         |   |                           |   |         |                           |  |   |         |  
|Discontinued Operation, Net  Specialty Films                                                      |  | $                                      |        |   |                           | $ |        |                           |  | $ | (6,508  | )
|Discontinued Operation, Net  Pinole Point Steel                                                   |  |                                        |        |   |                           |   | (176    | )                         |  |   | (1,583  | )
|Cash Received from Sale of Specialty Films, Net                                                    |  |                                        |        |   |                           |   |        |                           |  |   | 121,982 |  
|Cash Received from Sale of Pinole Point Steel, Net                                                 |  |                                        |        |   |                           |   | 31,174  |                           |  |   |        |  
|Capital Expenditures                                                                               |  |                                        | (4,519  | ) |                           |   | (6,259  | )                         |  |   | (5,289  | )
|Acquisitions, Net of Cash Acquired                                                                 |  |                                        | (568    | ) |                           |   |        |                           |  |   | (634    | )
|Proceeds from Sale of Asset                                                                        |  |                                        | 679     |   |                           |   |        |                           |  |   |        |  
|Investment in Joint Ventures                                                                       |  |                                        | (358    | ) |                           |   | (3,405  | )                         |  |   | (893    | )
|Purchases of Marketable Securities                                                                 |  |                                        | (83     | ) |                           |   | (8,003  | )                         |  |   | (30,701 | )
|Proceeds from Sale of Marketable Securities                                                        |  |                                        | 1,167   |   |                           |   | 20,199  |                           |  |   | 17,423  |  
|Cash from Cancellation (Issuance) of Letters of Credit                                             |  |                                        | (1,077  | ) |                           |   | 3,035   |                           |  |   | (5,315  | )
|Other                                                                                              |  |                                        | 75      |   |                           |   | 117     |                           |  |   | (451    | )
|Net Cash Provided by (Used in) Investing Activities                                                |  | $                                      | (4,684  | ) |                           | $ | 36,682  |                           |  | $ | 88,031  |  
|Financing Activities:                                                                              |  |                                        |         |   |                           |   |         |                           |  |   |         |  
|Discontinued Operation, Net  Specialty Films                                                      |  | $                                      |        |   |                           | $ |        |                           |  | $ | (294    | )
|Proceeds Under Lines of Credit                                                                     |  |                                        |        |   |                           |   |        |                           |  |   | 65,800  |  
|Payments Under Lines of Credit                                                                     |  |                                        |        |   |                           |   |        |                           |  |   | (90,300 | )
|Payments of Debt                                                                                   |  |                                        | (11,558 | ) |                           |   | (49,759 | )                         |  |   | (7,703  | )
|Payments of Rights Redemption                                                                      |  |                                        | (148    | ) |                           |   |        |                           |  |   |        |  
|Purchase of Treasury Stock                                                                         |  |                                        |        |   |                           |   | (11,715 | )                         |  |   |        |  
|Issuance of Common Stock                                                                           |  |                                        | 1,596   |   |                           |   | 1,244   |                           |  |   | 1,363   |  
|Net Cash Used in Financing Activities                                                              |  | $                                      | (10,110 | ) |                           | $ | (60,230 | )                         |  | $ | (31,134 | )
|Net Increase (Decrease) in Cash                                                                    |  | $                                      | (10,397 | ) |                           | $ | 10,074  |                           |  | $ | 31,387  |  
|Cash and Cash Equivalents at Beginning of Year                                                     |  |                                        | 43,880  |   |                           |   | 33,806  |                           |  |   | 2,419   |  
|Cash and Cash Equivalents at End of Year                                                           |  | $                                      | 33,483  |   |                           | $ | 43,880  |                           |  | $ | 33,806  |  
|Supplemental Cash Flow Disclosures:                                                                |  |                                        |         |   |                           |   |         |                           |  |   |         |  
|Interest Paid                                                                                      |  | $                                      | 3,462   |   |                           | $ | 7,898   |                           |  | $ | 8,650   |  
|Income Taxes Paid                                                                                  |  |                                        | 684     |   |                           |   | 2,364   |                           |  |   | 17,682  |  
|Non-Cash Investing and Financing Activities:                                                       |  |                                        |         |   |                           |   |         |                           |  |   |         |  
|Accrued Future Operating Losses  Pinole Point Steel                                               |  | $                                      |        |   |                           | $ |        |                           |  | $ | 3,383   |  
|Accrued Expenses Related to Pinole Point Steel Disposition                                         |  |                                        |        |   |                           |   |        |                           |  |   | 2,121   |  



The Changes in Assets and Liabilities above for
the year ended February 28, 2003 and February 28, 2002 are net of assets and liabilities acquired and sold.



The accompanying notes are an integral part of these statements.



34





---

##### Table of Contents

Consolidated Statements of Changes in Shareowners Equity



Material Sciences Corporation and Subsidiaries



|                                                        |  |              |   |                            |        |     |                   |   |        |                |  |        |         |   |  |            |   |  |   |         |  
|------------------------------------------------------- |  | ------------ | - | -------------------------- | ------ | --- | ----------------- | - | ------ | -------------- |  | ------ | ------- | - |  | ---------- | - |  | - | ------- | -
|                                                        |  | Common Stock |   | Additional Paid-In Capital |        |     | Retained Earnings |   |        | Treasury Stock | 
|(In thousands, except share data)                       |  | Shares       |   |                            | Amount |     |                   |   | Shares |                |  | Amount |        
|Balance as of February 28, 2001                         |  | 17,676,984   |   |                            | $      | 354 |                   | $ | 63,334 |                |  | $      | 120,861 |   |  | (3,384,436 | ) |  | $ | (34,813 | )
|Net Loss                                                |  |             |   |                            |        |    |                   |   |       |                |  |        | (25,083 | ) |  |           |   |  |   |        |  
|Issuance of Common Stock                                |  | 166,198      |   |                            |        | 3   |                   |   | 1,293  |                |  |        |        |   |  |           |   |  |   |        |  
|Compensatory Effect of Stock Plans                      |  | 272,442      |   |                            |        | 6   |                   |   | 2,741  |                |  |        |        |   |  |           |   |  |   |        |  
|Tax Benefit from Exercise of Stock Options              |  |             |   |                            |        |    |                   |   | 73     |                |  |        |        |   |  |           |   |  |   |        |  
|Conformity of Fiscal Years for Joint Venture            |  |             |   |                            |        |    |                   |   |       |                |  |        | 24      |   |  |           |   |  |   |        |  
|Balance as of February 28, 2002                         |  | 18,115,624   |   |                            | $      | 363 |                   | $ | 67,441 |                |  | $      | 95,802  |   |  | (3,384,436 | ) |  | $ | (34,813 | )
|Net Income                                              |  |             |   |                            |        |    |                   |   |       |                |  |        | 1,494   |   |  |           |   |  |   |        |  
|Issuance of Common Stock                                |  | 126,238      |   |                            |        | 2   |                   |   | 1,113  |                |  |        |        |   |  |           |   |  |   |        |  
|Purchase of Treasury Stock                              |  |             |   |                            |        |    |                   |   |       |                |  |        |        |   |  | (804,212   | ) |  |   | (11,715 | )
|Compensatory Effect of Stock Plans                      |  | (20,032      | ) |                            |        |    |                   |   | 1,442  |                |  |        |        |   |  |           |   |  |   |        |  
|Tax Benefit from Exercise of Stock Options              |  |             |   |                            |        |    |                   |   | 147    |                |  |        |        |   |  |           |   |  |   |        |  
|Balance as of February 28, 2003                         |  | 18,221,830   |   |                            | $      | 365 |                   | $ | 70,143 |                |  | $      | 97,296  |   |  | (4,188,648 | ) |  | $ | (46,528 | )
|Net Loss (Restated, See Note 19)                        |  |             |   |                            |        |    |                   |   |       |                |  |        | (13,882 | ) |  |           |   |  |   |        |  
|Issuance of Common Stock                                |  | 165,284      |   |                            |        | 4   |                   |   | 1,572  |                |  |        |        |   |  |           |   |  |   |        |  
|Rights Redemption                                       |  |             |   |                            |        |    |                   |   | (148   | )              |  |        |        |   |  |           |   |  |   |        |  
|Compensatory Effect of Stock Plans                      |  | 44,884       |   |                            |        |    |                   |   | 800    |                |  |        |        |   |  |           |   |  |   |        |  
|Tax Benefit from Exercise of Stock Options              |  |             |   |                            |        |    |                   |   | 20     |                |  |        |        |   |  |           |   |  |   |        |  
|Balance as of February 29, 2004 (Restated, See Note 19) |  | 18,431,998   |   |                            | $      | 369 |                   | $ | 72,387 |                |  | $      | 83,414  |   |  | (4,188,648 | ) |  | $ | (46,528 | )



The accompanying notes are an integral part of
these statements.



35





---

##### Table of Contents

Consolidated Statements of Comprehensive Income (Loss)



Material
Sciences Corporation and Subsidiaries



|                                                                                         |  |                                        |         |   |      |   |       |      |  |   |         |  
|---------------------------------------------------------------------------------------- |  | -------------------------------------- | ------- | - | ---- | - | ----- | ---- |  | - | ------- | -
|                                                                                         |  | For the years ended February 28 or 29, |        
|(In thousands)                                                                           |  | 2004(Restatedsee Note 19)              |         |   | 2003 |   |       | 2002 | 
|Net Income (Loss)                                                                        |  | $                                      | (13,882 | ) |      | $ | 1,494 |      |  | $ | (25,083 | )
|Other Comprehensive Income (Loss):                                                       |  |                                        |         |   |      |   |       |      |  |   |         |  
|Foreign Currency Translation Adjustments                                                 |  |                                        | 1,418   |   |      |   | 1,408 |      |  |   | (85     | )
|Minimum Pension Liability, Net of Benefit for Income Taxes of $24 and $440, Respectively |  |                                        | (38     | ) |      |   | (712  | )    |  |   |        |  
|Unrealized Gain (Loss) on Marketable Securities                                          |  |                                        |        |   |      |   | 84    |      |  |   | (84     | )
|Comprehensive Income (Loss)                                                              |  | $                                      | (12,502 | ) |      | $ | 2,274 |      |  | $ | (25,252 | )



The accompanying notes are an integral part of
these statements.



36





---

##### Table of Contents

Notes to Consolidated Financial Statements



Material Sciences
Corporation and Subsidiaries (In thousands, except share data)



For the three years ended
February 29, 2004



Note 1: Summary of Significant Accounting Policies



Nature of Operations

The operations of Material Sciences Corporation and its wholly-owned subsidiaries (MSC or Company) consist of providing material-based solutions for electronic, acoustical/thermal and coated metal applications.
Principal markets include the automotive, building and construction, electronics, lighting and appliance markets.



Summary of Significant Accounting Policies

The significant accounting policies of MSC, as
summarized below, conform with generally accepted accounting principles. Certain prior-year amounts have been reclassified to conform to the fiscal 2004 presentation.

The preparation of the Companys financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the amounts reported and the disclosures
in the financial statements. Actual results could differ from those estimates. Significant estimates include cash flow projections related to the assessment of long-lived assets and goodwill impairments, deferred tax asset valuation allowances,
reserves for inventory and receivable exposures, customer claims, income taxes, pension and postretirement benefits and contingencies.



Principles of Consolidation

The accompanying Consolidated Financial Statements include the
accounts for MSC after all significant intercompany transactions have been eliminated. The Company maintained a voting interest no greater than 50% in Tekno S.A. (Tekno). Under the terms of the Tekno agreement, significant actions
require unanimous consent of all parties and, as a result, MSC does not have a controlling interest in Tekno. Accordingly, the Company accounts for Tekno under the equity method.



Cash Equivalents

Cash equivalents consist of highly liquid
investments with original maturities of three months or less.



Inventories

Inventories are stated at the lower of cost or market, using either the specific identification, average cost, or first-in, first-out method of cost valuation. Due to the
continuous nature of the Companys operations, work-in-process inventories are not material.



Long-Lived Assets

Property, Plant and Equipment are recorded at cost. Improvements and replacements are capitalized, while expenditures for maintenance and
repairs are charged to expense as incurred. Depreciation is computed using the straight-line method over the assets estimated useful lives as follows: buildings and building improvements, 5 to 20 years; operating equipment, 5 to 20 years;
furniture and fixtures, 5 to 10 years; software, 3 to 5 years. Facilities and equipment that were on capital leases were recorded in Property, Plant and Equipment, with their corresponding obligations recorded in Current and Long-Term Liabilities.
The amount capitalized was the lower of the present value of minimum lease payments or the fair value of the leased property. Amortization of capital lease assets was recorded on a straight-line basis over the shorter of the lease term or the life
of the related asset.

Intangible assets consist principally of the excess of cost over the fair market value of net assets acquired
(goodwill) and non-compete agreements. As discussed below, goodwill is no longer subject to amortization and is subject to at least an annual assessment of impairment by applying a fair value based test.



37





---

##### Table of Contents

Long-lived assets are reviewed for impairment whenever events or changes in circumstances indicate that the
carrying amount may not be recoverable based on projections of cash flows on a non-discounted basis. If the fair value is less than the carrying amount of the asset, a loss is recognized for the difference. Fair value is determined based on market
quotes, if available, or is based on valuation techniques, such as discounted cash flows.



Revenue Recognition

The Company recognizes revenue upon shipment of goods to customers, at which time title (MSCs value added content in the case of
toll processing) and risk of loss pass to the customer. The Company records shipping and handling billed to a customer in a sales transaction as revenue. Costs incurred for shipping and handling are recorded in cost of sales. Volume discounts due
customers are recognized as earned and reported as reductions of revenue in the Consolidated Statements of Income (Loss). The Companys revenue recognition policies comply with the criteria set forth in Staff Accounting Bulletin
(SAB) No. 104, Revenue Recognition.



Research and Development

The Company expenses all research and development costs in the period incurred. Research and development expenses of $4,347 in fiscal 2004, $3,919 in fiscal 2003 and
$6,121 in fiscal 2002 are included in the Selling, General and Administrative Expenses on the Consolidated Statements of Income (Loss).



Concentrations of Credit Risks

Certain financial instruments potentially subject the Company to
concentrations of credit risk. These financial instruments consist primarily of trade receivables. The Company reviews the collectability of accounts receivable on a regular basis, taking into account customer liquidity, payment history and industry
condition. Approximately 55% of the Companys receivables as of February 29, 2004 were with customers in the automotive industry. Approximately 12% of the Companys receivables as of February 29, 2004 were with U.S. steel mills, and
approximately 12% were with one hard disk drive customer.



Foreign Currency

The Companys international operations are translated into U.S. dollars using current exchange rates at the balance sheet date for assets and liabilities. A weighted
average exchange rate is used to translate sales, expenses, gains and losses. The currency translation adjustments are reflected in Accumulated Other Comprehensive Income (Loss) in Shareowners Equity.



Goodwill

In June
2001, the Financial Accounting Standards Board (FASB) issued Statement of Financial Accounting Standards (SFAS) No. 141, Business Combinations and SFAS No. 142, Goodwill and Other Intangible Assets.
SFAS No. 141 requires that all business combinations initiated after June 30, 2001, be accounted for using the purchase method of accounting. With the adoption of SFAS No. 142 on March 1, 2002, goodwill will no longer be subject to amortization over
its estimated useful life. Goodwill will be subject to at least an annual assessment of impairment by applying a fair value based test, beginning on the date of adoption of the new accounting standard. In the fourth quarter of fiscal 2004, the
Company completed its annual assessment of goodwill. Based on the assessment of the goodwill associated with the acquisition of Goldbach Automobil Consulting (GAC), the Company recorded a pretax impairment charge of $6,739. The
impairment resulted from slower growth in the penetration of the European brake market than previously projected. In addition, the Company experienced delays in the negotiation of definitive agreements with a potential strategic partner related to
the marketing and sales of Quiet Steel in Europe. Prior to the adoption of SFAS No. 142, goodwill was amortized on a straight-line basis over a period of 20 years (see Note 13 of the Notes to the Consolidated Financial Statements entitled
Asset Impairments and Restructuring on pages 53 and 54).



