SECURITIES AND EXCHANGE COMMISSION

FORM 10-K

/X/ ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934.

For the fiscal year ended April 30, 2000
Commission File No. 0-24298

MILLER INDUSTRIES, INC.

Tennessee                 
 (State or other jurisdiction of incorporation or organization)62-1566286(I.R.S. Employer Identification No.)8503 Hilltop Drive, Ooltewah, Tennessee  37363(Address of principal executive offices)                 (Zip Code)Registrant's telephone number, including area code: (423) 238-4171

Securities registered pursuant to Section 12(b) of the Act: Common Stock, Par Value $0.01 Per Share.
Name of each exchange on which registered:  New York Stock Exchange.
Securities registered pursuant to Section 12(g) of the Act:  None.
       Indicate by check mark whether the Registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter
period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.  Yes X  No .
        Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein and will not be contained, to the best of Registrant's knowledge, in definitive proxy
or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10K.  [ X ]
        The aggregate market value of the voting stock held by nonaffiliates of the Registrant as of July 24, 2000 was $65,213,925 based on the closing sale price of the Common Stock as reported by the New 
York Stock Exchange on such date.  See Item 12.
        At July 24, 2000 there were 46,709,724 shares of Common Stock, par value $0.01 per share, outstanding.



DOCUMENTS INCORPORATED BY REFERENCE



Portions of the Registrant's definitive Proxy Statement for the 2000 Annual Meeting of Shareholders are incorporated by reference into Part III.

<PAGE>





TABLE OF CONTENTS

FORM 10-K ANNUAL REPORT



|PART I  
|--------
|        
|ITEM 1. 
|        
|        
|ITEM 2. 
|        
|        
|ITEM 3. 
|        
|        
|ITEM 4. 
|        
|        
|PART II 
|        
|ITEM 5. 
|        
|        
|        
|ITEM 6. 
|        
|        
|ITEM 7. 
|        
|        
|        
|ITEM 8. 
|        
|        
|ITEM 9. 
|        
|        
|        
|PART III
|        
|ITEM 10.
|        
|        
|ITEM 11.
|        
|        





|ITEM 12.                     |                                                     |      | 
|---------------------------- | --------------------------------------------------- | ---- | 
|                             | SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS     |      | 
|                             | AND MANAGEMENT                                      |      | 
|                             |                                                     |      | 
|ITEM 13.                     |                                                     |      | 
|                             | CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS      |      | 
|                             |                                                     |      | 
|PART IV                     
|                             |                                                     |      | 
|ITEM 14.                     |                                                     |      | 
|                             | EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS |      | 
|                             | ON FORM 8-K                                         |      | 
|                             |                                                     |      | 
|FINANCIAL STATEMENTS         |                                                     | F-1 
|                             |                                                     |      | 
|FINANCIAL STATEMENT SCHEDULE |                                                     | S-1 
|                             |                                                     |      | 
|SIGNATURES.                  |                                                     | II-1
|                             |                                                     |      | 



<PAGE>



PART I



ITEM 1.       BUSINESSGENERAL

Miller Industries, Inc. (the "Company") is the world's leading integrated provider of vehicle towing and recovery equipment and services, with executive offices in Ooltewah, Tennessee and
Atlanta, Georgia and manufacturing operations in Tennessee, Pennsylvania, France and England. The Company's business is divided into two segments: (i) towing and recovery equipment and (ii) towing services. The Company markets its towing and recovery
equipment under several well-recognized brand names and markets its towing services under the national brand name RoadOne®.

Since 1990 the Company has developed or acquired several of the most well-recognized brands in the fragmented towing and recovery equipment manufacturing industry. The Company's strategy has
been to diversify its line of products and increase its market share in the industry through a combination of internal growth and development and acquisitions of complementary businesses.

As a natural extension of its leading market position and strong brand name recognition in manufacturing, the Company has broadened its strategy to include vertical integration, with the goal of achieving
operating efficiencies while becoming a leading worldwide manufacturer, distributor and financial services provider in the towing and recovery equipment industry. The Company's owned and independent distributors form a North American distribution network
for towing and recovery equipment as well as other specialty truck equipment and components.

In February 1997, the Company formed its towing service division, RoadOne. RoadOne offers a broad range of towing and transportation services, including towing, impounding and storing motor vehicles, conducting
lien sales and auctions of abandoned vehicles, environmental clean-up services, and transporting new and used vehicles and heavy construction equipment. The Company's strategy in towing services is to establish a national towing service network through
owned companies in combination with an extensive group of affiliates. At July 24, 2000, the Company was operating over 200 facilities serving 52 markets in 27 states, and had relationships with over 2,698 RoadOne affiliates.

INCLUSION OF FORWARD-LOOKING STATEMENTS

Certain statements in this Annual Report, including but not limited to "Management's Discussion and Analysis of Financial Condition and Results of Operations" may be deemed to be
forward-looking statements, as defined in the Private Securities Litigation Reform Act of 1995. Such forward-looking statements are made based on management's belief as well as assumptions made by, and information currently available to, management
pursuant to "safe harbor" provisions of the Private Securities Litigation Reform Act of 1995. The Company's actual results may differ materially from the results anticipated in these forward-looking statements due to, among other things, factors set forth
below under the heading "Risk Factors," and in particular, the risks associated with acquisitions, including, without limitation, the costs and difficulties related to the integration of the acquired businesses. The Company cautions that such factors are
not exclusive. The Company does not undertake to update any forward-looking statement that may be made from time to time by, or on behalf of, the Company.