38





---

##### Table of Contents

All goodwill relates to the EMS segment. Apart from goodwill, the Company has no other material, identified
intangible assets resulting from acquisitions recorded on the Consolidated Balance Sheets. Changes in the carrying amount of goodwill for the year ended February 29, 2004 are shown below.



|                                      |  |        |  
|------------------------------------- |  | ------ | -
|Goodwill, Net as of February 28, 2002 |  | $5,956 |  
|Foreign Exchange                      |  | 1,160  |  
|Goodwill, Net as of February 28, 2003 |  | 7,116  |  
|Foreign Exchange                      |  | 942    |  
|Goodwill Impairment                   |  | (6,739 | )
|Goodwill, Net as of February 29, 2004 |  | $1,319 |  



For comparison purposes, the
following table presents net income adjusted to exclude the amortization expense related to goodwill that is no longer being amortized.



|                                     |  |      |         |   |      |   |       |  |   |         |  
|------------------------------------ |  | ---- | ------- | - | ---- | - | ----- |  | - | ------- | -
|                                     |  | 2004 |         |   | 2003 |   | 2002  | 
|Net Income (Loss):                   |  |      |         |   |      |   |       |  |   |         |  
|As Reported                          |  | $    | (13,882 | ) |      | $ | 1,494 |  | $ | (25,083 | )
|Goodwill Amortization, Net of Tax    |  |      |        |   |      |   |      |  |   | 73      |  
|Adjusted Net Income (Loss)           |  | $    | (13,882 | ) |      | $ | 1,494 |  | $ | (25,010 | )
|Basic Net Income (Loss) Per Share:   |  |      |         |   |      |   |       |  |   |         |  
|As Reported                          |  | $    | (0.99   | ) |      | $ | 0.11  |  | $ | (1.79   | )
|Goodwill Amortization, Net of Tax    |  |      |        |   |      |   |      |  |   | 0.01    |  
|Adjusted Net Income (Loss) Per Share |  | $    | (0.99   | ) |      | $ | 0.11  |  | $ | (1.78   | )
|Diluted Net Income (Loss) Per Share: |  |      |         |   |      |   |       |  |   |         |  
|As Reported                          |  | $    | (0.99   | ) |      | $ | 0.11  |  | $ | (1.79   | )
|Goodwill Amortization, Net of Tax    |  |      |        |   |      |   |      |  |   | 0.01    |  
|Adjusted Net Income (Loss) Per Share |  | $    | (0.99   | ) |      | $ | 0.11  |  | $ | (1.78   | )



Equity Plans

The Company has four stock option plans: the Material Sciences Corporation 1985 Stock Option Plan for Key Employees (1985 Plan); the Material Sciences Corporation 1992
Omnibus Awards Plan for Key Employees (1992 Plan); the Material Sciences Corporation Stock Option Plan for Non-Employee Directors (1996 Directors Plan); and the Material Sciences Corporation 2001 Compensation Plan for
Non-Employee Directors (2001 Directors Plan). MSC accounts for all plans in accordance with APB Opinion No. 25, under which no compensation cost has been recognized. Had compensation cost for employee stock purchases under the Employee
Stock Purchase Plan and for stock options awarded under the stock option plans been determined using the fair market value-based accounting method, the Companys net income (loss) and basic and diluted net income (loss) per share would have
been as shown in the following pro forma amounts:



|                                          |  |      |         |   |      |   |       |      |  |   |         |  
|----------------------------------------- |  | ---- | ------- | - | ---- | - | ----- | ---- |  | - | ------- | -
|                                          |  | 2004 |         |   | 2003 |   |       | 2002 | 
|Net Income (Loss):                        |  |      |         |   |      |   |       |      |  |   |         |  
|As Reported                               |  | $    | (13,882 | ) |      | $ | 1,494 |      |  | $ | (25,083 | )
|Stock Based Employee Compensation Expense |  |      | (903    | ) |      |   | (861  | )    |  |   | (116    | )
|Pro Forma                                 |  | $    | (14,785 | ) |      | $ | 633   |      |  | $ | (25,199 | )
|Basic Net Income (Loss) Per Share:        |  |      |         |   |      |   |       |      |  |   |         |  
|As Reported                               |  | $    | (0.99   | ) |      | $ | 0.11  |      |  | $ | (1.79   | )
|Pro Forma                                 |  | $    | (1.06   | ) |      | $ | 0.05  |      |  | $ | (1.80   | )
|Diluted Net Income (Loss) Per Share:      |  |      |         |   |      |   |       |      |  |   |         |  
|As Reported                               |  | $    | (0.99   | ) |      | $ | 0.11  |      |  | $ | (1.79   | )
|Pro Forma                                 |  | $    | (1.06   | ) |      | $ | 0.04  |      |  | $ | (1.80   | )



39





---

##### Table of Contents

Accumulated Other Comprehensive Income (Loss)

The components of Accumulated Other Comprehensive Income (Loss) at February 28 or 29 are as follows:



|                             |  |      |       |   |      |   |       |  
|---------------------------- |  | ---- | ----- | - | ---- | - | ----- | -
|                             |  | 2004 |       |   | 2003 |  
|Foreign Currency Translation |  | $    | 2,741 |   |      | $ | 1,323 |  
|Minimum Pension Liability    |  |      | (750  | ) |      |   | (712  | )
|Total                        |  | $    | 1,991 |   |      | $ | 611   |  



Recent Accounting Pronouncements

In December 2003, the FASB issued SFAS No. 132 (revised 2003), Employers Disclosures about Pensions and Other Postretirement Benefits, an amendment of FASB Statements
No. 87, 88 and 106, and a revision of FASB Statement No. 132. This standard revises employers disclosures about pension plans and other postretirement benefit plans. It does not change the measurement or recognition of those plans
required by FASB Statements No. 87, Employers Accounting for Pensions, No. 88, Employers Accounting for Settlements and Curtailments of Defined Benefit Pension Plans and for Termination Benefits, and No. 106,
Employers Accounting for Postretirement Benefits Other Than Pensions. The new rules require additional disclosures about the assets, obligations, cash flows and net periodic benefit cost of defined benefit pension plans and other
postretirement benefit plans. The required information should be provided separately for pension plans and for other postretirement benefit plans. The new disclosures are effective for the Company in fiscal year 2004. As a result, we have modified
the related discussion in Note 7 entitled Retirement Plans to comply with this revised standard.

Effective March 1, 2003, the Company
adopted SFAS No. 146, Accounting for Costs Associated with Exit or Disposal Activities, which rescinds Emerging Issues Task Force (EITF) Issue No. 94-3, Liability Recognition for Certain Employee Termination Benefits and Other
Costs to Exit an Activity (including Certain Costs Incurred in a Restructuring). SFAS No. 146 requires companies to recognize costs associated with exit or disposal activities when they are incurred, rather than at the date of a commitment to
an exit or disposal plan. Examples of costs covered by this statement include lease termination costs and certain employee severance costs that are associated with a restructuring, discontinued operation, plant closing or other exit or disposal
activity. Adoption of this statement had no material impact on the Companys financial position, results of operations or cash flows.

In May
2003, the FASB issued SFAS No. 150, Accounting for Certain Financial Instruments with Characteristics of Both Liabilities and Equity, which requires certain financial instruments that were previously presented on the consolidated balance
sheets as equity to be presented as liabilities. Such instruments include mandatorily redeemable financial instruments and certain options and warrants. SFAS No. 150 is effective for financial instruments entered into or modified after May 31, 2003,
and otherwise was effective for the Company as of July 1, 2003. Adoption of this standard had no impact on the Companys financial position, results of operations or cash flows.

Effective July 1, 2003, the Company adopted EITF Issue No. 00-21, Accounting for Revenue Arrangements with Multiple Deliverables, which establishes
criteria for whether revenue on a deliverable can be recognized separately from other deliverables in a multiple deliverable arrangement. The criteria considers whether the delivered item has stand-alone value to the customer, whether the fair value
of the delivered item can be reliably determined and the customers right of return for the delivered item. Adoption of this standard had no material impact on the Companys financial position, results of operations or cash flows.

In January 2003 and December 2003, the FASB issued Interpretation No. 46, Consolidation of Variable Interest Entities (FIN
46), and its revision, FIN 46-R, respectively. FIN 46 and FIN 46-R address the consolidation of entities whose equity holders have either not provided sufficient equity at risk to allow the entity to finance its own activities or do not
possess certain characteristics of a controlling financial interest. FIN 46 and FIN 46-R require the consolidation of these entities, known as variable interest entities (VIEs), by the primary beneficiary of the entity. The primary
beneficiary is the entity, if any, that is subject to a majority of the risk of loss from the VIEs activities, entitled to receive a majority of the VIEs residual returns, or both. FIN 46 and FIN 46-R are applicable for financial
statements of public entities that have interests in VIEs or potential VIEs referred to as special-purpose entities for periods ending after December 15, 2003. Application by public entities for all other types of entities is required in financial
statements for periods ending after March 15, 2004. Adoption of both of these standards is not expected to have a material impact on the Companys financial position, results of operations or cash flows.



40





---

##### Table of Contents

On December 17, 2003, the Staff of the Securities and Exchange Commission (SEC or the
Staff) issued SAB No. 104, Revenue Recognition, which amends SAB 101, Revenue Recognition in Financial Statements. SAB 104s primary purpose is to rescind accounting guidance contained in SAB 101 related to
multiple element revenue arrangements, superseded as a result of the issuance of EITF 00-21. Additionally, SAB 104 rescinds the SECs Revenue Recognition in Financial Statements Frequently Asked Questions and Answers (the
FAQ) issued with SAB 101 that had been codified in SEC Topic 13, Revenue Recognition. Selected portions of the FAQ have been incorporated into SAB 104. While the wording of SAB 104 has changed to reflect the issuance of EITF 00-21,
the revenue recognition principles of SAB 101 remain largely unchanged by the issuance of SAB 104. Adoption of this standard had no material impact on the Companys financial position, results of operations or cash flows.



Note 2: Acquisitions



During August 2001, a subsidiary of the Company acquired the net assets of GAC, a European disc brake noise damper distributor and stamper. An initial
payment of 1,525 Euros was made on September 26, 2001 and an additional payment of 4,490 Euros was made on October 5, 2001 (approximately $5,300 based on the foreign exchange rate as of August 31, 2001). Goodwill of $4,637 was recorded in connection
with this acquisition.



Note 3: Joint Venture and Partnership



On May 7, 2003, International Steel Group, Inc. (ISG) purchased substantially all of
Bethlehem Steel Corporations (BSC) assets, including BSCs 33.5% interest in Walbridge Coatings (the Partnership), and MSC purchased this Partnership interest from ISG for $3,600. Accordingly, as of such date, the
Company has a 100% ownership interest in the Walbridge, Ohio facility. Prior to May 7, 2003, the Company did not have voting control of the Partnership and accounted for the Partnership under the equity method. Beginning May 7, 2003, the results of
Walbridge Coatings have been consolidated with the results of MSC and are included in the Consolidated Financial Statements. In conjunction with these transactions, the Company entered into a tolling agreement with ISG to provide electrogalvanizing
and other coating and ancillary services to ISG until December 31, 2004, and ISG assumed all amounts payable by BSC to the Partnership. Through the expiration date of the tolling agreement, ISG has priority production rights for up to 25% of the
available line time at the Walbridge, Ohio facility, and MSC markets the remaining 75% of the line time. For fiscal 2004, ISG utilized 30% of available line time at the Walbridge facility.

From July 23, 1999 to May 13, 2002, a subsidiary of LTV Steel Company (LTV) owned 16.5% equity interest in the Partnership, providing LTV with access to
33% of the facilities line time. A subsidiary of BSC owned 33.5% and MSC owned 50% of the Partnership during this period. On December 29, 2000, LTV commenced bankruptcy proceedings and on May 13, 2002, the Company completed the purchase of
LTVs ownership interest in the Partnership for $3,137. As a result of the purchase, MSCs ownership interest in the Partnership increased to 66.5%, and it gained access to an additional 33% of the facilitys line time for a total of
37%.

During the rest of fiscal 2003, MSC served the electrogalvanizing market through its 66.5% ownership interest in the Partnership. Under the
terms of the Partnership agreements, all significant operating actions required the consent of the management committee. MSC and BSC were each represented by two members on the four-member management committee. The Company did not have a controlling
voting interest in the Partnership and, accordingly, accounted for the Partnership under the equity method.

On October 15, 2001, BSC filed for
protection under Chapter 11 of the U.S. Bankruptcy Code. The Partnership was being treated as a critical vendor under BSCs proceedings. As of February 28, 2003, the Partnership had no BSC pre-petition receivables outstanding and $2,041 of BSC
post-petition receivables outstanding. The BSC post-petition receivables were judged to be collectible in full and, therefore, no reserve was recorded as of February 28, 2003. On February 5, 2003, BSC announced an agreement in principle with ISG for
the sale of substantially all of BSCs assets including BSCs interest in the Partnership.

On December 15, 2001, a major fire significantly
damaged an electrogalvanizing facility owned by the Double Eagle Steel Coating Company (DESCO), a joint venture between U.S. Steel Corporation and



41





---

##### Table of Contents

Rouge Steel Company. The Partnership serviced both U.S. Steel Corporation and Rouge Steel Company, in addition to BSC, ISPAT Inland Inc. and other customers with EG
and other services in fiscal 2002 and 2003. The DESCO facility resumed production in September 2002, and the Company does not expect to continue to supply U.S. Steel Corporations and Rouge Steel Companys long-term requirements. For
fiscal 2003, sales of EG steel to U.S. Steel Corporation and Rouge Steel Company were $7,375 ($4,235 through the Partnership and $3,140 direct from the Company) and they utilized 8% of the Partnerships available line time.

MSCs net sales for electrogalvanizing primarily consisted of various fees charged to the Partnership for operating the facility. MSC had production rights to
4% of the available line time at the EG facility during fiscal 2002 and 37% of such rights during most of fiscal 2003. The fees charged to the Partnership consisted of a variable portion, based on the production volumes and product mix, and a fixed
portion, including taxes, rent, insurance and the fixed portion of electricity. The overall profitability to MSC depended on the Companys processing skill and efficiency. MSC had the right to utilize available line time to the extent BSC did
not order Partnership services. In fiscal 2003, MSC utilized 34% of the total available line time.

There was $620 due from the Partnership included
in MSCs trade receivables as of February 28, 2003 and $1,621 due as of February 28, 2002.

Summarized financial information for the Partnership
is presented below.



|                             |  |      |       |   |      |   |        |      |  |   |        |  
|---------------------------- |  | ---- | ----- | - | ---- | - | ------ | ---- |  | - | ------ | -
|                             |  | 2004 |       |   | 2003 |   |        | 2002 | 
|Income Statement Information |  |      |       |   |      |   |        |      |  |   |        |  
|Net Sales                    |  | $    | 4,849 |   |      | $ | 52,438 |      |  | $ | 51,714 |  
|Loss from Operations         |  |      | (446  | ) |      |   | (2,564 | )    |  |   | (3,146 | )
|Net Loss                     |  |      | (440  | ) |      |   | (2,468 | )    |  |   | (3,101 | )
|                             |  |      |      
|                             |  | 2004 |       |   | 2003 |   |        | 2002 | 
|Balance Sheet Information    |  |      |       |   |      |   |        |      |  |   |        |  
|Current Assets               |  | $    |      |   |      | $ | 6,552  |      |  | $ | 7,949  |  
|Total Assets                 |  |      |      |   |      |   | 17,483 |      |  |   | 20,632 |  
|Total Liabilities            |  |      |      |   |      |   | 609    |      |  |   | 1,627  |  
|Partners Capital            |  |      |      |   |      |   | 16,874 |      |  |   | 19,005 |  

The orders for the Partnerships toll coating services were primarily and independently generated by BSC
and MSC for their respective customers. The Partnerships Net Sales included amounts billed to BSC, MSC and customers other than BSC. Sales to BSC through the Partnership were $37,379 in fiscal 2003. Third Party sales (Partnership sales to
parties other than BSC and MSC) were $6,080 from March 1, 2002 to May 13, 2002. Subsequent to May 13, 2002, MSC sold EG services directly to its customers. The Partnerships pricing of services to BSC and MSC was contractually based. The
Partnerships costs included fees paid to MSC for operating the facility, depreciation expense of the equipment (owned by the Partnership) and certain administrative expenses. The Loss from Operations was primarily related to the annual
depreciation expense that is not included in the contractual pricing to the partners.

The Partnership assets consisted primarily of working capital
and property, plant and equipment. The Partnership had $657 of receivables from MSC as of February 28, 2003. Liabilities consisted primarily of fees owed to MSC. The Companys share of Partners Capital did not directly correlate to the
Companys 66.5% ownership interest due to contractual allocation requirements of the Partnership agreements.

In November 2000, a subsidiary of
MSC formed a joint venture partnership with Tekno for the manufacture and sale of Quiet Steel® and disc brake noise damper material for the South American market. Teknos sales were $1,260 in fiscal 2004 and $880 in fiscal 2003. The Equity in Results of Joint Venture was income of $82 in fiscal 2004 and $29
in fiscal 2003.

Under the equity method, MSC includes its portion of the Partnerships and Teknos results of operations in the
Consolidated Statements of Income (Loss) under Equity in Results of Joint Ventures. The Equity in Results of Joint Ventures was a net loss of $211 in fiscal 2004, $1,557 in fiscal 2003, and $1,560 in fiscal 2002.



Note 4: Contingencies



MSC is a party to various legal proceedings in connection with the remediation of certain environmental matters. The most significant proceedings
relate to the Companys involvement in Superfund sites in



42





---

##### Table of Contents

Kingsbury and Gary, Indiana. MSC has been named as a potentially responsible party (PRP) for the surface, soil and ground water contamination at these
sites.

The United States District Court for the Northern District of Indiana has entered a Consent Decree between the government and certain PRPs on
the scope of its remediation work at the Kingsbury site. The participating PRPs account for approximately 75% of the waste volume sent to this site. In December 2001, the PRPs established and funded a trust that has contracted with a remediation
contractor to undertake all foreseeable activities necessary to achieve cleanup of the site pursuant to the decree. The trust has purchased an annuity that will pay the remediation contractor the anticipated expenses and oversight costs, including
the purchase of stop-loss insurance coverage to reimburse the trust in the event of unforeseen cleanup expenses. The Company contributed $2,047 to the trust in December 2001, with no impact to income (loss) before income taxes, and expects that this
payment will conclude its financial obligations with respect to the Kingsbury site. In addition, the trust is receiving periodic payments by a non-participating PRP equal to such PRPs share of the trusts ongoing remediation expenses, and
the Company will receive credits (which may be distributed as cash at the discretion of the trustees) in the amount of its pro rata share of such periodic payments. Moreover, should site closure be achieved ahead of schedule, the Company will be
entitled to receive its pro rata share of the computed value of the annuity less a 25% early closure incentive bonus payable to the remediation contractor. The Company has not recorded any amounts for such potential distributions.

The United States District Court for the Northern District of Indiana also has entered a Consent Decree between the government and certain PRPs on the scope of the
remediation work at the Gary site. The estimate of the Companys liability for this site is $900 to $1,100. This work has begun, and MSC has maintained a letter of credit for approximately $1,200 to secure its obligation to pay its currently
estimated share of the remediation expenses at this site.

In November 2003, the Company received notice of a potential liability from the United
States EPA regarding a Lake Calumet Cluster Site in Chicago, Illinois. To date, the Company has been unable to estimate the potential liability for this site, if any, due to the limited information that has been provided.

MSC believes its range of exposure for all known sites, based on allocations of liability among PRPs and the most recent estimate of remedial work, is $1,200 to
$1,900. The Companys environmental reserves were approximately $1,200 as of February 29, 2004.

On February 27, 2002, the Company received a
notice of alleged violations of environmental laws, regulations or permits from the Illinois EPA related to volatile organic matter (VOM) air emissions and other permitting issues at its Elk Grove Village facility. The Company has filed
a response and performed stack testing for one of its production lines (Tested Line) under the supervision of the Illinois EPA. Those recent stack test results, when considered with stack test results from the facilitys other
production lines taken in the past, indicate the Companys Elk Grove Village facility is in compliance with the overall VOM emission limitations in its Clean Air Act permit. However, the Companys VOM coating application volume on its
Tested Line is in excess of the permit limit. To address that issue, the Company has filed a permit modification request to reflect the current VOM application rates on the facilitys production lines, which the Illinois EPA granted. The
Illinois EPA has indicated that resolution of the matters alleged in the February 27, 2002 Notice of Violation were referred to the office of the Illinois Attorney General for potential enforcement action, which could lead to the imposition of
penalties on the Company. On December 22, 2003, the Company received a notice from the office of the Illinois Attorney General of their intent to file an enforcement action regarding the alleged violations. In the fourth quarter of fiscal 2004, the
Company recorded a reserve of approximately $250 for its potential costs related to this action. The Illinois Attorney General filed a complaint on April 8, 2004.

The Company does not believe that the ultimate outcome of its environmental legal proceedings will have a material adverse effect on the Companys financial condition or results of operations, given the reserves recorded
as of February 29, 2004 and, where applicable, taking into account contributions from other PRPs. However, due to a number of uncertainties, including without limitation, the costs of site cleanup, the discretionary authority of the Illinois
Attorney General in bringing enforcement actions and other factors, actual results could differ from the Companys estimates and could have a material adverse effect on the Companys financial condition or results of operations.

The Company is also party to various legal actions arising in the ordinary course of its business. These legal actions cover a broad variety of
claims spanning the Companys entire business. The Company believes that the resolution of these legal actions will not, individually or in the aggregate, have a material adverse effect on the Companys financial condition or results of
operations.



43





---

##### Table of Contents

Note 5: Indebtedness



Long-term debt, including a capital lease, consists of the obligations presented in the chart below. Projected principal payments of long-term debt, assuming no conversion or
redemption, also are presented in this chart.



|                                               |  |      |        |      |   |       
|---------------------------------------------- |  | ---- | ------ | ---- | - | ------
|                                               |  | 2004 |        | 2003
|Long-Term Debt Obligations                     |  |      |        |      |   |       
|Borrowings Under Lines of Credit               |  | $    |       |      | $ |      
|1998 Senior Notes                              |  |      | 43,944 |      |   | 55,222
|Obligations Under Capital Lease (Note 6)       |  |      |       |      |   | 281   
|                                               |  | $    | 43,944 |      | $ | 55,503
|Less Current Portion                           |  |      | 36,944 |      |   | 11,559
|Long-Term Debt                                 |  | $    | 7,000  |      | $ | 43,944
|                                               |  |     
|Projected Principal Payments of Long-Term Debt |  |      |        |      |   |       
|2005                                           |  |      |        |      | $ | 36,944
|2006                                           |  |      |        |      |   |      
|2007                                           |  |      |        |      |   | 7,000 
|2008                                           |  |      |        |      |   |      
|2009                                           |  |      |        |      |   |      
|2010 and Thereafter                            |  |      |        |      |   |      
|Total                                          |  |      |        |      | $ | 43,944



The Company classified $7,000
as long-term debt based on its ability and intent to refinance that portion of debt on a long-term basis. The Company entered into an amended and restated line of credit agreement on April 30, 2004. On April 30, 2004, the Company notified the
holders of the Senior Notes of its intent to prepay the notes on or before June 1, 2004 (see Note 17 of the Notes to the Consolidated Financial Statements entitled Subsequent Events on pages 56 and 57).

The Company entered into a $20,000 committed line of credit on October 11, 2001. The agreement expires on October 11, 2004. No borrowings were outstanding under the
line as of February 29, 2004. There were $3,357 in outstanding letters of credit as of February 29, 2004. A fee of .25% is charged for the unused portion of the line. At the Companys option, interest is at the banks reference rate (4.00%
as of February 29, 2004) or at LIBOR plus a margin (.75% as long as the Companys letters of credit continue to be cash collateralized). The financial covenants include a fixed charge coverage ratio of not less than 1.0 to 1.0 commencing
February 28, 2002; a liquidity ratio of not less than 1.5 to 1.0 commencing November 30, 2001; a maximum leverage ratio (3.0 to 1.0 from February 28, 2003 to November 30, 2003, and 2.5 to 1.0 thereafter); and minimum net worth of $140,000 plus 50%
of cumulative consolidated net income accruing for fiscal years ending after November 30, 2001, and only for such periods that the Companys balance sheet leverage exceeds 2.0 to 1.0. However, compliance with the financial covenants is not
required at times when the Company has no outstanding borrowings and has cash collateralized its obligations under the line of credit. As of February 29, 2004, there are no outstanding borrowings and the outstanding letters of credit have been cash
collateralized. A total of $3,357 was classified as Restricted Cash in the Consolidated Balance Sheets. Other than the aforementioned restricted cash balance, there are no other restrictions on the Companys use of its cash and cash equivalents
at times when no borrowings are outstanding under the facility. The line of credit is secured by accounts receivable of the Company. In September 2003, a $1,077 letter of credit was issued. In January 2003, a $200 letter of credit was issued. In
April 2002, one of the letters of credit for $3,235 was canceled and the related cash collateral was released to the Company.

On February 27, 1998,
MSC authorized the issuance and sale of $61,500 Senior Notes (1998 Senior Notes) in two series. The interest rate on the Series A Note ($5,000) was 6.49%, and the Note matured on May 31, 2003. The interest rate on the Series B Notes
($56,500) is 6.80%, and the Notes mature on May 31, 2010. The 1998 Senior Notes were issued and funded on February 27, 1998. On June 2, 2003, the Company made a principal payment of $11,278 against the 1998 Senior Notes. The estimated fair value of
the 1998 Senior Notes, based on discounted cash flows, was less than the carrying value by $5,493 as of February 29, 2004.

Interest payments for the
1998 Senior Notes are due semi-annually on May 31 and November 30 of each year. The 1998 Senior Note agreements require the Company to adhere to certain covenants. The most significant of these covenants includes maintenance of consolidated
cumulative adjusted net worth



44





---

##### Table of Contents

of $118,341. This covenant may limit the Companys ability to repurchase its common stock and pay dividends from time to time. As of February 29, 2004, the
Companys consolidated cumulative adjusted net worth was $111,633. In the fourth quarter of fiscal 2004, the results of operations, including the asset impairment charges, caused the Company to be out of compliance with the minimum net worth
covenant under the terms of the 1998 Senior Notes. As discussed in Note 17 entitled Subsequent Events, the Company redeemed all but two of the 1998 Senior Notes on May 10, 2004. The remaining noteholders waived the noncompliance of the
minimum net worth covenant until June 1, 2004 or earlier upon prepayment of the notes. Other covenants include consolidated senior debt ratio (maximum of 55.0% until agreement expiration), and total indebtedness ratio (maximum of 60.0% until
agreement expiration).



Note 6: Leases



MSC leased one manufacturing facility (Walbridge, Ohio) under a capital lease which was included in
Property, Plant and Equipment on the Consolidated Balance Sheets. The capital lease included renewal options and expired on June 30, 2003. In the fourth quarter of fiscal 2003, the Company renewed the term of the lease for five years ending June 30,
2008. The extension is being treated as an operating lease based on the terms of the extension. Other equipment is leased under non-cancelable operating leases.

The Walbridge, Ohio facility lease contains certain covenants with which the Company was in compliance. MSC subleased its interest in this facility to the Partnership prior to MSCs purchase of 100% ownership interest on
May 7, 2003.

The table below presents future minimum lease payments.



|                             |  |                  |      
|---------------------------- |  | ---------------- | -----
|                             |  | Operating Leases
|Minimum Lease Payments       |  |                  |      
|2005                         |  | $                | 1,975
|2006                         |  |                  | 1,755
|2007                         |  |                  | 1,307
|2008                         |  |                  | 1,288
|2009                         |  |                  | 554  
|2010 and Thereafter          |  |                  |     
|Total Minimum Lease Payments |  | $                | 6,879



Amortization of leased property
was $279 in fiscal 2004, $812 in fiscal 2003 and $809 in fiscal 2002. Total rental expense under operating leases was $2,781 in fiscal 2004, $2,911 in fiscal 2003 and $2,431 in fiscal 2002.



Note 7: Retirement Plans



MSC has non-contributory defined benefit and defined contribution pension plans that cover a majority of its employees. The Company funds amounts
required to meet ERISA funding requirements for the defined benefit plans. The Company makes an annual contribution to the defined contribution plan for the amount earned by participating employees after the end of each calendar year. The cost of
this plan was $1,131 in fiscal 2004, $1,704 in fiscal 2003 and $1,691 in fiscal 2002. In addition to the benefits previously described, some MSC officers participate in a non-contributory supplemental pension plan.

The Company provides its retired employees with certain postretirement health care benefits, which MSC may periodically amend or modify. Certain employees may be
eligible for these benefits if they reach normal retirement age while employed by the Company.



45





---

##### Table of Contents

The following tables present: a reconciliation of the change in benefit obligation, a reconciliation of the change
in plan assets, a statement of the funded status of the plans, the components of net periodic benefit cost and the assumptions used in determining the plans funded status.



|                                               |  |                  |        |   |                         |   |        |      |  |   |        |   |  |   |        |  
|---------------------------------------------- |  | ---------------- | ------ | - | ----------------------- | - | ------ | ---- |  | - | ------ | - |  | - | ------ | -
|                                               |  | Pension Benefits |        |   | Postretirement Benefits |  
|                                               |  | 2004             |        |   | 2003                    |   |        | 2004 |  |   | 2003   |  
|Change in Benefit Obligation:                  |  |                  |        |   |                         |   |        |      |  |   |        |   |  |   |        |  
|Obligation, March 1                            |  | $                | 11,052 |   |                         | $ | 9,689  |      |  | $ | 2,399  |   |  | $ | 2,512  |  
|Service Cost Benefits Earned During the Period |  |                  | 172    |   |                         |   | 297    |      |  |   | 111    |   |  |   | 124    |  
|Interest Cost on Benefit Obligation            |  |                  | 738    |   |                         |   | 672    |      |  |   | 126    |   |  |   | 143    |  
|Plan Amendments                                |  |                  | 270    |   |                         |   | 98     |      |  |   |        |   |  |   |        |  
|Actuarial (Gain) Loss                          |  |                  | 1,537  |   |                         |   | 761    |      |  |   | 114    |   |  |   | (246   | )
|Benefit Payments                               |  |                  | (609   | ) |                         |   | (465   | )    |  |   | (100   | ) |  |   | (134   | )
|Curtailments                                   |  |                  | 646    |   |                         |   |       |      |  |   | (741   | ) |  |   |       |  
|Other Plan Changes                             |  |                  | 550    |   |                         |   |       |      |  |   |       |   |  |   |       |  
|Obligation, February 28 or 29                  |  | $                | 14,356 |   |                         | $ | 11,052 |      |  | $ | 1,909  |   |  | $ | 2,399  |  
|Change in Plan Assets:                         |  |                  |        |   |                         |   |        |      |  |   |        |   |  |   |        |  
|Plan Assets at Fair Value, March 1             |  | $                | 4,774  |   |                         | $ | 5,006  |      |  | $ | 64     |   |  | $ | 66     |  
|Actual Return of Plan Assets                   |  |                  | 1,326  |   |                         |   | (219   | )    |  |   | 1      |   |  |   | (2     | )
|Company Contributions                          |  |                  | 544    |   |                         |   | 452    |      |  |   | 100    |   |  |   | 134    |  
|Benefit Payments                               |  |                  | (609   | ) |                         |   | (465   | )    |  |   | (100   | ) |  |   | (134   | )
|Plan Assets at Fair Value, February 28 or 29   |  | $                | 6,035  |   |                         | $ | 4,774  |      |  | $ | 65     |   |  | $ | 64     |  
|Funded Status:                                 |  |                  |        |   |                         |   |        |      |  |   |        |   |  |   |        |  
|Funded Status                                  |  | $                | (8,321 | ) |                         | $ | (6,277 | )    |  | $ | (1,844 | ) |  | $ | (2,335 | )
|Unrecognized Transition Obligation             |  |                  | 7      |   |                         |   | 9      |      |  |   |       |   |  |   |       |  
|Unrecognized Prior Service Cost                |  |                  | 493    |   |                         |   | 591    |      |  |   |       |   |  |   | (741   | )
|Unrecognized Gain                              |  |                  | 1,481  |   |                         |   | 1,187  |      |  |   | 42     |   |  |   | (580   | )
|Net Amount Recognized                          |  | $                | (6,340 | ) |                         | $ | (4,490 | )    |  | $ | (1,802 | ) |  | $ | (3,656 | )