Risks Associated With Acquisition Strategy; Uncertainties In Integrating Operations And Achieving Cost Savings. The Company has pursued an aggressive acquisition strategy that involved
the acquisition of a significant number of additional companies. As a result, the Company's future success is dependent, in part, upon its ability to successfully integrate and/or manage such acquired businesses. Acquisitions involve special risks,
including risks associated with unanticipated problems, liabilities and contingencies, diversion of management attention and possible adverse effects on earnings resulting from increased goodwill amortization, increased interest costs, the issuance of
additional securities and difficulties related to the integration of the acquired business. There can be no assurance that any acquisitions will not have an adverse effect upon the Company's operating results, particularly during periods in which the
operations of acquired businesses are being integrated into the Company's operations.



The success of any business combination is in part dependent on management's ability following the transaction to integrate operations, systems and procedures and thereby obtain business
efficiencies, economies of scale and related cost savings. The challenges posed to the Company's management are particularly significant because integrating the acquired companies must be addressed contemporaneously. The Company has incurred significant
expenses in connection with its towing services acquisitions, and has had difficulty realizing cost savings. There can be no assurance that future consolidated results will improve as a result of cost savings and efficiencies from any such acquisitions or
proposed acquisitions, or as to the timing or extent to which cost savings and efficiencies will be achieved, if at all.

Risks Of Foreign Markets. The Company's growth strategy includes the expansion of its operations in foreign markets. In January 1996 the Company acquired S.A. Jige International
("Jige"), a French manufacturer of wreckers and car carriers, and in April 1996 the Company acquired Boniface Engineering Limited ("Boniface"), a British manufacturer of towing and recovery equipment. Prior to these acquisitions, the Company had limited
experience with sales and manufacturing operations outside North America. There is no assurance that the Company will be able to successfully integrate and expand its foreign operations. Furthermore, there is no assurance that the Company will be able to
successfully expand sales outside of North America or compete in markets in which it is unfamiliar with cultural and business practices. The Company's foreign operations are subject to various political, economic and other uncertainties, including risks
of restrictive taxation policies, foreign exchange restrictions and currency translations, changing political conditions and governmental regulations.

Risks Of Entering New Lines Of Business. The Company's growth strategy includes vertically integrating within the towing and recovery industry through a combination of
acquisitions and internal growth. Implementation of its growth strategy has resulted in the Company's entry into several new lines of business. Historically, the Company's expertise has been in the manufacture of towing and recovery equipment and the
Company had no prior operating experience in the lines of business it recently entered. Commencing during fiscal 1997, the Company entered three new lines of business through the acquisition of towing and recovery equipment distributors and towing service
companies, and the establishment of the Company's Financial Services Group. The Company's operation of these businesses will be subject to all of the risks inherent in the establishment of a new business enterprise. Such acquisitions present the
additional risk that newly- acquired businesses could be viewed as being in competition with other customers of the Company. Although the new businesses are closely related to the Company's towing and recovery equipment manufacturing business, there can
be no assurance that the Company will be able to successfully operate these new businesses.

Cyclical Nature Of Industry, General Economic Conditions And Weather. The towing and recovery industry is cyclical in nature and has been affected historically by high interest rates and economic
conditions in general. Accordingly, a downturn in the economy could have a material adverse effect on the Company's operations. The industry is also influenced by consumer confidence and general credit availability, and by weather conditions.

Fluctuations In Price And Supply Of Materials And Component Parts. The Company is dependent upon outside suppliers for its raw material needs and other purchased component parts and, therefore, is
subject to price increases and delays in receiving supplies of such materials and component parts. There can be no assurance that the Company will be able to pass any price increase on to its customers. Although the Company believes that sources of its
materials and component parts will continue to be adequate to meet its requirements and that alternative sources are available, events beyond the Company's control could have an adverse effect on the cost or availability of such materials and component
parts. Additionally, demand for the Company's products could be negatively affected by the unavailability of truck chassis, which are manufactured by third parties and are typically purchased separately by the Company's distributors or by towing operators
and are sometimes supplied by the Company.

Competition. The towing and recovery equipment manufacturing industry is highly competitive. Competition for sales exists at both the distributor and towing-operator levels and is based primarily on
product quality and innovation, reputation, technology, customer service, product availability and price. In addition, sales of the Company's products are affected by the market for used towing and recovery equipment. Certain of the Company's competitors
may have substantially greater financial and other resources and may provide more attractive dealer and retail customer financing alternatives than the Company. Historically, the towing service industry has been highly fragmented, with an estimated 30,000
professional towing operators in the United States, therefore the Company's towing service operations will face continued competition from many operators across the country. The Company's presence in the towing service industry presents the risk that it
could be viewed as being in competition with other customers of the Company. The Company may also face significant competition from large competitors as it enters other new lines of business, including equipment distribution and financial services.

Dependence On Proprietary Technology. Historically, the Company has been able to develop or acquire patented and other proprietary product innovations which have allowed it to produce what management
believes to be technologically advanced products relative to most of its competition. Certain of the Company's patents expire in 2004 at which time the Company may not have a continuing competitive advantage through proprietary products and technology.
The Company's historical market position has been a result, in part, of its continuous efforts to develop new products. The Company's future success and ability to maintain market share will depend, to an extent, on new product development.

Labor Availability. The timely production of the Company's wreckers and car carriers requires an adequate supply of skilled labor. In addition, the operating costs of each manufacturing and towing service
facility can be adversely affected by high turnover in skilled positions. Accordingly, the Company's ability to increase sales, productivity and net earnings will be limited to a degree by its ability to employ the skilled laborers necessary to meet the
Company's requirements. There can be no assurance that the Company will be able to maintain an adequate skilled labor force necessary to efficiently operate its facilities.

Dependence On Key Management. The success of the Company is highly dependent on the continued services of the Company's management team. The loss of services of one or more key members
of the Company's senior management team could have a material adverse effect on the Company.