|                                               |  |                  |       |   |                         |   |      |      |  |   |      |   |  |      |        |   |      |   |     |   |  |   |     |  
|---------------------------------------------- |  | ---------------- | ----- | - | ----------------------- | - | ---- | ---- |  | - | ---- | - |  | ---- | ------ | - | ---- | - | --- | - |  | - | --- | -
|                                               |  | Pension Benefits |       |   | Postretirement Benefits |  
|                                               |  | 2004             |       |   | 2003                    |   |      | 2002 |  |   | 2004 |   |  | 2003 |        |   | 2002 |  
|Components of Net Periodic Benefit Cost:       |  |                  |       |   |                         |   |      |      |  |   |      |   |  |      |        |   |      |   |     |   |  |   |     |  
|Service Cost Benefits Earned During the Period |  | $                | 172   |   |                         | $ | 297  |      |  | $ | 275  |   |  | $    | 111    |   |      | $ | 124 |   |  | $ | 145 |  
|Interest Cost on Benefit Obligation            |  |                  | 738   |   |                         |   | 672  |      |  |   | 653  |   |  |      | 126    |   |      |   | 143 |   |  |   | 172 |  
|Expected Return on Assets                      |  |                  | (397  | ) |                         |   | (400 | )    |  |   | (419 | ) |  |      | (6     | ) |      |   | (5  | ) |  |   | (4  | )
|Amortization of Transition Obligation          |  |                  | 2     |   |                         |   | 2    |      |  |   | 3    |   |  |      |       |   |      |   |    |   |  |   |    |  
|Amortization of Prior Service Cost             |  |                  | 98    |   |                         |   | 92   |      |  |   | 85   |   |  |      | (34    | ) |      |   | (69 | ) |  |   | (69 | )
|Amortization of Net (Gain) Loss                |  |                  | 44    |   |                         |   |     |      |  |   | (21  | ) |  |      |       |   |      |   | (53 | ) |  |   | (30 | )
|Expense Due to Plan Amendments                 |  |                  | 270   |   |                         |   |     |      |  |   |     |   |  |      |       |   |      |   |    |   |  |   |    |  
|Curtailment/Settlements                        |  |                  | 1,467 |   |                         |   |     |      |  |   |     |   |  |      | (1,951 | ) |      |   |    |   |  |   |    |  
|Net Periodic Benefit Cost                      |  | $                | 2,394 |   |                         | $ | 663  |      |  | $ | 576  |   |  | $    | (1,754 | ) |      | $ | 140 |   |  | $ | 214 |  



|                                                                    |  |                  |        |   |                         |   |        |      |  |   |        |   |  |   |        |  
|------------------------------------------------------------------- |  | ---------------- | ------ | - | ----------------------- | - | ------ | ---- |  | - | ------ | - |  | - | ------ | -
|                                                                    |  | Pension Benefits |        |   | Postretirement Benefits |  
|                                                                    |  | 2004             |        |   | 2003                    |   |        | 2004 |  |   | 2003   |  
|Amounts Recognized in the Consolidated Balance Sheets               |  |                  |        |   |                         |   |        |      |  |   |        |   |  |   |        |  
|Prepaid Benefit Cost                                                |  | $                | 466    |   |                         | $ | 626    |      |  | $ |       |   |  | $ |       |  
|Accrued Benefit Liability                                           |  |                  | (8,521 | ) |                         |   | (6,622 | )    |  |   | (1,802 | ) |  |   | (3,656 | )
|Intangible Asset                                                    |  |                  | 501    |   |                         |   | 354    |      |  |   |       |   |  |   |       |  
|Accumulated Other Comprehensive Income                              |  |                  | 1,214  |   |                         |   | 1,152  |      |  |   |       |   |  |   |       |  
|Net Amount Recognized                                               |  | $                | (6,340 | ) |                         | $ | (4,490 | )    |  | $ | (1,802 | ) |  | $ | (3,656 | )
|                                                                    |  |                  |        |   |                         |   |        |      |  |   |        |   |  |   |        |  
|                                                                    |  |                  | 2004   |   |                         |   | 2003   |      |  |   |        |   |  |   |        |  
|Additional Information                                              |  |                  |        |   |                         |   |        |      |  |   |        |   |  |   |        |  
|Increase in Minimum Liability Included in OtherComprehensive Income |  | $                | 62     |   |                         | $ | 1,152  |      |  |   |        |   |  |   |        |  



46





---

##### Table of Contents

|                                                          |  |      |   |  |      |   |  |      |  
|--------------------------------------------------------- |  | ---- | - |  | ---- | - |  | ---- | -
|                                                          |  | 2004 |   |  | 2003 |   |  | 2002 |  
|Assumptions Used in Determining the Plans Funded Status: |  |      |   |  |      |   |  |      |  
|Discount Rate                                             |  | 6.00 | % |  | 6.33 | % |  | 7.00 | %
|Expected Long-Term Rate of Return on Assets               |  | 8.40 | % |  | 8.40 | % |  | 8.00 | %
|Rate of Increase in Compensation Levels                   |  | 3.00 | % |  | 3.00 | % |  | 6.00 | %



MSC continues to review its
postretirement benefits, incorporating actual and anticipated benefit changes. In determining the present value of the accumulated postretirement benefit obligation, of which only a minor amount has been funded, and net cost, MSC used a 10% health
care cost trend rate decreasing until leveling off at 5% in calendar 2010.

A 1% increase in assumed health care cost trend rates will raise the total
of the service and interest cost components of net periodic postretirement benefit cost by $50 and the health care component of the accumulated postretirement benefit obligation by $247 as of February 29, 2004. A 1% decrease in assumed health care
cost trend rates will lower the total of the service and interest cost components of net periodic postretirement benefit cost by $39 and the health care component of the accumulated postretirement benefit obligation by $201 as of February 29, 2004.

The provisions of the Medicare Prescription Drug, Improvement, and Modernization Act of 2003 (Act) have not been taken into account in
the determination of MSCs accumulated postretirement benefit obligation or net periodic benefit cost, pending further guidance on the accounting for the federal subsidy. The Company does not expect the effects of the Act will have a material
impact on the results of operations, financial condition or cash flows.

During the second quarter of fiscal 2004, as part of a continuing major cost
reduction program, the Company curtailed the future retiree health care benefits for certain active employees of the Company resulting in a one-time reduction in operating expenses and improvement of income from continuing operations of $1,951 which
is included in Asset Impairments, Restructuring and Other in the Consolidated Statements of Income (Loss).

During the fourth quarter of fiscal 2004,
the Company entered into agreements with certain employees for the buyout of certain Supplemental Pension Plan (SERP) obligations. Approximately, $917 was expensed in the fourth quarter of fiscal 2004 for SERP buyout. The payments will
be made on May 31, 2004, and accordingly are classified as Current Liabilities on the accompanying Consolidated Balance Sheets.



Plan Assets

The Companys pension plan weighted-average asset allocations at February 28 or
29, 2004 and 2003, by asset category, were as follows:



|                  |  |      |   |  |      |  
|----------------- |  | ---- | - |  | ---- | -
|                  |  | 2004 |   |  | 2003 |  
|Equity Securities |  | 67   | % |  | 66   | %
|Debt Securities   |  | 33   | % |  | 34   | %
|Total             |  | 100  | % |  | 100  | %



The investment objective of the
Companys pension plans is to meet the current and future defined benefit payments of participants and beneficiaries of Material Sciences Corporation retirement plans. The Company will invest its assets in funds whose goals and objectives are
appropriate long-term. Individual funds included will seek to provide a long-term competitive rate of return, net of expenses, at appropriate risk levels, that over the long run is equal to or exceeds outlined benchmarks. In order to maximize
diversification, the Plans will invest in portfolios within four broad asset classes  bonds, large company stocks, small company domestic stocks and foreign stocks. To provide additional diversification and further reduce the volatility of the
portfolio, the Plans will divide the large and small stock domestic portions between value and growth managers.

The approach used to determine the
expected long-term rate of return on plan assets assumption is based on weighting historical market index returns for various asset classes in proportion to the assets held in the Material Sciences Corporation Master Trust (Trust).
Typically, the Trust holds approximately 63% of assets in equity securities and 37% in fixed income securities. Weighting 10-year compounded trailing returns on equity and fixed income indices in proportion to the above asset mix yields an expected
long-term return of 8.4%.

The Company expects to contribute approximately $2,598 to its qualified and non-qualified pension plans in fiscal 2005.



47





---

##### Table of Contents

Note 8: Interest (Income) Expense, Net



The table presented below analyzes the components of interest (income) expense, net.



|                                                 |  |      |       |   |      |   |        |      |  |   |        |  
|------------------------------------------------ |  | ---- | ----- | - | ---- | - | ------ | ---- |  | - | ------ | -
|                                                 |  | 2004 |       |   | 2003 |   |        | 2002 | 
|Interest (Income) Expense, Net                   |  |      |       |   |      |   |        |      |  |   |        |  
|Interest Expense                                 |  | $    | 3,273 |   |      | $ | 5,173  |      |  | $ | 8,322  |  
|Interest Income                                  |  |      | (377  | ) |      |   | (936   | )    |  |   | (1,348 | )
|Interest Expense Allocated to Pinole Point Steel |  |      |      |   |      |   | (1,797 | )    |  |   | (8,100 | )
|Interest (Income) Expense, Net                   |  | $    | 2,896 |   |      | $ | 2,440  |      |  | $ | (1,126 | )



The table above excludes
interest expense of $5, $62 and $127 for fiscal years 2004, 2003 and 2002, respectively, related to the Walbridge, Ohio facility. This facility was subleased to the Partnership. The interest expense and amortization relating to this lease was
reduced by sublease income received from the Partnership, and the net result was included in Other, Net, shown in the Consolidated Statements of Income (Loss). The loss from discontinued operation, net of income taxes of Pinole Point Steel, includes
an allocation of consolidated interest expense as noted in the table above. The allocations were based on the debt associated with the original purchase of Pinole Point Steel in December 1997 and Pinole Point Steels subsequent cash flow.



Note 9: Income Taxes



Deferred income taxes result from recognizing revenues and expenses in different periods for tax and financial reporting purposes.

The components of the provision (benefit) for income taxes and a reconciliation between the statutory rate for federal income taxes and the effective tax rate are
summarized and presented below.



|                                                     |  |      |        |   |      |   |        |      |  |   |        |  
|---------------------------------------------------- |  | ---- | ------ | - | ---- | - | ------ | ---- |  | - | ------ | -
|                                                     |  | 2004 |        |   | 2003 |   |        | 2002 | 
|Tax Provision (Benefit)                              |  |      |        |   |      |   |        |      |  |   |        |  
|Current:                                             |  |      |        |   |      |   |        |      |  |   |        |  
|Federal                                              |  | $    |       |   |      | $ | (1,116 | )    |  | $ | (4,251 | )
|State                                                |  |      |       |   |      |   | (333   | )    |  |   | 342    |  
|                                                     |  | $    |       |   |      | $ | (1,449 | )    |  | $ | (3,909 | )
|Deferred:                                            |  |      |        |   |      |   |        |      |  |   |        |  
|Federal                                              |  | $    | (3,339 | ) |      | $ | (183   | )    |  | $ | 1,451  |  
|State                                                |  |      | 123    |   |      |   | 259    |      |  |   | (672   | )
|                                                     |  | $    | (3,216 | ) |      | $ | 76     |      |  | $ | 779    |  
|Tax Provision (Benefit)                              |  | $    | (3,216 | ) |      | $ | (1,373 | )    |  | $ | (3,130 | )
|Tax Rate Reconciliation                              |  |      |        |   |      |   |        |      |  |   |        |  
|Federal Statutory Rate                               |  |      | 35.0   | % |      |   | 35.0   | %    |  |   | 35.0   | %
|State and Local Taxes, Net of Federal Tax Benefit    |  |      | 4.3    |   |      |   | 4.3    |      |  |   | 4.3    |  
|Extraterritorial Income Exclusion/Foreign Sales Corp |  |      |       |   |      |   | 4.3    |      |  |   | 5.4    |  
|State Tax Credits                                    |  |      |       |   |      |   |       |      |  |   |       |  
|Reserve Adjustment                                   |  |      |       |   |      |   | 39.3   |      |  |   |       |  
|Valuation Allowance                                  |  |      | (15.7  | ) |      |   |       |      |  |   |       |  
|Other, Net                                           |  |      | (4.2   | ) |      |   | (2.7   | )    |  |   | (3.6   | )
|Effective Income Tax Rate                            |  |      | 19.4   | % |      |   | 80.2   | %    |  |   | 41.1   | %



During fiscal 2004, the Company
generated additional losses from its German subsidiary primarily due to its impairment of goodwill. As such, deferred tax assets were increased to reflect the additional net operating loss carryforward. The valuation allowance also increased due to
the net operating loss carryforward that the Company anticipates will not be utilized in the foreseeable future.

During fiscal 2003, the Internal
Revenue Service completed its review of fiscal years 1997, 1998 and 1999. The Company analyzed its income tax reserve position based on this event and reduced its previously provided income tax reserves by $673 in the fourth quarter of fiscal 2003.



48





---

##### Table of Contents

Temporary differences that give rise to deferred tax (assets) and liabilities were as follows:



|                                                |  |      |         |   |      |   |        |  
|----------------------------------------------- |  | ---- | ------- | - | ---- | - | ------ | -
|                                                |  | 2004 |         |   | 2003 |  
|Reserves Not Deductible Until Paid              |  | $    | (2,357  | ) |      | $ | (2,699 | )
|Employee Benefit Liabilities                    |  |      | (4,888  | ) |      |   | (5,286 | )
|Deferred State Income Taxes, Net                |  |      | (1,656  | ) |      |   |       |  
|Net Operating Loss and Tax Credit Carryforwards |  |      | (9,652  | ) |      |   | (650   | )
|Other                                           |  |      | (196    | ) |      |   |       |  
|Total Gross Deferred Tax Asset                  |  | $    | (18,749 | ) |      | $ | (8,635 | )
|Valuation Allowance                             |  |      | 3,258   |   |      |   | 650    |  
|Total Deferred Tax Assets                       |  | $    | (15,491 | ) |      | $ | (7,985 | )
|Property and Equipment                          |  |      | 8,601   |   |      |   | 11,003 |  
|Deferred State Income Taxes                     |  |      |        |   |      |   | 145    |  
|Other                                           |  |      |        |   |      |   | 1,075  |  
|Total Deferred Tax Liabilities                  |  | $    | 8,601   |   |      |   | 12,223 |  
|Net Deferred Tax (Assets) Liabilities           |  | $    | (6,890  | ) |      | $ | 4,238  |  



As of February 29, 2004, net
operating losses and tax credit carryforwards of $6,397 were available with an unlimited expiration date, and the remaining $3,255 expires in varying amounts through fiscal 2024.

Deferred Tax (Assets) Liabilities, Net have been recorded on the Companys Consolidated Balance Sheets as follows:



|                                              |  |      |        |   |      |   |        |  
|--------------------------------------------- |  | ---- | ------ | - | ---- | - | ------ | -
|                                              |  | 2004 |        |   | 2003 |  
|Current Assets  Deferred Income Taxes        |  | $    | (2,235 | ) |      | $ | (1,461 | )
|Long-Term Assets  Deferred Income Taxes      |  |      | (4,655 | ) |      |   |       |  
|Long-Term Liabilities  Deferred Income Taxes |  |      |       |   |      |   | 5,699  |  
|                                              |  | $    | (6,890 | ) |      | $ | 4,238  |  



Note 10: Significant Customers and Export Sales



Net sales to the Partnership represented 2%, 20% and 21% of MSCs net sales in
fiscal 2004, 2003 and 2002, respectively. One disk drive customer accounted for approximately 10%, 4%, and 7% of net sales in fiscal 2004, 2003 and 2002, respectively. Export sales represented 10% of the Companys net sales in fiscal 2004, 8%
in fiscal 2003 and 15% in fiscal 2002.



Note 11: Equity and Compensation Plans



The Company has four stock option plans: the 1985 Plan; the 1992 Plan; the 1996
Directors Plan; and the 2001 Directors Plan.

There are 2,512,500 shares authorized under the 1985 Plan to provide for the shares purchased by
employees under the Material Sciences Corporation Employee Stock Purchase Program.

There are 3,262,500 shares authorized under the 1992 Plan to
provide stock options and restricted stock under various programs. Non-qualified stock options generally vest over three years from the date of grant and expire 10 years from the date of grant. Incentive stock options (ISOs) were issued
in fiscal 1994 at fair market value at the date of grant and expire 10 years from the date of grant. These ISOs were issued in tandem with a restricted stock grant and vest two years after the vesting of the restricted stock, if the corresponding
restricted stock is still owned by the participant.

Under the 1992 Plan, restricted stock and cash awards generally vest over three to five years
from the date of grant. Certain of these awards require a cash contribution from the employee. Shares of restricted stock are awarded in the name of the employee, who has all the rights of a shareowner, subject to certain restrictions or
forfeitures. Restricted stock and cash awards have been issued with restrictions based upon time, stock price performance or a combination thereof. The market value of the restricted stock at the date of grant is amortized to compensation expense
over the period in which the shares vest (time based awards). In the event of accelerated vesting due to the achievement of market value



49





---

##### Table of Contents

appreciation as defined by the plan, the recognition of the unamortized expense would be accelerated. For awards based on both time and performance (performance based
awards), the Company determines the compensation cost to be recorded on the date the performance levels are achieved. On that date, compensation expense representing a pro rata portion of the total cost is recognized. The remaining compensation
expense is recorded ratably over the remaining vesting period. If the specified stock performance levels are not achieved by the end of the five-year period from the date of grant, the employee contribution, elected restricted stock and the cash
award are forfeited.