Automobile And Product Liability Insurance. The Company is subject to various claims, including automobile and product liability claims arising in the ordinary course of business, and may at times be a
party to various legal proceedings that constitute ordinary routine litigation incidental to the Company's business. The Company maintains reserves and liability insurance coverage at levels based upon commercial norms and the Company's historical claims
experience. A successful product liability or other claim brought against the Company in excess of its insurance coverage or the inability of the Company to acquire insurance at commercially reasonable rates could have a material adverse effect upon the
Company's business, operating results and financial condition.

Volatility Of Market Price. From time to time, there may be significant volatility in the market price for the Common Stock. Quarterly operating results of the Company, changes in earnings estimated by
analysts, changes in general conditions in the Company's industry or the economy or the financial markets or other developments affecting the Company could cause the market price of the Common Stock to fluctuate substantially. In addition, in recent years
the stock market has experienced significant price and volume fluctuations. This volatility has had a significant effect on the market prices of securities issued by many companies for reasons unrelated to their operating performance.

Possible Adverse Effect Of Future Sales Of Common Stock. The Company has filed a shelf registration statement to register for sale, from time to time on a continuous basis, an aggregate of 5 million shares
of Common Stock which the Company has issued and intends to issue in connection with certain of its acquisitions or in other transactions. Such securities may be subject to resale restrictions in accordance with the Securities Act and the regulations
promulgated thereunder, as well as resale limitations imposed by tax laws and regulations or by contractual provisions negotiated by the Company. As such restrictions lapse, such securities may be sold to the public. In the event of the issuance and
subsequent resale of a substantial number of shares of Common Stock, or a perception that such sales could occur, there could be a material adverse effect on the prevailing market price of Common Stock.

Control By Principal Shareholder. William G. Miller, the Chairman of the Company, beneficially owns approximately 15% of the outstanding shares of Common Stock. Accordingly, Mr. Miller has the ability to
exert significant influence over the business affairs of the Company, including the ability to influence the election of directors and the result of voting on all matters requiring shareholder approval.

Anti-Takeover Provisions Of Charter And Bylaws; Preferred Stock. The Company's Charter and Bylaws contain restrictions that may discourage other persons from attempting to acquire control of the Company,
including, without limitation, prohibitions on shareholder action by written consent and advance notice requirements respecting amendments to certain provisions of the Company's Charter and Bylaws. In addition, the Company's Charter authorizes the
issuance of up to 5,000,000 shares of preferred stock. The rights and preferences for any series of preferred stock may be set by the Board of Directors, in its sole discretion and without shareholder approval, and the rights and preferences of any such
preferred stock may be superior to those of Common Stock and thus may adversely affect the rights of holders of Common Stock.

TOWING AND RECOVERY EQUIPMENT       The Company offers a broad range of towing and recovery equipment products that meet most customer design, capacity and cost requirements. The Company manufactures the bodies of wreckers and car carriers,
which are installed on truck chassis manufactured by third parties. Wreckers generally are used to recover and tow disabled vehicles and other equipment and range in type from the conventional tow truck to large recovery vehicles with rotating hydraulic
booms and 70-ton lifting capacities. Car carriers are specialized flat bed vehicles with hydraulic tilt mechanisms that enable a towing operator to drive or winch a vehicle onto the bed for transport. Car carriers transport new or disabled vehicles and
other equipment and are particularly effective over longer distances.

The Company's products are sold primarily through independent distributors that serve all 50 states, Canada and Mexico, and other foreign markets including Europe, the Pacific Rim and the
Middle East. As a result of its ownership of Jige in France and Boniface in the United Kingdom, the Company has substantial distribution capabilities in Europe. While most of the Company's distributor agreements do not contain exclusivity provisions,
management believes that approximately 65% of the Company's independent distributors sell the Company's products on an exclusive basis. In addition to selling the Company's products to towing operators, the distributors provide parts and service. The
Company also has independent sales representatives that exclusively market the Company's products and provide expertise and sales assistance to distributors. Management believes the strength of the Company's distribution network and the breadth of its
product offerings are two key advantages over its competitors.

Product Line       The Company manufactures a broad line of wrecker and car carrier bodies to meet a full range of customer design, capacity and cost requirements. The products are marketed under the Century, Vulcan,
Challenger, Holmes, Champion, Chevron, Eagle, Jige, and Boniface brand names.

Wreckers.Wreckers are generally used to recover and tow disabled vehicles and other equipment and range in type from the conventional tow truck to large recovery vehicles with 70-ton lifting capacities.
Wreckers are available with specialized features, including underlifts, L-arms and scoops, which lift disabled vehicles by the tires or front axle to minimize front end damage to the towed vehicles. Certain heavy duty wrecker models offer rotating booms,
which allow heavy duty wreckers to recover vehicles from any angle, and proprietary remote control devices for operating wreckers. In addition, certain light duty wreckers are equipped with the patented ''Eagle Claw'' automatic wheellift hookup device
that allows operators to engage a disabled or unattended vehicle without leaving the cab of the wrecker.

The Company's wreckers range in capacity from 8 to 70 tons, and are characterized as light duty and heavy duty, with wreckers of 16-ton or greater capacity being classified as heavy duty. Light duty wreckers are
used to remove vehicles from accident scenes and vehicles illegally parked, abandoned or disabled, and for general recovery. Heavy duty wreckers are used in commercial towing and recovery applications including overturned tractor trailers, buses, motor
homes and other vehicles.

Car Carriers.Car carriers are specialized flat-bed vehicles with hydraulic tilt mechanisms that enable a towing operator to drive or winch a vehicle onto the bed for transport. Car carriers are used to
transport new or disabled vehicles and other equipment and are particularly effective for transporting vehicles or other equipment over longer distances. In addition to transporting vehicles, car carriers may also be used for other purposes, including
transportation of industrial equipment. In recent years, professional towing operators have added car carriers to their fleets to complement their towing capabilities.

Brand Names       The Company manufactures and markets its wreckers and car carriers under nine separate brand names. Although certain of the brands overlap in terms of features, prices and distributors, each brand has its own
distinctive image and customer base.

Century®. The Century brand is the Company's ''top-of-the-line'' brand and represents what management believes to be the broadest product line in the industry. The Century line was started
in 1974 and produces wreckers ranging from the 8-ton light duty to the 70-ton heavy duty models and car carriers in lengths from 171/2 to 26 feet. Management believes that the Century brand has a reputation as the industry's leading product innovator.

Vulcan®. The Company's Vulcan product line includes a range of premium light and heavy duty wreckers, car carriers and other towing and recovery equipment. The Vulcan line is operated
autonomously with its own independent distribution network.

Challenger®.The Company's Challenger products compete with the Century and Vulcan products and constitute a third premium product line. Challenger products consist of light to heavy
duty wreckers with capacities ranging from 8 to 70 tons, and car carriers with lengths ranging from 171/2 to 26 feet. The Challenger line was started in 1975 and is known for high performance heavy duty wreckers and aesthetic design.

Holmes®. The Company's Holmes product line includes mid-priced wreckers with 8 to 16 ton capacities and car carriers in 171/2 to 21 foot lengths. The Holmes wrecker was
first produced in 1916. The Holmes name has been the most well-recognized and leading industry brand both domestically and internationally through most of this century.

Champion®. The Champion brand, which was introduced in 1991, includes car carriers which range in length from 171/2 to 21 feet. The Champion product line, which is generally lower-priced,
allows the Company to offer a full line of car carriers at various competitive price points. In 1993, the Champion line was expanded to include a line of economy tow trucks with integrated boom and underlift.

ChevronTM The Company's Chevron product line is comprised primarily of premium car carriers. Chevron produces a range of premium single-car, multi-car and industrial carriers, light duty
wreckers and other towing and recovery equipment. The Chevron line is operated autonomously with its own independent distribution network that focuses on the salvage industry.

Eagle®. The Company's Eagle products consist of light duty wreckers with a patented ''Eagle Claw'' hook-up system that allows towing operators to engage a disabled or unattended vehicle
without leaving the cab of the tow truck. The ''Eagle Claw'' hook-up system, which was patented in 1984, was originally developed for the repossession market. Since acquiring Eagle, the Company has upgraded the quality and features of the Eagle product
line and expanded its recovery capability. The Eagle line is now gaining increased popularity in the broader towing and recovery vehicle market.

JigeTM.The Company's Jige product line is comprised of a broad line of light and heavy duty wreckers and car carriers marketed primarily in Europe. Jige is a market leader best known for
its innovative designs of car carriers and light wreckers necessary to operate within the narrow confines of European cities.

BonifaceTM. The Company's Boniface product line is comprised primarily of heavy duty wreckers marketed primarily in Europe. Boniface produces a wide range of heavy duty wreckers
specializing in the long underlift technology required to tow modern European tour buses.

The Company's Holmes and Century brand names are associated with four of the major innovations in the industry: the rapid reverse winch, the tow sling, the hydraulic lifting mechanism, and the underlift with
parallel linkage and L-arms. The Company's engineering staff, in consultation with manufacturing personnel, uses computer-aided design and stress analysis systems to test new product designs and to integrate various product improvements. In addition to
offering product innovations, the Company focuses on developing or licensing new technology for its products.

Manufacturing Process       The Company manufactures wreckers and car carriers at six manufacturing facilities located in the United States, France and England. The manufacturing process for the Company's products consists primarily of
cutting and bending sheet steel or aluminum into parts that are welded together to form the wrecker or car carrier body. Components such as hydraulic cylinders, winches, valves and pumps, which are purchased by the Company from third-party suppliers, are
then attached to the frame to form the completed wrecker or car carrier body. The completed body is either installed by the Company or shipped by common carrier to a distributor where it is then installed on a truck chassis. Generally, the wrecker or car
carrier bodies are painted by the Company with a primer coat only, so that towing operators can select customized colors to coordinate with chassis colors or fleet colors. To the extent final painting is required before delivery, the Company contracts
with independent paint shops for such services.

The Company purchases raw materials and component parts from a number of sources. Although the Company has no long-term supply contracts, management believes the Company has good relationships with its primary
suppliers. The Company has experienced no significant problems in obtaining adequate supplies of raw materials and component parts to meet the requirements of its production schedules. Management believes that the materials used in the production of the
Company's products are available at competitive prices from an adequate number of alternative suppliers. Accordingly, management does not believe that the loss of a single supplier would have a material adverse effect on the Company's business.

Towing and Recovery Equipment Sales and Distribution       The Company's distribution group owns 11 towing and recovery equipment distributors located in California, Colorado, Florida, Georgia, Illinois, Missouri and Mississippi and in British Columbia and Ontario,
Canada. The owned distributors market the Company's products as well as other specialty transportation equipment, and the Company intends to expand the number and types of products distributed through its distributors. The Company does not currently
intend to purchase any additional distributors. The Company-owned distributors generally do not compete in the same geographic markets as the Company's independent distributors.

Management categorizes the towing and recovery market into three general product types: light duty wreckers, heavy duty wreckers and car carriers. The light duty wrecker market consists primarily of professional
wrecker operators, repossession towing services, municipal and federal governmental agencies, and repair shop or salvage company owners. The heavy duty market is dominated by professional wrecker operators serving the needs of commercial vehicle
operators. The car carrier market, historically dominated by automobile salvage companies, has expanded to include equipment rental companies that offer delivery service and professional towing operators who desire to complement their existing towing
capabilities. Management estimates that there are approximately 30,000 professional towing operators and 80,000 service station, repair shop and salvage operators comprising the overall towing and recovery market.

The Company's sales force, which services the Company's distribution network, consists of 41 sales representatives, 35 of whom are Company employees whose responsibilities include providing administrative and
sales support to the entire distributor base. The remaining 6 sales representatives are independent contractors who market the Company's products exclusively. Sales representatives receive commissions on direct sales based on product type and brand and
generally are assigned specific territories in which to promote sales of the Company's products and to maintain customer relationships.