In fiscal 2003, the Company issued options under the 1992 Plan for the purchase of 857,333 shares of common stock at 100% of the
fair market value at the date of grant. The options expire after five years from the date of grant and vest ratably over three years from the date of grant.

There are 250,000 shares authorized under the 1996 Directors Plan. This plan consisted of grants that provided for 50% of each non-employee directors annual retainer (Retainer Options) and annual incentive stock options
(Incentive Options). The Retainer Options vested on the date of grant and expire five years after that date. The Incentive Options vest one year from the date of grant and expire five years after the date of grant. No further shares will
be issued under this plan, and 71,152 shares were outstanding as of February 29, 2004. The 1996 Directors Plan was replaced with the 2001 Directors Plan that was approved by the shareowners in June 2000 and was effective March 1, 2001.

There are 150,000 shares authorized under the 2001 Directors Plan. This plan consists of grants that provide for all or a portion of each non-employee
directors annual retainer, according to the non-employee directors election to receive the annual retainer either in cash, shares of common stock, deferred stock units (entitles the non-employee director to receive shares at a later
date), or a combination thereof. The shares and deferred stock units vest in four equal installments on the date of grant and the three, six and nine-month anniversaries of the date of grant. Any portion which has not vested prior to the date the
non-employee director ceases to be a non-employee director shall expire and be forfeited. The 2001 Directors Plan also consists of grants to provide for annual incentive stock options (Incentive Options). The Incentive Options vest one
year from the date of grant and expire ten years after the date of grant. As of February 29, 2004, 103,927 shares were outstanding under the 2001 Directors Plan. The 2001 Directors Plan expired on February 29, 2004 and no additional grants will be
made under the plan.

The exercise price of all options equals the market price of the Companys stock either on the date of grant or, in the
case of the 1996 Directors Plan, on the day prior to the grant.

In fiscal 1998, the Company issued 52,941 stock options to a consultant for partial
payment of services performed. The options were issued at fair market value as of February 26, 1998 and expired on February 26, 2003.

A summary of
transactions under the stock option plans was as follows:



|                                    |  |                     |   |                     |              |   |  |                               |       |        |           |                               |   |      
|----------------------------------- |  | ------------------- | - | ------------------- | ------------ | - |  | ----------------------------- | ----- | ------ | --------- | ----------------------------- | - | -----
|                                    |  | Options Outstanding |   | Exercisable Options
|                                    |  | Directors           |   |                     | KeyEmployees |   |  | WeightedAverageExercise Price |       | Shares |           | WeightedAverageExercise Price
|Stock Option Activity               |  |                     |   |                     |              |   |  |                               |       |        |           |                               |   |      
|Outstanding as of February 28, 2001 |  | 203,659             |   |                     | 1,303,234    |   |  | $                             | 13.74 |        | 1,348,026 |                               | $ | 13.75
|Granted                             |  | 36,273              |   |                     | 9,000        |   |  |                               | 8.80  |        |           |                               |   |      
|Exercised                           |  | (14,400             | ) |                     | (49,325      | ) |  |                               | 8.32  |        |           |                               |   |      
|Canceled                            |  | (9,174              | ) |                     | (538,409     | ) |  |                               | 12.81 |        |           |                               |   |      
|Outstanding as of February 28, 2002 |  | 216,358             |   |                     | 724,500      |   |  | $                             | 14.36 |        | 899,545   |                               | $ | 14.51
|Granted                             |  | 24,884              |   |                     | 903,844      |   |  |                               | 10.17 |        |           |                               |   |      
|Exercised                           |  | (40,889             | ) |                     | (24,537      | ) |  |                               | 9.17  |        |           |                               |   |      
|Canceled                            |  | (23,291             | ) |                     | (206,745     | ) |  |                               | 13.99 |        |           |                               |   |      
|Outstanding as of February 28, 2003 |  | 177,062             |   |                     | 1,397,062    |   |  | $                             | 12.12 |        | 983,535   |                               | $ | 13.11
|Granted                             |  | 37,453              |   |                     |             |   |  |                               | 9.61  |        |           |                               |   |      
|Exercised                           |  |                    |   |                     | (107,749     | ) |  |                               | 10.00 |        |           |                               |   |      
|Canceled                            |  | (47,589             | ) |                     | (546,449     | ) |  |                               | 11.99 |        |           |                               |   |      
|Outstanding as of February 29, 2004 |  | 166,926             |   |                     | 742,864      |   |  | $                             | 12.36 |        | 785,803   |                               | $ | 12.73



50





---

##### Table of Contents

|                                            |  |                                             |  |                                      |  |                               |       |        |         |                               |   |      
|------------------------------------------- |  | ------------------------------------------- |  | ------------------------------------ |  | ----------------------------- | ----- | ------ | ------- | ----------------------------- | - | -----
|Options Outstanding as of February 29, 2004 |  | Exercisable Options as of February 29, 2004
|Range ofExercisePrices                      |  | Shares                                      |  | WeightedAverageRemainingLife (Years) |  | WeightedAverageExercise Price |       | Shares |         | WeightedAverageExercise Price
|$  6.80$10.13                              |  | 62,610                                      |  | 4.58                                 |  | $                             | 8.10  |        | 45,271  |                               | $ | 7.66 
|$10.15$12.34                               |  | 433,246                                     |  | 3.58                                 |  |                               | 10.06 |        | 344,569 |                               |   | 10.06
|$12.80$14.44                               |  | 188,258                                     |  | 2.43                                 |  |                               | 14.04 |        | 170,288 |                               |   | 14.15
|$14.50$18.75                               |  | 225,676                                     |  | 2.19                                 |  |                               | 16.55 |        | 225,675 |                               |   | 16.55
|$  4.95$18.75                              |  | 909,790                                     |  | 3.07                                 |  | $                             | 12.36 |        | 785,803 |                               | $ | 12.73



The weighted average fair value
of individual options granted in fiscal 2004, 2003 and 2002 is $9.61, $10.17 and $8.80, respectively.

The fair value of each option grant is
estimated on the date of grant using the Black-Scholes option pricing model. The following weighted average assumptions were used for the option grants in fiscal 2004, 2003 and 2002, respectively: risk-free interest rates of 2.92%, 4.08% and 5.18%;
expected life of 5.00 years, 3.07 years and 10.0 years; and expected volatility of 48.92%, 51.58% and 39.44%.

A summary of transactions under the
restricted stock plans was as follows:



|                                 |  |          |  
|-------------------------------- |  | -------- | -
|Restricted Stock Activity        |  |          |  
|Unvested as of February 28, 2001 |  | 525,100  |  
|Granted                          |  | 378,440  |  
|Vested                           |  | (367,742 | )
|Canceled                         |  | (105,998 | )
|Unvested as of February 28, 2002 |  | 429,800  |  
|Granted                          |  | 10,024   |  
|Vested                           |  | (163,352 | )
|Canceled                         |  | (30,055  | )
|Unvested as of February 28, 2003 |  | 246,417  |  
|Granted                          |  | 76,104   |  
|Vested                           |  | (121,284 | )
|Canceled                         |  | (31,220  | )
|Unvested as of February 29, 2004 |  | 170,017  |  



Compensation effects arising
from issuing restricted stock and stock options were $800 in fiscal 2004, $1,442 in fiscal 2003 and $2,741 in fiscal 2002, and have been charged against income and recorded as Additional Paid-In Capital in the Consolidated Balance Sheets.

The Employee Stock Purchase Plan permits eligible employees to purchase shares of common stock at 85% of the lower fair market value of the stock as
of two measurement dates six months apart. Common stock sold to employees under this plan was 57,535 in fiscal 2004, 60,811 in fiscal 2003 and 102,473 in fiscal 2002. MSC does not record expense related to the 15% stock purchase price discount
permitted under the Employee Stock Purchase Plan for eligible employees to purchase shares of common stock. The 15% stock purchase price discount would have resulted in expense of $122 in fiscal 2004, $86 in fiscal 2003 and $104 in fiscal 2002.

On June 20, 1996, the Company issued a dividend to shareowners of record on July 2, 1996, of one right (Right) for each outstanding share
of MSCs common stock. Each Right entitled the shareowners to buy 1/100thof a share of Series B Junior Participating Preferred
Stock at an initial exercise price of $70.00. As amended on June 22, 1998, the Rights would have been exercisable only if a person or group acquired, or announced a tender offer, for 15% or more of MSCs common stock. If 15% or more of
MSCs common stock was acquired by a person or group, the Rights (other than those held by that person or group) would have converted into the right to buy the number of shares of MSCs common stock valued at two-times the exercise price
of the Rights. In addition, if MSC entered into a merger or other business combination with a person or group owning 15% or more of MSCs outstanding common stock, the Rights (other than those held by that person or group) then would have
converted into the right to buy that number of shares of common stock of the acquiring company valued at two-times the exercise price of the Rights. MSC could have exchanged the Rights for its common stock on a one-for-one basis at any time after a
person or group had acquired 15% or more of its outstanding common



51





---

##### Table of Contents

stock. MSC would have been entitled to redeem the Rights at one cent per Right (payable in common stock of the Company, cash or other consideration, at MSCs
option) at any time before public disclosure that a 15% position had been acquired. The Rights would have expired on July 1, 2006, unless previously redeemed or exercised.

On January 30, 2003, an amendment to the shareholder rights agreement, dated as of June 20, 1996, became effective. The amendment increased the threshold amount (from 15% to 20%) upon which a beneficial owner of shares becomes
an Acquiring Person as defined in the agreement.

On April 16, 2003, the Companys Board of Directors voted to terminate the Companys
shareholder rights agreement. The agreement was terminated by redeeming all of the outstanding rights at a price of $0.01 per right, or approximately $148 in the aggregate, payable in cash and recorded as a charge to Shareowners Equity in the
Consolidated Balance Sheets. There was one right attached to each outstanding share of common stock. The redemption payment was mailed on or about May 27, 2003 to shareowners of record on April 28, 2003. As a result of the redemption, the rights
cannot become exercisable, and the shareholder rights agreement was terminated.

In conjunction with the Companys review of several strategic
business alternatives and the related fourth quarter business decisions, the Company entered into retention agreements with certain employees that relate to various periods ending on May 31, 2005. The Company also bought out the SERP benefits of
these employees. Approximately, $322 and $917 were expensed in the fourth quarter of fiscal 2004 for retention and SERP, respectively.



Note 12: Discontinued Operations



On June 29, 2001, the Company completed the sale of substantially all of the assets of its Specialty Films segment, including its interest in Innovative Specialty Films, LLC, to Bekaert pursuant to the terms of the Purchase
Agreement by and among MSC, MSC/SFI, Bekaert and N.V. Bekaert S.A., dated June 10, 2001. The Company received cash of $121,982 and recorded an after-tax gain of $38,787 in the second quarter of fiscal 2002. Net proceeds after taxes and transaction
costs were $90,537. As a result of the sale, Specialty Films has been reported as a discontinued operation for all periods presented.

During the
second quarter of fiscal 2003, the Company recorded an after-tax charge of $101 related to a decrease in the previously estimated insurance premium refund for the Specialty Films business.

On May 31, 2002, the Company completed the sale of substantially all of the assets of its Pinole Point Steel business. The Company is in the process of settling the
net liabilities of the business. As of February 29, 2004, the Company has received $58,016 related to the disposition and liquidation of the business, consisting of $31,174 of sale proceeds from Grupo IMSA S.A. de C.V. and $26,842 from liquidating
the Pinole Point Steel operations. The proceeds from liquidating the Pinole Point Steel operations include an income tax refund of $10,589 received during the second quarter of fiscal 2004 related to the sale of Pinole Point Steel. As of February
29, 2004, there were $414 in net liabilities remaining. The remaining net liabilities included liabilities (primarily workers compensation exposure) not assumed by Grupo IMSA S.A. de C.V. Pinole Point Steel has been reported as a discontinued
operation, and the Consolidated Financial Statements have been reclassified to segregate the net assets or liabilities and operating results of the business.

As of February 28, 2002, the Company recorded a provision for loss on discontinued operation, net of income taxes, of $53,287. The loss on discontinued operation, net of income taxes, included the allocation of consolidated interest expense
of $5,391 incurred from September 1, 2001 through May 31, 2002. The allocations were based on the debt associated with the original purchase of Pinole Point Steel in December 1997 and Pinole Point Steels subsequent cash flow. During fiscal
2003, the Company recorded an adjustment on sale of discontinued operation, net of income taxes, of $1,934 to reduce the previously provided loss on discontinued operation. The adjustment consisted of a favorable change in the estimated proceeds of
the sale of $2,436 and a reduction for estimated operating losses of $1,247 due to higher plant utilization and customers willingness to accelerate product deliveries prior to the closing of the transaction. The adjustment also included an
additional loss of $949 related to bad debt, product claims, workers compensation and employee expenses as well as a reduction of $800 primarily due to a change in the estimated apportionment of state income taxes.



52





---

##### Table of Contents

Net sales and loss from discontinued operation of Pinole Point Steel were as follows:



|                                                    |  |                                       |   |      |   |        |  
|--------------------------------------------------- |  | ------------------------------------- | - | ---- | - | ------ | -
|                                                    |  | For the Years EndedFebruary 28 or 29, |  
|                                                    |  | 2004                                  |   | 2003 |  
|Net Sales                                           |  | $                                     |  |      | $ | 48,050 |  
|Loss from Discontinued Operation, Net of Income Tax |  |                                       |  |      |   | (2,136 | )



The loss from discontinued
operation, net of income taxes, for fiscal 2003 includes the allocation of consolidated interest expense of $1,797.



Note 13: Asset Impairments and Restructuring



Asset Impairments

As a result of the strategic review and fourth quarter events (industry wide
metal shortages, higher metal pricing and the loss of a significant customer serviced by the Middletown, Ohio facility), the Company announced the closing of the Middletown facility in May 2004. The Board concluded that operating the remaining coil
coating facilities would provide the best opportunities for a greater return to shareowners. This resulted in a pretax asset impairment charge of $7,991 being recorded in the fourth quarter of fiscal 2004. In addition, the Company expects to incur
approximately $1,600 in fiscal 2005 related to location closing costs including severance and other expenses. The facility is expected to be closed by July 2004.

In the fourth quarter of fiscal 2004, MSC completed its annual assessment of goodwill under SFAS No. 142, Goodwill and Other Intangible Assets. Based on the assessment of the goodwill associated with the acquisition
of GAC, the Company recorded a pretax impairment charge of $6,739. The impairment resulted from slower growth in the penetration of the European brake market than previously projected. In addition, the Company experienced delays in the negotiation
of definitive agreements with a potential strategic partner related to the marketing and sales of Quiet Steel in Europe. The Company is reviewing various strategic alternatives, including strategic alliances, to commercialize these products in
Europe.

In fiscal 2002, the Company reviewed its investment in its powder coating assets. MSC reevaluated its efforts to commercialize its
proprietary powder coating capabilities and based on the projected cash flows from the powder coating assets, the Company recorded a $5,929 charge to earnings in fiscal 2002.

In fiscal 2002, the Company reviewed its investment in the capitalized intangible assets and equipment related to its license with Northwestern University to
commercialize its Solid State Shear Pulverization (SSSP) technology. The Company completed research studies with potential licensees of the SSSP technology. Based on the projected cash flows from the SSSP assets, MSC recorded a $2,001
charge to earnings in fiscal 2002. The total impairment charge recorded in fiscal 2002 was $8,361.



Restructuring

On April 17, 2003, the Chairman, President and Chief Executive Officer resigned and was replaced by a non-executive Chairman of
the Board and a new President and Chief Executive Officer. A separation arrangement was entered into resulting in a pretax charge to earnings of $1,821 in the first quarter of fiscal 2004. Of this amount, $1,543 is scheduled to be paid out over two
years and the remainder relates to the executives non-contributory supplemental pension plan to be paid out in accordance with the plan. The Company recorded additional restructuring expenses of $143 in the first quarter of fiscal 2004. Total
restructuring expense for fiscal 2004 was $1,964. Of this amount, net cash of $977 was paid during fiscal 2004. A total of $559 is recorded as Accrued Payroll Related Expenses and $122 is recorded as Other Long-Term Liabilities in the Consolidated
Balance Sheet as of February 29, 2004.