The Company has developed a diverse customer base consisting of approximately 175 distributors in North America, who serve all 50 states, Canada and Mexico, and approximately 50 distributors that serve other
foreign markets. During the fiscal year ended April 30, 2000, no single distributor accounted for more than 5% of the Company's sales. Management believes the Company's broad and diverse customer base provides it with the flexibility to adapt to market
changes, lessens its dependence on particular distributors and reduces the impact of regional economic factors.

To support sales and marketing efforts, the Company produces demonstrator models that are used by the Company's sales representatives and distributors. To increase exposure to its products, the Company also has
served as the official recovery team for many automobile racing events, including the Daytona, Talladega, Atlanta and Darlington NASCAR races, the Grand Prix in Miami, the Suzuka in Japan, the IMSA ''24 Hours at Daytona,'' Molson Indy, the Brickyard, and
the Indy 500 races, among others.

The Company routinely responds to requests for proposals or bid invitations in consultation with its local distributors. The Company's products have been selected by the United States General Services
Administration as an approved source for certain federal and defense agencies. The Company intends to continue to pursue government contracting opportunities.

The towing and recovery equipment industry places heavy marketing emphasis on product exhibitions at national and regional trade shows. In order to focus its marketing efforts and to control marketing costs, the
Company has reduced its participation in regional trade shows and now concentrates its efforts on five of the major trade shows each year. The Company works with its distributor network to concentrate on various regional shows.

Financial  Services       The Company's Financial Services Group commenced operations in September 1996 to provide financial services to towing and recovery equipment distributors and towing service companies. The Company initially
offered floor plan financing to distributors and purchase and lease financing to towing service operators. In addition to financing services, the Financial Services Group now provides insurance coverage, extended warranties and related services to
purchasers of the Company's products.

The Company has business relationships with various retail financing institutions (the "Lenders") to jointly market financing of the Company's products. As part of these relationships, the Company, through its
owned and independent distributors, originates lease and loan financing for its end-consumers, and the Lenders provide the financing and servicing of the leases and loans. In return for the Company's marketing activities, the Lenders pay a fee based on
amounts financed.

The Company expects to capitalize on its strong existing relationships with its distributors and their customers and its reputation for reliable service to develop the Financial Services Group.

Product Warranties and Insurance

The Company offers a 12-month limited manufacturer's product and service warranty on its wrecker and car carrier products. The Company's warranty generally provides for repair or
replacement of failed parts or components. Warranty service is usually performed by the Company or an authorized distributor. Management believes that the Company maintains adequate general liability and product liability insurance.

Backlog       The Company produces virtually all of its products to order. The Company's backlog is based upon customer purchase orders that the Company believes are firm. The level of backlog at any particular time,
however, is not an appropriate indicator of the future operating performance of the Company. Certain purchase orders are subject to cancellation by the customer upon notification. Given the Company's production and delivery schedules, as well as the
recent plant expansions, management believes that the current backlog represents less than three months of production.

Competition       The towing and recovery equipment manufacturing industry is highly competitive for sales to distributors and towing operators. Management believes that competition in the towing and recovery equipment
industry is a function of product quality and innovation, reputation, technology, customer service, product availability and price. The Company competes on the basis of each of these criteria, with an emphasis on product quality and innovation and
customer service. Management also believes that a manufacturer's relationship with distributors is a key component of success in the industry. Accordingly, the Company has invested substantial resources and management time in building and maintaining
strong relationships with distributors. Management also believes that the Company's products are regarded as high quality within their particular price points. The Company's marketing strategy is to continue to compete primarily on the basis of quality
and reputation rather than solely on the basis of price, and to continue to target the growing group of professional towing operators who as end-users recognize the quality of the Company's products.

Traditionally, the capital requirements for entry into the towing and recovery manufacturing industry have been relatively low. Management believes a manufacturer's capital resources and access
to technological improvements have become a more integral component of success in recent years. Accordingly, management believes that the Company's ownership of patents on certain of the industry's leading technologies has given it a competitive
advantage. Certain of the Company's competitors may have greater financial and other resources and may provide more attractive dealer and retail customer financing alternatives than the Company.

Employees       At April 30, 2000, the Company employed approximately 1,221 people in its towing and recovery equipment manufacturing and distribution operations. None of the Company's employees is covered by a collective
bargaining agreement, though its employees in France and England have certain similar rights provided by their respective government's employment regulations. The Company considers its employee relations to be good.

TOWING SERVICES - ROADONE       In February 1997, the Company formed its towing services division, RoadOne, to begin building a national towing service network. With the acquisition of 114 towing service companies as of July 15, 2000,
RoadOne has become a leading towing service company with operations at over 200 locations in 27 states. RoadOne's corporate offices are located in Chattanooga, Tennessee.

The Company's strategy is to build brand loyalty among towing service customers by emphasizing consistently high quality and dependable service from multiple locations throughout a broad geographic area. The Company intends to market these services to
organizations with widely dispersed fleets of vehicles that would benefit from a single source provider.

Services Provided       Services provided by RoadOne include towing and recovery and specialized transportation services. RoadOne's towing and recovery services primarily involve providing road-side assistance to disabled vehicles
which allows such vehicles to proceed under their own power, or towing disabled or abandoned vehicles to a location designated by the customer. RoadOne derives revenue from towing and recovery services based on distance, time or fixed charges and from
storage services based on daily fees. These services are primarily provided to commercial entities, such as fleet operators, automobile dealers, repair shops, automobile leasing companies, and automobile auction companies; public entities such as
municipalities, police, sheriff and highway patrol departments, colleges and universities, and toll-road departments; motor clubs; and individual motorists. RoadOne conducts lien and salvage sales of certain vehicles in conjunction with its towing and
recovery services. RoadOne also provides limited environmental clean-up services in some areas.

RoadOne's specialized transportation services primarily involve transporting new and used vehicles, construction equipment and industrial equipment. RoadOne derives revenue from transport services based on
distance, time or fixed charges. These services are primarily provided to automobile leasing companies, automobile auction companies, automobile dealers, fleet operators, construction companies, and industrial manufacturers.

Towing, Recovery and Road Services

Commercial. RoadOne provides commercial road services to a broad range of commercial customers, including automobile dealers and repair shops. RoadOne typically charges a flat fee
and a mileage premium for these towing services. Commercial road services also include towing and recovery of heavy-duty trucks, recreational vehicles, buses and other large vehicles, typically for commercial fleet operators. RoadOne charges an hourly
rate based on the towing vehicle used for these specialized services. RoadOne also provides private impound towing services to commercial customers, such as shopping centers, retailers and hotels, which engage RoadOne to tow vehicles that are parked
illegally on their property.

Municipal. RoadOne also provides towing and recovery services to public entities such as municipalities and police, sheriff and highway patrol departments. In a limited number of
markets, RoadOne provides municipal freeway towing service to local transit districts and other transportation agencies through patrolling a preset route on heavily-used freeways and towing or otherwise assisting disabled vehicles. These services are in
some cases provided under contracts, typically for terms of five years or less, that are terminable for material breach and are typically subject to competitive bidding upon expiration. In other cases, RoadOne provides these services without a long-term
contract. Whether pursuant to a contract or an ongoing relationship, these services are generally provided by RoadOne for a designated geographic area, or shared with one or more other companies on a rotation basis.

Motor Club. RoadOne provides towing and recovery services under contract to national motor clubs for the disabled vehicles of their members. Roadside assistance is provided and, if
necessary, vehicles are towed to repair facilities for a flat fee paid by either the individual motorist or the motor club.

Consumer Towing and Recovery. RoadOne provides towing and recovery services to individual motorists for their disabled vehicles. Roadside assistance is provided and, if necessary,
vehicles are towed to repair facilities for a flat fee paid by the individual motorist.

Lien and Salvage Sales.In conjunction with providing towing and recovery services, vehicles may be towed to a Company facility where the vehicle is impounded and placed in storage. Such
a vehicle will remain in storage until its owner pays the towing fee, which is typically based on an hourly charge, and any daily storage fees to the Company, as well as any fines due to law enforcement agencies. If the vehicle is not claimed within a
period prescribed by law (typically between 30 and 90 days), RoadOne may complete lien proceedings and sell the vehicle at auction or to a scrap metal facility, depending on the value of the vehicle.

Specialized Transportation       Construction Equipment. RoadOne provides construction equipment transport services to construction companies, contractors, municipalities and equipment leasing companies for mobile cargo such as
cranes, bulldozers, forklifts and other heavy construction equipment. Service fees are based on the vehicle used and the distance traveled.

Industrial Equipment.RoadOne provides industrial equipment transport services to manufacturing companies, construction companies, contractors, municipalities and equipment leasing
companies for immobile cargo such as engines, industrial generators and heavy construction materials. Service fees may be based on the vehicle used and the distance traveled or may be determined using an hourly rate based on the towing vehicle used for
these specialized services.

New and Used Automobile. RoadOne provides automobile transport services to leasing companies, automobile dealers, automobile auction companies, long-distance transporters, brokers and
individuals. Services typically are provided as needed by particular customers and charged according to pre-set rates based on mileage. RoadOne provides transport services for dealers with used cars coming off lease and who transfer new cars from one
region to another based on demand. The Company also provides local collection and delivery support to long-haul automobile transporters.

Dispatch Systems       RoadOne currently dispatches its towing and recovery and specialized transportation services via existing local dispatch systems operated by its individual subsidiaries. Some of these subsidiaries utilize
computerized positioning systems which identify and track vehicle location and status in a localized area. RoadOne intends to continue to use these existing dispatch systems, while developing and implementing a national computerized dispatch system that
will more efficiently support its national, regional and local customers in allocating and utilizing assets on every level.

Affiliate Program       In order to offer a nationwide towing service, the Company has established an affiliate program under which independent professional towers who meet the Company's criteria provide towing services under the
RoadOne name as "affiliates." RoadOne affiliated companies offered many of the benefits of owned companies, such as product rebates, lower costs for financing and insurance, quantity buying advantages, national marketing strength and driver training. As
of July 24, 2000, the Company had signed 2,698 agreements with RoadOne affiliates in all 50 states, Puerto Rico and six provinces in Canada.

Competition       Historically, the towing service industry has been highly fragmented, with an estimated 30,000 professional towing operators in the United States. The Company believes that having towing service operations in
may locations will foster brand loyalty among towing service customers through an emphasis on consistently high quality and dependable service from multiple locations over a broad geographic area. The Company expects to market these services to
organizations with widely dispersed fleets of vehicles that would benefit from a single source provider. However, the size of the towing service industry will mean that the Company's operations will face continued competition from many operators across
the country. These operators could be consolidated by other companies, individuals or entities, or they could enter into affiliate relationships with other companies. In addition, the Company's presence in the towing service industry presents the risk
that it could be viewed as being in competition with other customers of the Company.

Employees       At April 30, 2000, the Company employed approximately 2,643 people at RoadOne. None of the Company's RoadOne employees are covered by a collective bargaining agreement. The Company considers its employee
relations to be good.