On November 20, 2002, the Company announced it implemented a program to reduce overhead and improve
efficiencies. The program involved restructuring MSCs manufacturing organization, including terminations of 14 salaried personnel in the third quarter of fiscal 2003. The Company recorded a restructuring charge of $855 for severance and other
related costs in the third quarter of fiscal 2003. Of this amount, $677 pertained to severance expenses and $178 for other related costs. Total cash paid in fiscal 2003 related to this restructuring program was $383. Total net cash paid in fiscal
2004 related to this restructuring program was $440, and the remaining reserve balance was zero as of February 29, 2004.



53





---

##### Table of Contents

On November 15, 2001, the Company announced it implemented a reorganization and cost reduction program. MSC
terminated 41 employees primarily in sales, general and administrative departments of the Company and recorded a restructuring charge of $1,450 in fiscal 2002. Of this amount, $1,110 pertained to severance expenses and $340 for other related costs.
As of February 28, 2003, all amounts under this restructuring program were paid.

The restructuring reserve as of February 29, 2004 was $681 as
presented in the chart.



|                                                    |  |           |       |   |       |   |      |       |  |   |        |  
|--------------------------------------------------- |  | --------- | ----- | - | ----- | - | ---- | ----- |  | - | ------ | -
|                                                    |  | Severance |       |   | Other |   |      | Total | 
|Restructuring Reserve Recorded on November 15, 2001 |  | $         | 1,110 |   |       | $ | 340  |       |  | $ | 1,450  |  
|Cash Payments, Net                                  |  |           | (676  | ) |       |   | (236 | )     |  |   | (912   | )
|Restructuring Reserve as of February 28, 2002       |  | $         | 434   |   |       | $ | 104  |       |  | $ | 538    |  
|Restructuring Reserve Recorded on November 20, 2002 |  |           | 677   |   |       |   | 178  |       |  |   | 855    |  
|Cash Payments, Net                                  |  |           | (720  | ) |       |   | (201 | )     |  |   | (921   | )
|Restructuring Reserve as of February 28, 2003       |  | $         | 391   |   |       | $ | 81   |       |  | $ | 472    |  
|Restructuring Reserve Recorded in Fiscal 2004       |  |           | 1,013 |   |       |   | 951  |       |  |   | 1,964  |  
|Reclassification of Supplemental Pension Reserve    |  |           |      |   |       |   | (338 | )     |  |   | (338   | )
|Cash Payments, Net                                  |  |           | (794  | ) |       |   | (623 | )     |  |   | (1,417 | )
|Restructuring Reserve as of February 29, 2004       |  | $         | 610   |   |       | $ | 71   |       |  | $ | 681    |  



Note 14: Contractual Commitment



On January 31, 2002, the Company entered into an exclusive license agreement with TouchSensor
Technologies, LLC (TST). This agreement provides for MSC to manufacture, use, further develop and sell TSTs patented touch sensor technology for sensors, switches, displays and interface solutions in the consumer electronics and
transportation markets. There were $470 of sales in fiscal 2004 and $272 of sales in fiscal 2003. Royalty expenses related to this agreement were $1,500, $1,000 and $167 in fiscal years 2004, 2003 and 2002, respectively. Royalty payments to TST, per
the license agreement, consist of a certain percentage of net sales of licensed products plus a certain percentage of sublicense profits subject to a minimum annual royalty amount which is shown in the chart below.



|                         |  |   |      
|------------------------ |  | - | -----
|                         |  |  
|Minimum Annual Royalties |  |   |      
|2005                     |  | $ | 2,750
|2006                     |  |   | 2,750
|Total                    |  | $ | 5,500



In order for the Company to
retain exclusivity in fiscal 2007, the Company would be required to notify TST of its intent on or before March 1, 2006. The minimum royalty required for the fiscal 2007 exclusivity would be $2,000.



Note 15: Business Segments



MSC reports segment information based on how management views its business for evaluating performance and making operating decisions. The
Companys two reportable segments are: MSC Engineered Materials and Solutions Group (EMS) and MSC Electronic Materials and Devices Group (EMD). EMS focuses on providing material-based solutions for electronic,
acoustical/thermal and coated metal applications. The electronic material-based solutions primarily include coated and laminated noise reducing materials used in electronic applications to solve customer specific problems and enhance performance.
The acoustical/thermal material-based solutions include multilayer composites consisting of metals, polymeric coatings and other materials used to manage noise and thermal energy. The coated metal material-based solutions include coil coated and EG
protective and decorative coatings applied to coils of metal in a continuous, high-speed, roll-to-roll process. The Companys material-based solutions are designed to meet specific customer requirements for the automotive, building and
construction, electronics, lighting and appliance markets. EMS domestic and foreign sales are presented in the chart below. Of the foreign sales, no one country comprised greater than 10% of consolidated EMS sales.



54





---

##### Table of Contents

Loss before income taxes for EMS includes $14,730 of asset impairments in fiscal 2004. EMD focuses on field-effect technology for
sensors, switches and interface solutions in the consumer electronics and transportation markets. Corporate represents cash, certain fixed assets, income taxes receivable, deferred income taxes and unallocated general corporate expenses. Loss before
income taxes for Corporate includes interest expense of $3,273, $3,376 and $222 not allocated to discontinued operations during fiscal 2004, 2003 and 2002, respectively. In addition, loss before income taxes for Corporate for fiscal 2004 includes
$322 and $917 for retention and SERP buyout.



|                                  |  |      |         |   |      |   |         |      |  |   |         |  
|--------------------------------- |  | ---- | ------- | - | ---- | - | ------- | ---- |  | - | ------- | -
|                                  |  | 2004 |         |   | 2003 |   |         | 2002 | 
|Net Sales                         |  |      |         |   |      |   |         |      |  |   |         |  
|EMS  Domestic                    |  | $    | 230,676 |   |      | $ | 254,043 |      |  | $ | 249,185 |  
|EMS  Foreign                     |  |      | 12,072  |   |      |   | 12,503  |      |  |   | 1,321   |  
|EMD                               |  |      | 470     |   |      |   | 272     |      |  |   |        |  
|Total                             |  | $    | 243,218 |   |      | $ | 266,818 |      |  | $ | 250,506 |  
|Depreciation and Amortization     |  |      |         |   |      |   |         |      |  |   |         |  
|EMS                               |  | $    | 14,468  |   |      | $ | 15,442  |      |  | $ | 15,888  |  
|EMD                               |  |      | 80      |   |      |   | 2       |      |  |   |        |  
|Corporate                         |  |      | 381     |   |      |   | 953     |      |  |   | 1,938   |  
|Total                             |  | $    | 14,929  |   |      | $ | 16,397  |      |  | $ | 17,826  |  
|Income (Loss) Before Income Taxes |  |      |         |   |      |   |         |      |  |   |         |  
|EMS                               |  | $    | 1,323   |   |      | $ | 17,064  |      |  | $ | 3,536   |  
|EMD                               |  |      | (5,061  | ) |      |   | (3,739  | )    |  |   | (167    | )
|Corporate                         |  |      | (12,871 | ) |      |   | (15,037 | )    |  |   | (10,990 | )
|Total                             |  | $    | (16,609 | ) |      | $ | (1,712  | )    |  | $ | (7,621  | )
|Total Assets                      |  |      |         |   |      |   |         |      |  |   |         |  
|EMS                               |  | $    | 157,809 |   |      | $ | 167,494 |      |  | $ | 167,203 |  
|EMD                               |  |      | 1,257   |   |      |   | 319     |      |  |   |        |  
|Corporate                         |  |      | 45,543  |   |      |   | 53,961  |      |  |   | 67,167  |  
|Subtotal                          |  |      | 204,609 |   |      |   | 221,774 |      |  |   | 234,370 |  
|Discontinued Operations           |  |      |        |   |      |   | 16,035  |      |  |   | 65,104  |  
|Total                             |  | $    | 204,609 |   |      | $ | 237,809 |      |  | $ | 299,474 |  
|Capital Expenditures              |  |      |         |   |      |   |         |      |  |   |         |  
|EMS                               |  | $    | 3,737   |   |      | $ | 6,064   |      |  | $ | 5,243   |  
|EMD                               |  |      | 773     |   |      |   | 58      |      |  |   |        |  
|Corporate                         |  |      | 9       |   |      |   | 137     |      |  |   | 46      |  
|Total                             |  | $    | 4,519   |   |      | $ | 6,259   |      |  | $ | 5,289   |  



55





---

##### Table of Contents

Note 16: Earnings Per Share



Below is the computation of basic and diluted earnings per share for the years ended February 28 or 29, 2004, 2003 and 2002.



|                                                                                                |  |      |         |   |      |   |        |      |  |   |         |  
|----------------------------------------------------------------------------------------------- |  | ---- | ------- | - | ---- | - | ------ | ---- |  | - | ------- | -
|                                                                                                |  | 2004 |         |   | 2003 |   |        | 2002 | 
|Loss from Continuing Operations                                                                 |  | $    | (13,393 | ) |      | $ | (339   | )    |  | $ | (4,491  | )
|Income from Discontinued Operation  Specialty Films                                            |  |      |        |   |      |   |       |      |  |   | 1,469   |  
|Loss from Discontinued Operation  Pinole Point Steel                                           |  |      |        |   |      |   |       |      |  |   | (7,561  | )
|Gain (Loss) on Sale of Discontinued Operation  Specialty Films                                 |  |      |        |   |      |   | (101   | )    |  |   | 38,787  |  
|Gain (Loss) on Discontinued Operation  Pinole Point Steel                                      |  |      | (489    | ) |      |   | 1,934  |      |  |   | (53,287 | )
|Net Income (Loss)                                                                               |  | $    | (13,882 | ) |      | $ | 1,494  |      |  | $ | (25,083 | )
|Weighted Average Number of Common Shares Outstanding Used for Basic Net Income (Loss) Per Share |  |      | 13,990  |   |      |   | 13,941 |      |  |   | 14,007  |  
|Dilutive Stock Options                                                                          |  |      |        |   |      |   | 136    |      |  |   |        |  
|Dilutive Restricted Stock                                                                       |  |      |        |   |      |   | 149    |      |  |   |        |  
|Weighted Average Number of Common Shares Outstanding Plus Dilutive Shares                       |  |      | 13,990  |   |      |   | 14,226 |      |  |   | 14,007  |  
|Basic Net Income (Loss) Per Share:                                                              |  |      |         |   |      |   |        |      |  |   |         |  
|Loss from Continuing Operations                                                                 |  | $    | (0.95   | ) |      | $ | (0.02  | )    |  | $ | (0.32   | )
|Income from Discontinued Operation  Specialty Films                                            |  |      |        |   |      |   |       |      |  |   | 0.10    |  
|Loss from Discontinued Operation  Pinole Point Steel                                           |  |      |        |   |      |   |       |      |  |   | (0.54   | )
|Gain (Loss) on Sale of Discontinued Operation  Specialty Films                                 |  |      |        |   |      |   | (0.01  | )    |  |   | 2.77    |  
|Gain (Loss) on Discontinued Operation  Pinole Point Steel                                      |  |      | (0.04   | ) |      |   | 0.14   |      |  |   | (3.80   | )
|Basic Net Income (Loss) Per Share                                                               |  | $    | (0.99   | ) |      | $ | 0.11   |      |  | $ | (1.79   | )
|Diluted Net Income (Loss) Per Share:                                                            |  |      |         |   |      |   |        |      |  |   |         |  
|Loss from Continuing Operations                                                                 |  | $    | (0.95   | ) |      | $ | (0.02  | )    |  | $ | (0.32   | )
|Income from Discontinued Operation  Specialty Films                                            |  |      |        |   |      |   |       |      |  |   | 0.10    |  
|Loss from Discontinued Operation  Pinole Point Steel                                           |  |      |        |   |      |   |       |      |  |   | (0.54   | )
|Gain (Loss) on Sale of Discontinued Operation  Specialty Films                                 |  |      |        |   |      |   | (0.01  | )    |  |   | 2.77    |  
|Gain (Loss) on Discontinued Operation  Pinole Point Steel                                      |  |      | (0.04   | ) |      |   | 0.14   |      |  |   | (3.80   | )
|Diluted Net Income (Loss) Per Share                                                             |  | $    | (0.99   | ) |      | $ | 0.11   |      |  | $ | (1.79   | )



Options to purchase 427,487
shares of common stock at a price range of $11.31-$18.75 per share were outstanding during fiscal 2004 but were not included in the computation of diluted earnings per share because the options exercise price was greater than the average
market price of the common shares.



Note 17: Subsequent Events



In May 2004, the Company announced the closing of the Middletown, Ohio facility. This action was taken
due to the underutilization of the facility, recent industry wide metal availability and pricing issues and the loss of a significant customer which made the facility noncompetitive in the market place. This resulted in a pretax asset impairment
charge of $7,991 being recorded in the fourth quarter. The facility is expected to be closed by July 2004.

On April 30, 2004, the Company entered
into an amended and restated credit agreement with its banks. The line of credit is for $30,000 and expires on October 11, 2007.

In the fourth
quarter of fiscal 2004, the results of operations, including the asset impairment charges, caused the Company to be out of compliance with the minimum net worth covenant under the terms of the 1998 Senior Notes. The Company opted to notify the
holders of the 1998 Senior Notes that it intended to repay the principal, interest and contractual prepayment penalty on or before June 1, 2004. The Company paid principal of $36,167, interest of $1,086 and a contractual debt prepayment penalty of
$3,318 to all but two noteholders on May 10, 2004. The remaining noteholders elected to receive payment on or before June 1, 2004. The Company expects to pay the remaining principal ($7,778), approximate interest ($264) and estimated contractual
debt prepayment penalty ($713) on or before



56





---

##### Table of Contents

June 1, 2004. The Company will fund this prepayment utilizing cash on hand and borrowing under its amended and restated line of credit.



Note 18: Selected Quarterly Results of Operations (Unaudited)



The table presented below is a summary of quarterly data for the years ended February 29, 2004 and
February 28, 2003.



|                                                           |  |               |        |   |               |   |        |               |  |   |                  |   |  |   |         |  
|---------------------------------------------------------- |  | ------------- | ------ | - | ------------- | - | ------ | ------------- |  | - | ---------------- | - |  | - | ------- | -
|                                                           |  | 2004          |       
|                                                           |  | First Quarter |        |   | SecondQuarter |   |        | Third Quarter |  |   | FourthQuarter(1) |  
|Net Sales                                                  |  | $             | 59,383 |   |               | $ | 55,899 |               |  | $ | 64,640           |   |  | $ | 63,296  |  
|Gross Profit                                               |  |               | 9,470  |   |               |   | 8,311  |               |  |   | 11,763           |   |  |   | 11,471  |  
|Income (Loss) from Continuing Operations                   |  |               | (2,230 | ) |               |   | 321    |               |  |   | 953              |   |  |   | (12,437 | )
|Loss on Discontinued Operation  Pinole Point Steel        |  |               | (123   | ) |               |   | (125   | )             |  |   | (200             | ) |  |   | (41     | )
|Net Income (Loss)                                          |  |               | (2,353 | ) |               |   | 196    |               |  |   | 753              |   |  |   | (12,478 | )
|Basic Net Income (Loss) Per Share:                         |  |               |        |   |               |   |        |               |  |   |                  |   |  |   |         |  
|Income (Loss) from Continuing Operations                   |  | $             | (0.16  | ) |               | $ | 0.02   |               |  | $ | 0.07             |   |  | $ | (0.88   | )
|Loss on Discontinued Operation  Pinole Point Steel        |  |               | (0.01  | ) |               |   | (0.01  | )             |  |   | (0.02            | ) |  |   |        |  
|Basic Net Income (Loss) Per Share                          |  | $             | (0.17  | ) |               | $ | 0.01   |               |  | $ | 0.05             |   |  | $ | (0.88   | )
|Diluted Net Income (Loss) Per Share:                       |  |               |        |   |               |   |        |               |  |   |                  |   |  |   |         |  
|Income (Loss) from Continuing Operations                   |  | $             | (0.16  | ) |               | $ | 0.02   |               |  | $ | 0.07             |   |  | $ | (0.88   | )
|Loss on Discontinued Operation  Pinole Point Steel        |  |               | (0.01  | ) |               |   | (0.01  | )             |  |   | (0.02            | ) |  |   |        |  
|Diluted Net Income (Loss) Per Share                        |  | $             | (0.17  | ) |               | $ | 0.01   |               |  | $ | 0.05             |   |  | $ | (0.88   | )
|(1)   As restated  see Note 19.                           | 
|                                                           | 
|                                                           |  | 2003          |       
|                                                           |  | FirstQuarter  |        |   | SecondQuarter |   |        | ThirdQuarter  |  |   | FourthQuarter    |  
|Net Sales                                                  |  | $             | 71,660 |   |               | $ | 68,151 |               |  | $ | 67,401           |   |  | $ | 59,606  |  
|Gross Profit                                               |  |               | 12,839 |   |               |   | 14,358 |               |  |   | 11,808           |   |  |   | 8,570   |  
|Income (Loss) from Continuing Operations                   |  |               | 2,170  |   |               |   | (929   | )             |  |   | (298             | ) |  |   | (1,282  | )
|Loss on Sale of Discontinued Operation  Specialty Films   |  |               |       |   |               |   | (101   | )             |  |   |                 |   |  |   |        |  
|Gain (Loss) on Discontinued Operation  Pinole Point Steel |  |               | 3,683  |   |               |   | (610   | )             |  |   | (145             | ) |  |   | (994    | )
|Net Income (Loss)                                          |  |               | 5,853  |   |               |   | (1,640 | )             |  |   | (443             | ) |  |   | (2,276  | )
|Basic Net Income (Loss) Per Share:                         |  |               |        |   |               |   |        |               |  |   |                  |   |  |   |         |  
|Income (Loss) from Continuing Operations                   |  | $             | 0.15   |   |               | $ | (0.07  | )             |  | $ | (0.02            | ) |  | $ | (0.09   | )
|Loss on Sale of Discontinued Operation  Specialty Films   |  |               |       |   |               |   | (0.01  | )             |  |   |                 |   |  |   |        |  
|Gain (Loss) on Discontinued Operation  Pinole Point Steel |  |               | 0.26   |   |               |   | (0.04  | )             |  |   | (0.01            | ) |  |   | (0.08   | )
|Basic Net Income (Loss) Per Share                          |  | $             | 0.41   |   |               | $ | (0.12  | )             |  | $ | (0.03            | ) |  | $ | (0.17   | )
|Diluted Net Income (Loss) Per Share:                       |  |               |        |   |               |   |        |               |  |   |                  |   |  |   |         |  
|Income (Loss) from Continuing Operations                   |  | $             | 0.15   |   |               | $ | (0.07  | )             |  | $ | (0.02            | ) |  | $ | (0.09   | )
|Loss on Sale of Discontinued Operation  Specialty Films   |  |               |       |   |               |   | (0.01  | )             |  |   |                 |   |  |   |        |  
|Gain (Loss) on Discontinued Operation  Pinole Point Steel |  |               | 0.25   |   |               |   | (0.04  | )             |  |   | (0.01            | ) |  |   | (0.08   | )
|Diluted Net Income (Loss) Per Share                        |  | $             | 0.40   |   |               | $ | (0.12  | )             |  | $ | (0.03            | ) |  | $ | (0.17   | )



57





---

##### Table of Contents

Note 19: Restatement



Subsequent to the issuance of the Companys Annual Report on Form 10-K for the year ended February 29, 2004, the Company determined that there was a bookkeeping error
resulting in an overstatement of $1,080 (pre-tax) in the impairment charge related to the shutdown of our Middletown, Ohio coil coating facility recorded in the fourth quarter of fiscal 2004. As a result of the impairment charge error, consolidated
net income for fiscal year 2004 was understated by $655 (net of tax) and total assets were understated by the same amount. At the same time, management became aware of an accounting misclassification of Cash from Cancellation (Issuance) of Letters
of Credit that was presented as Financing Activities rather than Investing Activities included in the Statements of Cash Flows for the fiscal years ended February 29, 2004 and February 28, 2003 and 2002. The restatement had no impact on actual cash
flows in any period presented.

The Companys consolidated financial statements for the year ended February 29, 2004 and the Statements of Cash
Flows for the fiscal years ended February 29, 2004 and February 28, 2003 and 2002 have been restated to appropriately account for the above items. The following tables summarize the significant effects of the restatement:



|                                                                |  |                                     |         |   |             |   |         |  
|--------------------------------------------------------------- |  | ----------------------------------- | ------- | - | ----------- | - | ------- | -
|                                                                |  | For the year endedFebruary 29, 2004 |        
|Statement of Income (Loss)                                      |  | As Previously Reported              |         |   | As Restated |  
|Asset impairments, Restructuring and Other                      |  | $                                   | 17,062  |   |             | $ | 15,982  |  
|Income (Loss) from Operations                                   |  |                                     | (14,492 | ) |             |   | (13,412 | )
|Loss from Continuing Operations Before Benefit for Income Taxes |  |                                     | (17,689 | ) |             |   | (16,609 | )
|Benefit for Income Taxes                                        |  |                                     | (3,641  | ) |             |   | (3,216  | )
|Loss from Continuing Operations                                 |  |                                     | (14,048 | ) |             |   | (13,393 | )
|Net Income (Loss)                                               |  |                                     | (14,537 | ) |             |   | (13,882 | )
|                                                                |  |                                     |         |   |             |   |         |  
|Basic Net Income (Loss) Per Share:                              |  |                                     |         |   |             |   |         |  
|Loss from Continuing Operations                                 |  | $                                   | (1.00   | ) |             | $ | (0.95   | )
|Basic Net Income (Loss) Per Share                               |  | $                                   | (1.04   | ) |             | $ | (0.99   | )
|                                                                |  |                                     |         |   |             |   |         |  
|Diluted Net Income (Loss) Per Share:                            |  |                                     |         |   |             |   |         |  
|Loss from Continuing Operations                                 |  | $                                   | (1.00   | ) |             | $ | (0.95   | )
|Diluted Net Income (Loss) Per Share                             |  | $                                   | (1.04   | ) |             | $ | (0.99   | )
|                                                                | 
|                                                                |  | February 29, 2004                   |        
|Balance Sheet                                                   |  | As Previously Reported              |         |   | As Restated |  
|Machinery and Equipment                                         |  | $                                   | 162,178 |   |             | $ | 163,258 |  
|Net Property, Plant and Equipment                               |  |                                     | 80,667  |   |             |   | 81,747  |  
|Deferred Income Taxes                                           |  |                                     | 5,080   |   |             |   | 4,655   |  
|Total Assets                                                    |  |                                     | 203,954 |   |             |   | 204,609 |  
|Retained Earnings                                               |  |                                     | 82,759  |   |             |   | 83,414  |  
|Shareowners Equity                                             |  |                                     | 110,978 |   |             |   | 111,633 |  



|                                                    |  |                                     |         |   |                                     |   |         |                                     |  |   |             |   |  |                      |         |   |             |   |         |   |  |   |         |  
|--------------------------------------------------- |  | ----------------------------------- | ------- | - | ----------------------------------- | - | ------- | ----------------------------------- |  | - | ----------- | - |  | -------------------- | ------- | - | ----------- | - | ------- | - |  | - | ------- | -
|                                                    |  | For the year endedFebruary 29, 2004 |         |   | For the year endedFebruary 28, 2003 |   |         | For the year endedFebruary 28, 2002 | 
|Statements of Cash Flows                            |  | AsPreviouslyReported                |         |   | As Restated                         |   |         | AsPreviouslyReported                |  |   | As Restated |   |  | AsPreviouslyReported |         |   | As Restated |  
|Net Cash Provided by (Used in) Investing Activities |  | $                                   | (3,607  | ) |                                     | $ | (4,684  | )                                   |  | $ | 33,647      |   |  | $                    | 36,682  |   |             | $ | 93,346  |   |  | $ | 88,031  |  
|Net Cash Provided by (Used in) Financing Activities |  |                                     | (11,187 | ) |                                     |   | (10,110 | )                                   |  |   | (57,195     | ) |  |                      | (60,230 | ) |             |   | (36,449 | ) |  |   | (31,134 | )



58





---

##### Table of Contents

Item 9. Changes in and Disagreements With Accountants on Accounting and Financial Disclosure



The Audit Committee of the Board of Directors annually considers the selection of MSCs
independent public accountant. On May 20, 2002, the Audit Committee decided to dismiss Arthur Andersen LLP as MSCs independent public accountant and to engage Deloitte & Touche LLP to serve as MSCs independent auditors for fiscal
2004 and 2003.

Arthur Andersen LLPs report on MSCs Consolidated Financial Statements for fiscal 2002 did not contain an adverse opinion
or disclaimer of opinion, nor was it qualified or modified as to uncertainty, audit scope or accounting principles. During MSCs fiscal 2002 and through May 20, 2002, there were no disagreements with Arthur Andersen LLP on any matter of
accounting principles or practices, financial statement disclosure, or auditing scope or procedure which, if not resolved to Arthur Andersen LLPs satisfaction, would have caused them to make reference to the subject matter in connection with
their report on MSCs Consolidated Financial Statements for such years; and there were no reportable events, as defined in Item 304(a)(1)(v) of Regulation S-K. MSC provided Arthur Andersen LLP with a copy of the foregoing disclosures in May
2002 and Arthur Andersen LLP stated its agreement with such statements.

During MSCs fiscal 2002 and through May 20, 2002, MSC did not consult
Deloitte & Touche LLP with respect to the application of accounting principles to a specified transaction, either completed or proposed, or the type of audit opinion that might be rendered on MSCs Consolidated Financial Statements, or any
other matters or reportable events listed in Items 304(a)(2)(i) and (ii) of Regulation S-K.



Item 9A. Controls and Procedures.



Evaluation of disclosure controls and
procedures. Our chief executive officer and our chief financial officer evaluated the effectiveness of the Companys disclosure controls and procedures (as defined in the Rules 13a-15(e) and 15d-15(e) of the Securities Exchange
Act of 1934) as of the end of the period covered by this annual report. Based on this evaluation, including consideration of the restatement discussed in Note 19 of the Notes to the Consolidated Financial Statements, our chief executive officer and
our chief financial officer have concluded that the Companys disclosure controls and procedures were effective and designed to ensure that material information relating to the Company and its consolidated subsidiaries would be made known to
them by others within those entities.

There are inherent limitations to the effectiveness of any system of disclosure controls and procedures,
including the possibility of human error and the circumvention or overriding of the controls and procedures. Accordingly, even effective disclosure controls and procedures can only provide reasonable assurance of achieving their control objectives.

Evaluation of internal control over financial reporting. Subsequent to the issuance of the Companys financial statements for the year
ended February 29, 2004, the Company determined that an overstatement of the fiscal 2004 asset impairment charge related to the closure of its Middletown, Ohio coil coating facility required restatement of its annual financial statements for the
fiscal year ended February 29, 2004 and the quarterly financial statements for the fiscal quarter ended May 31, 2004. The error was indicative of a material weakness of internal controls in reviewing significant transactions by someone other than
the person preparing the bookkeeping entry. Since the error, the Company increased its accounting staff, reinforced its requirements for review of significant transactions and established an internal audit department to support and verify its
efforts to improve internal controls.

Changes in internal control over financial reporting. There were no changes in the Companys
internal control over financial reporting during the fourth quarter of fiscal 2004 that have materially affected, or are reasonably likely to materially affect, the Companys internal control over financial reporting.



59





---

##### Table of Contents

PART III



Item 10. Directors and Executive Officers of the Registrant



Information regarding the Companys executive officers is included in Item 1 of Part I of this report.

Information regarding the background of the directors, matters related to the Audit Committee, and Section 16(a) compliance, appears under the captions
Election of Directors, Board of Directors and Corporate Governance and Section 16(a) Beneficial Ownership Reporting Compliance in the Companys Proxy Statement which is incorporated herein by reference.

The company has adopted a code of ethics entitled Material Sciences Corporation Code of Business Ethics (MSC Code of Ethics) that applies
to all of its employees, officers and directors, including its principal executive officer and principal financial and accounting officer. The text of the MSC Code of Ethics is available on the Companys website at www.matsci.com. The Company
intends to disclose future amendments to, or waivers from, certain provisions of the MSC Code of Ethics for executive officers and directors on the Companys website following the date of such amendment or waiver. Shareowners may request a free
copy of the MSC Code of Ethics from:

Material Sciences Corporation

2200 East Pratt Boulevard

Elk Grove Village, Illinois 60007

MSC has also adopted written charters for its Audit, Compensation and Organization, and Nominating and Corporate Governance Committees, and Corporate Governance
Guidelines, all of which are posted on the Companys website at www.matsci.com. Shareowners may request a free copy of the charters and guidelines from the address set forth above.



Item 11. Executive Compensation



Information with respect to compensation of executive officers and directors of the Company can be found under the caption Compensation of Executive Officers in the
Proxy Statement, which is incorporated herein by reference.



Item 12. Security Ownership
of Certain Beneficial Holders and Management and Related Shareholder Matters



Information
with respect to security ownership by any person(s) known to the Company to beneficially own more than 5% of the Companys stock and by each director of the Company, each named executive officer of the Company, and all directors and executive
officers of the Company as a group can be found under the caption Stock Ownership in the Proxy Statement, which is incorporated herein by reference.

The following table presents information relating to securities authorized under the Companys equity compensation plans. The Companys shareowners have approved all of these plans.



|                                                           |  |                                                                                              |  |                                                                              |       |                                                                                                                                             |        
|---------------------------------------------------------- |  | -------------------------------------------------------------------------------------------- |  | ---------------------------------------------------------------------------- | ----- | ------------------------------------------------------------------------------------------------------------------------------------------- | -------
|Plan Category                                              |  | (a) Number of Securitiesto Be Issued Upon Exerciseof Outstanding Options,Warrants and Rights |  | (b) Weighted-AverageExercise Price ofOutstanding Options,Warrants and Rights |       | (c) Number of SecuritiesRemaining Available forFuture Issuance Under Equity Compensation Plans(Excluding
SecuritiesReflected in Column (a))
|Equity Compensation Plans Approved by Security Holders     |  | 909,790                                                                                      |  | $                                                                            | 12.36 |                                                                                                                                             | 898,410
|Equity Compensation Plans Not Approved by Security Holders |  |                                                                                             |  |                                                                              |      |                                                                                                                                             |       
|Total                                                      |  | 909,790                                                                                      |  | $                                                                            | 12.36 |                                                                                                                                             | 898,410



60





---

##### Table of Contents

Item 13. Certain Relationships and Related Transactions



Information with respect to certain relationships and related transactions can be found under the caption Compensation of Executive
Officers set forth in the Proxy Statement, which is incorporated herein by reference.



Item 14. Principal Accountant Fees and Services



Information relating to the
Companys auditors and the Audit Committees pre-approval policies can be found under the caption Independent Auditors in the Proxy Statement, which is incorporated herein by reference.



61





---

##### Table of Contents

PART IV



Item 15. Exhibits, Financial Statement Schedules and Reports on Form 8-K



(A) Financial Statements and Schedule of the Company

| | I | Financial Statements of the Company listed in the Index to Consolidated Financial Statements are filed as part of this report.
| | - | ------------------------------------------------------------------------------------------------------------------------------

| | II | Supplemental Schedule. The report and schedule listed below appear on pages 64 and 65 of this report.
| | -- | -----------------------------------------------------------------------------------------------------

| | (i) | Report of Independent Public Accountants with respect to Supplemental Schedule to the Financial Statements
| | --- | ----------------------------------------------------------------------------------------------------------

| | (ii) | Schedule II  Reserve for Receivable Allowances
| | ---- | -----------------------------------------------

All other schedules have
been omitted, since the required information is not significant, are included in the financial statements or the notes thereto or are not applicable.



(B) Reports on Form 8-K

On January 13, 2004, the Company furnished to the Securities and
Exchange Commission a Current Report on Form 8-K, pursuant to Item 12, to announce financial results for the third quarter ended November 30, 2003.

On February 20, 2004, the Company filed with the Securities and Exchange Commission a Current Report on Form 8-K, pursuant to Items 5 and 7, to announce the naming of Ronald L. Stewart as President and Chief Executive Officer and director,
effective March 1, 2004, and the retirement of Michael J. Callahan as President and Chief Executive Officer and member of the board of directors, effective February 29, 2004.



(C) Exhibits

Reference is made to the Index to Exhibits on pages
6668.



62





---

##### Table of Contents

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.