PATENTS AND TRADEMARKS       The development of the underlift parallel linkage and L-arms in 1982 is considered one of the most innovative developments in the wrecker industry in the last 25 years. This technology is significant
primarily because it allows the damage-free towing of newer aerodynamic vehicles made of lighter weight materials. Patents for this technology were granted to an operating subsidiary of the Company in 1987 and 1989. These patents expire in mid-year 2004.
This technology, particularly the L-arms, is used in a majority of the commercial wreckers today. Management believes that utilization of such devices without a license is an infringement of the Company's patents. The Company has successfully litigated
infringement lawsuits in which the validity of the Company's patents on this technology was upheld, and successfully settled other lawsuits. The Company also holds a number of other utility and design patents covering other products, including the
''Eagle-Claw'' hook up system, the Vulcan ''scoop'' wheel-retainer and the car carrier anti-tilt device. The Company has also obtained the rights to use and develop certain technologies owned or patented by others.

The Company's trademarks ''Century,'' ''Holmes,'' ''Champion,'' "Challenger," ''Formula I,'' ''Eagle Claw Self-Loading Wheellift,'' ''Pro Star,'' ''Street Runner,'' ''Vulcan,'' and ''RoadOne,'' among others, are
registered with the United States Patent and Trademark Office. Management believes that the Company's trademarks are well-recognized by dealers, distributors and end-users in their respective markets and are associated with a high level of quality and value
 .

GOVERNMENT REGULATIONS AND ENVIRONMENTAL MATTERS

The Company's operations are subject to federal, state and local laws and regulations relating to the generation, storage, handling, emission, transportation and discharge of materials into
the environment. Management believes that the Company is in substantial compliance with all applicable federal, state and local provisions relating to the protection of the environment. The costs of complying with environmental protection laws and
regulations has not had a material adverse impact on the Company's financial condition or results of operations in the past and is not expected to have a material adverse impact in the future.

The Company is also subject to the Magnuson-Moss Warranty Federal Trade Commission Improvement Act which regulates the description of warranties on products. The description and substance of the Company's
warranties are also subject to a variety of federal and state laws and regulations applicable to the manufacturing of vehicle components. Management believes that continued compliance with various government regulations will not materially affect the
operations of the Company.

The Financial Services Group is subject to regulation under various federal, state and local laws which limit the interest rates, fees and other charges that may be charged by it or prescribe certain other terms
of the financing documents that it enters into with its customers. Management believes that the additional administrative costs of complying with these regulations will not materially affect the operations of the Company.



EXECUTIVE OFFICERS OF THE REGISTRANT

|Name                                            | Age | Position with the Company                                                             
|----------------------------------------------- | --- | --------------------------------------------------------------------------------------
|William G. Miller. . . . . . . . . . . . . . .  | 53  | Chairman of the Board                                                                 
|Jeffrey I. Badgley  . . . . . . . . . . . . .   | 49  | President, Chief Executive Officer and Director                                       
|Frank Madonia. . . . . . . . . . . . . . . . .  | 51  | Executive Vice President, Secretary and General Counsel                               
|J. Vincent Mish . . . . . . . . . . . . . . . . | 49  | Vice President, Chief Financial Officer and      President of Financial Services Group



William G. Miller has served as Chairman of the Board since April 1994. Mr. Miller served as Chief Executive Officer of the Company from April 1994 to June 1997, as Co-Chief Executive
Officer of the Company from June 1997 to November 1997, and as President of the Company from April 1994 to June 1996. He served as Chairman of Miller Group, Inc., from August 1990 through May 1994, as its President from August 1990 to March 1993, and as
its Chief Executive Officer from March 1993 until May 1994. Prior to 1987, Mr. Miller served in various management positions for Bendix Corporation, Neptune International Corporation, Wheelabrator-Frye Inc. and The Signal Companies, Inc.

Jeffrey I. Badgley has served as Chief Executive Officer of the Company since November 1997, as President since June 1996, and as a director since January 1996. Mr. Badgley served as
Co-Chief Executive Officer of the Company from June 1997 to November 1997, as Chief Operating Officer of the Company from June 1996 to June 1997 and as Vice-President of the Company from April 1994 to June 1996. In addition, Mr. Badgley serves as
President of Miller Industries Towing Equipment Inc. Mr. Badgley served as Vice President - Sales of Miller Industries Towing Equipment Inc. from 1988 to 1996. Mr. Badgley served as Vice President - Sales and Marketing of Challenger Wrecker Mfg.,
Inc., from 1982 until joining Miller Industries Towing Equipment Inc.

Frank Madoniahas served as Executive Vice President, General Counsel and Secretary of the Company since September 1998. From April 1994 to September 1998 Mr. Madonia served as Vice
President, General Counsel and Secretary of the Company. Mr. Madonia served as Secretary and General Counsel to Miller Industries Towing Equipment Inc. since its acquisition by Miller Group in 1990. From July 1987 through April 1994, Mr. Madonia served as
Vice President, General Counsel and Secretary of Flow Measurement. Prior to 1987, Mr. Madonia served in various legal and management positions for United States Steel Corporation, Neptune International Corporation, Wheelabrator-Frye Inc., The Signal
Companies, Inc. and Allied-Signal Inc. In addition, Mr. Madonia is registered to practice before the United States Patent and Trademark Office.

J. Vincent Mishis a certified public accountant and has served as Chief Financial Officer and Treasurer of the Company since June, 1999, a position he held from April, 1994 through
September, 1996. He also has served as President of the Financial Services Group since September 1996 and as a Vice President of the Company since April 1994. Mr. Mish served as Vice President and Treasurer of Miller Industries Towing Equipment Inc. since
its acquisition by Miller Group in 1990. From February 1987 through April 1994, Mr. Mish served as Vice President and Treasurer of Flow Measurement. Mr. Mish worked with Touche Ross & Company (now Deloitte and Touche) for over ten years before serving
as Treasurer and Chief Financial Officer of DNE Corporation from 1982 to 1987. Mr. Mish is a member of the American Institute of Certified Public Accountants and the Tennessee, Georgia and Michigan Certified Public Accountant societies.