Material Sciences CorporationBy:

/s/    RONALD L. STEWARTRonald L. Stewart,President, Chief Executive Officer and Director




Date: November 24, 2004



63





---

##### Table of Contents

Report of Independent Public Accountants with Respect to Supplemental Schedule

to the Financial Statements



The following report is a copy of a report previously issued by Arthur Andersen LLP and has not been reissued by Arthur Andersen LLP. This report applies to Supplemental Schedule
II  Reserve for Receivable Allowances for the year ended February 28, 2002

We have audited, in accordance with auditing standards generally
accepted in the United States, the consolidated financial statements included in the Material Sciences Corporation 2002 Annual Report to Shareowners in this Form 10-K, and have issued our report thereon dated April 29, 2002. Our audits were made for
the purpose of forming an opinion on the basic consolidated financial statements taken as a whole. The supplemental financial statement schedule is the responsibility of the Companys management and is presented for purposes of complying with
the Securities and Exchange Commissions rules and is not part of the basic consolidated financial statements. The supplemental financial statement schedule has been subjected to the auditing procedures applied in the audits of the basic
consolidated financial statements and, in our opinion, fairly states in all material respects the financial data required to be set forth therein in relation to the basic consolidated financial statements taken as a whole.



|                          
|--------------------------
|/s/    Arthur Andersen LLP
|Arthur Andersen LLP       



Chicago, Illinois

April 29, 2002



64





---

##### Table of Contents

Schedule II



Material Sciences Corporation and Subsidiaries (in thousands)



Reserve for Receivable Allowances



|                      |  |                            |       |                            |   |                         |  |                                  |   |                       |   |   |                       |   |        |   |  |   |      
|--------------------- |  | -------------------------- | ----- | -------------------------- | - | ----------------------- |  | -------------------------------- | - | --------------------- | - | - | --------------------- | - | ------ | - |  | - | -----
|                      |  |                            |       | Additions                  |   |                         |  |                                  |  
|                      |  | Balance atBeginningof Year |       | Charged toCosts andExpense |   | Charged toOtherAccounts |  | ReclassificationsandAcquisitions |   | DeductionsfromReserve |   |   | Balance atEnd of Year
|Fiscal 2002           |  |                            |       |                            |   |                         |  |                                  |   |                       |   |   |                       |   |        |   |  |   |      
|Receivable Allowances |  | $                          | 3,121 |                            | $ | 7,563                   |  | $                                |  |                       | $ |  |                       | $ | (5,930 | ) |  | $ | 4,754
|Fiscal 2003           |  |                            |       |                            |   |                         |  |                                  |   |                       |   |   |                       |   |        |   |  |   |      
|Receivable Allowances |  | $                          | 4,754 |                            | $ | 8,880                   |  | $                                |  |                       | $ |  |                       | $ | (8,760 | ) |  | $ | 4,874
|Fiscal 2004           |  |                            |       |                            |   |                         |  |                                  |   |                       |   |   |                       |   |        |   |  |   |      
|Receivable Allowances |  | $                          | 4,874 |                            | $ | 5,437                   |  | $                                |  |                       | $ |  |                       | $ | (6,126 | ) |  | $ | 4,185



The activity in the Receivable Allowances
account includes the Companys bad debt, claim and scrap allowance.



65





---

##### Table of Contents

Index to Exhibits



|               |     |  |                                                                                                                                                                                                                                                                                                                                                     
|-------------- | --- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit Number |     |  | Description of Exhibit                                                                                                                                                                                                                                                                                                                              
|2              | (a) |  | Asset Purchase Agreement by and among Colorstrip, Inc., the Registrant, and MSC Pinole Point Steel Inc., dated as of November 14, 1997.(7)                                                                                                                                                                                                          
|               |    
|2              | (b) |  | Purchase Agreement by and among Material Sciences Corporation, MSC Specialty Films, Inc., Bekaert Corporation and N.V. Bekaert S.A., dated June 10, 2001.(14)                                                                                                                                                                                       
|               |    
|2              | (c) |  | First Amendment to Purchase Agreement, dated June 29, 2001.(14)                                                                                                                                                                                                                                                                                     
|               |    
|3              | (a) |  | Registrants Restated Certificate of Incorporation.(6)                                                                                                                                                                                                                                                                                              
|               |    
|3              | (b) |  | Certificate of Designation, Preferences and Rights of Series B Junior Participating Preferred Stock.(2)                                                                                                                                                                                                                                             
|               |    
|3              | (c) |  | Registrants By-laws, as amended.(9)                                                                                                                                                                                                                                                                                                                
|               |    
|4              | (a) |  | Note Agreement dated as of February 15, 1998, by and among the Registrant and the purchasers described on Schedule I attached thereto.(8)                                                                                                                                                                                                           
|               |    
|4              | (b) |  | First Amendment to Note Agreement dated as of January 23, 1998, among the Registrant, Principal Mutual Life Insurance Company, Great-West Life & Annuity Insurance Company, The Great-West Life
Assurance Company, Nationwide Life Insurance Company, Nationwide Life and Annuity Insurance Company, and West Coast Life Insurance Company.(8)      
|               |    
|4              | (d) |  | Second Amendment to Note Agreement dated as of February 27, 1998, among the Registrant, Principal Mutual Life Insurance Company, Great-West Life & Annuity Insurance Company, The Great-West Life
Assurance Company, Nationwide Life Insurance Company, Nationwide Life and Annuity Insurance Company, and West Coast Life Insurance Company.(8)    
|               |    
|4              | (e) |  | Amended and Restated Loan and Security Agreement dated as of April 30, 2004 among Material Sciences Corporation and LaSalle Bank National Association, The Northern Trust Company and LaSalle Bank
National Association, as Agent.*                                                                                                                 
|               |    
|4              | (f) |  | Consolidated Amended and Restated Guaranty and Security Agreement dated as of April 30, 2004, among the Grantors party thereto and LaSalle Bank National Association, as Agent.*                                                                                                                                                                    
|               |    
|               |     |  | There are omitted certain instruments with respect to long-term debt, the total amount of securities authorized under each of which does not exceed 10% of the total assets of the registrant and its
subsidiaries on a consolidated basis. A copy of each such instrument will be furnished to the Securities and Exchange Commission upon request.
|               |    
|10             | (a) |  | Material Sciences Corporation Stock Purchase Plan.(1)                                                                                                                                                                                                                                                                                              
|               |    
|10             | (b) |  | Material Sciences Corporation Supplemental Pension Plan.(1)                                                                                                                                                                                                                                                                                        
|               |    
|10             | (c) |  | Material Sciences Corporation Employee Stock Purchase Plan.(10)                                                                                                                                                                                                                                                                                    
|               |    
|10             | (d) |  | Material Sciences Corporation 1985 Stock Option Plan for Key Employees.(10)                                                                                                                                                                                                                                                                        
|               |    
|10             | (e) |  | Material Sciences Corporation 1985 Stock Option Plan for Directors.(10)                                                                                                                                                                                                                                                                            
|               |    
|10             | (f) |  | Material Sciences Corporation 1992 Omnibus Stock Awards Plan for Key Employees.(3)                                                                                                                                                                                                                                                                 
|10             | (g) |  | Employment Agreement effective February 27, 1991, between Material Sciences Corporation and G. Robert Evans.(10)                                                                                                                                                                                                                                   
|               |    
|10             | (h) |  | Material Sciences Corporation 1991 Stock Option Plan for Directors.(10)                                                                                                                                                                                                                                                                            
|               |    
|10             | (i) |  | Material Sciences Corporation Directors Deferred Compensation Plan.(10)                                                                                                                                                                                                                                                                            



66





---

##### Table of Contents

|               |      |  |                                                                                                                                                                                   
|-------------- | ---- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit Number |      |  | Description of Exhibit                                                                                                                                                            
|               |     
|10             | (j)  |  | Material Sciences Corporation 1996 Stock Option Plan for Non-Employee Directors.(4)                                                                                              
|               |     
|10             | (k)  |  | Deferred Compensation Plan of Material Sciences Corporation and Certain Participating Subsidiaries.(10)                                                                          
|               |     
|10             | (l)  |  | Lease and Agreement dated as of December 1, 1980, between Line 6 Corp. and Pre Finish Metals Incorporated, relating to Walbridge, Ohio facility.(1)                               
|               |     
|10             | (m)  |  | First Amendment to Lease and Agreement dated as of May 30, 1986, between Corporate Property Associates and Corporate Property Associates 2 and Pre Finish Metals Incorporated.(10)
|               |     
|10             | (n)  |  | Lease Guaranty dated as of May 30, 1986, from Material Sciences Corporation to Corporate Property Associates and Corporate Property Associates 2.(10)                             
|               |     
|10             | (o)  |  | Agreement dated as of May 30, 1986, between Material Sciences Corporation and Corporate Property Associates and Corporate Property Associates 2.(10)                              
|               |     
|10             | (p)  |  | Form of Standstill Agreement dated as of January 29, 1986, among Material Sciences Corporation, Richard L. Burns and Joyce Burns.(10)                                             
|               |     
|10             | (q)  |  | Form of Indemnification Agreement between Material Sciences Corporation and each of its officers and directors.(10)                                                               
|               |     
|10             | (r)  |  | Severance Benefits Agreement dated October 22, 1996, between Material Sciences Corporation and James J. Waclawik, Sr.(5)                                                         
|               |     
|10             | (s)  |  | Tolling Agreement dated as of June 30, 1998, between Walbridge Coatings and Inland Steel Company.(10)(17)                                                                         
|               |     
|10             | (t)  |  | Form of Change in Control Agreement.(9)                                                                                                                                          
|               |     
|10             | (u)  |  | Amendment to the Supplemental Employee Retirement Plan.(9)                                                                                                                       
|               |     
|10             | (v)  |  | Form of Change in Control Agreement (MSC Executive Officers).(13)                                                                                                                
|               |     
|10             | (w)  |  | Form of Change in Control Agreement (Subsidiary Executive Officers).(13)                                                                                                         
|               |     
|10             | (x)  |  | License Agreement, dated as of January 31, 2002, by and between Material Sciences Corporation and TouchSensor Technologies, L.L.C.(15)(16)                                        
|               |     
|10             | (y)  |  | Purchase Agreement, dated April 23, 2002, by and among Material Sciences Corporation, LTV Steel Company, Inc., LTV Walbridge, Inc. and MSC Walbridge Coatings Inc.(15)            
|               |     
|10             | (z)  |  | Separation Agreement and General Release, dated April 23, 2003, by and between Material Sciences Corporation and Gerald G. Nadig.(17)                                             
|               |     
|10             | (aa) |  | Purchase Agreement, dated as of May 2, 2003, by and among ISG Acquisition Inc., ISG Venture Inc., MSC Walbridge Coatings Inc. and Material Sciences Corporation.(17)              
|               |     
|10             | (bb) |  | Tolling Agreement, dated as of May 6, 2003, by and among International Steel Group, Inc., MSC Walbridge Coatings Inc. and Material Sciences Corporation.(17)                      
|               |     
|10             | (cc) |  | Material Sciences Corporation Supplemental Retirement Plan.(17)                                                                                                                  
|               |     
|10             | (dd) |  | Material Sciences Corporation Phantom Stock Unit Agreement, dated December 17, 2003, between Material Sciences Corporation and Michael J. Callahan.(18)                          
|               |     
|10             | (ee) |  | Material Sciences Corporation Phantom Stock Unit Agreement, dated December 17, 2003, between Material Sciences Corporation and Ronald A. Mitsch.(18)                             
|               |     
|10             | (ff) |  | Employment Agreement, dated May 5, 2004, between Material Sciences Corporation and James J. Waclawik, Sr.*                                                                       



67





---

##### Table of Contents

|               |      |  |                                                                                                                                                  
|-------------- | ---- |  | -------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit Number |      |  | Description of Exhibit                                                                                                                           
|               |     
|10             | (gg) |  | Consulting Agreement, dated May 5, 2004, between Material Sciences Corporation and James J. Waclawik, Sr.*                                      
|               |     
|10             | (hh) |  | Material Sciences Corporation Phantom Stock Unit Agreement, dated May 5, 2004, between Material Sciences Corporation and James J. Waclawik, Sr.*
|               |     
|10             | (ii) |  | Form of Material Sciences Corporation Fiscal 2005 Phantom Stock Unit Agreement.*                                                                
|               |     
|10             | (jj) |  | Form of Material Sciences Corporation, Engineered Materials and Devices Group, Inc. Incentive Compensation Agreement.*                          
|               |     
|10             | (kk) |  | Retention Agreement, dated February 29, 2004, between Material Sciences Corporation and John M. Klepper.*                                       
|               |     
|10             | (ll) |  | Retention Agreement, dated February 29, 2004, between Material Sciences Corporation and Ronald L. Millar, Jr.*                                  
|               |     
|10             | (mm) |  | Retention Agreement, dated April 6, 2004, between Material Sciences Corporation and Clifford D. Nastas.*                                        
|               |     
|21             |      |  | Subsidiaries of the Registrant.*                                                                                                                 
|               |     
|23             | (a)  |  | Consent of Deloitte & Touche LLP.**                                                                                                              
|               |     
|23             | (b)  |  | Notice Regarding Consent of Arthur Andersen LLP.*                                                                                                
|               |     
|31.1           |      |  | Rule 13a-14(a)/15(d)-14(a) Certification of Chief Executive Officer.**                                                                           
|               |     
|31.2           |      |  | Rule 13a-14(a)/15(d)-14(a) Certification of Chief Financial Officer.**                                                                           
|               |     
|32             |      |  | Section 1350 Certifications of Chief Executive Officer and Chief Financial Officer.**                                                            



|* | Filed with originally filed Form 10-K.
|- | --------------------------------------

|** | Filed herewith.
|-- | ---------------

| | Management contract or compensatory plan.
|- | -----------------------------------------

|(1) | Incorporated by reference to the Registrants Registration Statement on Form S-1 (Registration No. 2-93414), which was declared effective on November 27, 1984.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Incorporated by reference to the Registrants Form 8-A filed on June 25, 1996 (File No. 1-8803).
|--- | ------------------------------------------------------------------------------------------------

|(3) | Incorporated by reference to the Registrants Registration Statement on Form S-8 (Registration No. 333-15679) which was filed on November 6, 1996.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------

|(4) | Incorporated by reference to the Registrants Registration Statement on Form S-8 (Registration No. 333-15677) which was filed on November 6, 1996.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------

|(5) | Incorporated by reference to the Registrants Form 10-K Annual Report for the Fiscal Year Ended February 28, 1997 (File No. 1-8803).
|--- | ------------------------------------------------------------------------------------------------------------------------------------

|(6) | Incorporated by reference to the Registrants Form 10-Q Quarterly Report for the Quarter Ended August 31, 1997 (File No. 1-8803).
|--- | ---------------------------------------------------------------------------------------------------------------------------------

|(7) | Incorporated by reference to the Registrants Form 8-K filed on December 30, 1997 (File No. 1-8803).
|--- | ----------------------------------------------------------------------------------------------------

|(8) | Incorporated by reference to the Registrants Form 10-K Annual Report for the Fiscal Year Ended February 28, 1998 (File No. 1-8803).
|--- | ------------------------------------------------------------------------------------------------------------------------------------

|(9) | Incorporated by reference to the Registrants Form 8-K filed on June 22, 1998 (File No. 1-8803).
|--- | ------------------------------------------------------------------------------------------------

|(10) | Incorporated by reference to the Registrants Form 10-K Annual Report for the Fiscal Year Ended February 28, 1999 (File No. 1-8803).
|---- | ------------------------------------------------------------------------------------------------------------------------------------

|(11) | Incorporated by reference to the Registrants Form 10-Q Quarterly Report for the Quarter Ended August 31, 1999 (File No. 1-8803).
|---- | ---------------------------------------------------------------------------------------------------------------------------------

|(12) | Incorporated by reference to the Registrants Form 10-K Annual Report for the Fiscal Year Ended February 28, 2001 (File No. 1-8803).
|---- | ------------------------------------------------------------------------------------------------------------------------------------

|(13) | Incorporated by reference to the Registrants Form 10-Q Quarterly Report for the Quarter Ended May 31, 2001 (File No. 1-8803).
|---- | ------------------------------------------------------------------------------------------------------------------------------

|(14) | Incorporated by reference to the Registrants Form 8-K filed on June 29, 2001 (File No. 1-8803).
|---- | ------------------------------------------------------------------------------------------------

|(15) | Incorporated by reference to the Registrants Form 10-K Annual Report for the Fiscal Year Ended February 28, 2002 (File No. 1-8803).
|---- | ------------------------------------------------------------------------------------------------------------------------------------

|(16) | Certain information in this exhibit has been omitted and filed separately with Securities and Exchange Commission pursuant to a confidential treatment request under Rule 24b-2 of the
Securities Exchange Act of 1934, as amended.
|---- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(17) | Incorporated by reference to the Registrants Form 10-K Annual Report for the Fiscal Year Ended February 28, 2003 (File No. 1-8803).
|---- | ------------------------------------------------------------------------------------------------------------------------------------

|(18) | Incorporated by reference to the Registrants Form 10-Q Quarterly Report for the Quarter Ended November 30, 2003 (File No. 1-8803).
|---- | -----------------------------------------------------------------------------------------------------------------------------------



68