ITEM 2.       PROPERTIES

The Company operates two foreign manufacturing facilities located in the Lorraine region of France, which contain, in the aggregate, approximately 100,000 square feet, and one in Norfolk, England, which
contains approximately 30,000 square feet.

Management believes that its existing manufacturing facilities will allow the Company to meet anticipated demand for its products.

In connection with its acquisition of over 114 towing service companies, the Company has acquired or entered into leases for property at over 200 locations in 27 states. These facilities are utilized as offices
for administrative and dispatch operations, garages for repair and upkeep of towing vehicles, and lots for storage and impounding of towed cars. RoadOne's corporate offices are housed in 10,000 square feet of leased space in Chattanooga, Tennessee.

ITEM 3.       LEGAL PROCEEDINGS

In January 1998, the Company received a letter from the Antitrust Division of the Department of Justice (the "Division") stating that it was conducting a civil investigation covering "competition in the tow
truck industry." The letter asked that the Company preserve its records related to the tow truck industry, particularly documents related to sales and prices of products and parts, acquisition of other companies in the industry, distributor relations,
patent matters, competition in the industry generally, and activities of other companies in the industry. In March 1998, the Company received a Civil Investigation Demand ("CID") issued by the Division as part of its continuing investigation of whether
there are, have been or may be violations of the federal antitrust statutes in the tow truck industry. Under this CID, the Company produced information and documents to assist in the investigation, and corresponded and met with the Division concerning the
investigation. In February 2000, the Company reached an agreement with the Division pursuant to which the Company entered into a Stipulation and proposed consent Judgment with the Division, which were filed with the United States District Court for the
District of Columbia (the "Court") simultaneously with the Division's complaint. The complaint focused on the Company's acquisition of Vulcan in 1996 and Chevron in 1997, including the acquisition of their patents. The Company remains convinced that the
acquisitions are entirely lawful and that this position would be vindicated in a court of law. However, the Company believes it is in the best interest of its shareholders to conclude this matter rather than extending for an additional lengthy period what
has already been a very costly and time consuming exercise. Under the terms of the proposed consent Judgment, the Company will offer non-exclusive royalty-bearing licenses to certain of the Company's key patents to all tow truck and car carrier
manufacturers. In connection with offering licenses, the Company will notify the government periodically of companies that have obtained a license. The Company will also have reporting requirements related to future acquisitions of tow truck and car
carrier manufacturers. The proposed Judgment was placed on public record for comment and now is subject to court approval. The Division has filed a Motion for Entry of Proposed Final Judgment, in which it states that the necessary procedural steps have
been completed and that the Court should find that the proposed Judgment is in the public interest and should enter the proposed Judgment without further hearings. It is expected that such approval and entry of the Judgment as proposed will occur within
the next several months.

During September, October and November 1997, five lawsuits were filed by certain persons who seek to represent a class of shareholders who purchased shares of the Company's common stock during the period from
either October 15 or November 6, 1996 to September 11, 1997. Four of the suits were filed in the United States District Court for the Northern District of Georgia. The remaining suit was filed in the Chancery Court of Hamilton County, Tennessee. In
general, the individual plaintiffs in all of the cases allege that they were induced to purchase the Company's common stock on the basis of allegedly actionable misrepresentations or omissions about the Company and its business and, as a result were
thereby damaged. Four of the complaints assert claims under Sections 10(b) and 20 of the Securities Exchange Act of 1934. The complaints name as the defendants the Company and various of its present and former directors and officers. The plaintiffs in the
four actions which involved claims in federal court under the Securities Exchange Act of 1934 have consolidated those actions. The Company filed a motion to dismiss in the consolidated case which was granted in part and denied in part. The proposed class
was certified by order dated May 27, 1999. All fact discovery has been completed. On or about May 5, 2000, the Company filed a motion seeking summary judgment in favor of all defendants on all remaining claims asserted by the plaintiffs. That motion has
now been fully briefed and remains pending. The plaintiffs also filed a partial summary judgment motion on or about May 5, 2000 on two of its claims. The Company has filed its opposition to that motion, which remains pending. The Company filed a motion to
dismiss in the Tennessee case which was granted in its entirety. The plaintiffs in that case, with permission from the Chancery Court, amended and refiled their complaint, which was dismissed with prejudice by order of the Chancery Court dated March 11,
1999. On April 4, 1999 counsel for plaintiffs filed a notice of appeal with the Tennessee Court of Appeals, which was briefed and argued by the parties. On March 31, 2000, the Tennessee Court of Appeals affirmed the decision of the Chancery Court,
dismissing the case in its entirety. On May 26, 2000, counsel for the plaintiffs filed an application for permission to appeal to the Tennessee Supreme Court, and that application, which the Company has opposed, currently remains pending. In both of these
actions, the Company has denied liability and will continue to vigorously defend itself.

In addition to the litigation described above, the Company is, from time to time, a party to litigation arising in the normal course of its business. Management believes that none of these actions, individually
or in the aggregate, will have a material adverse effect on the financial position or results of operations of the Company.

ITEM 4.       SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

No matters were submitted to a vote of security holders of the Registrant during the fourth quarter of the fiscal year covered by this Report.



PART II

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

The Registrant's Common Stock is traded on the New York Stock Exchange ("NYSE") under the symbol "MLR." The following table sets forth the quarterly range of high and low sales prices for the Common Stock for
the period from May 1, 1998 through April 30, 2000.

|                                 | High    | Low    
|-------------------------------- | ------- | -------
|Fiscal Year Ended April 30, 1999 | $  8.88 | $  6.19
|First Quarter                    | $  7.44 | $  3.75
|Second Quarter                   | $  7.00 | $  4.00
|Third Quarter                    | $  6.31 | $  4.19
|Fourth Quarter                   |         |        
|Fiscal Year Ended April 30, 2000 |         |        
|First Quarter                    | $ 5.88  | $ 2.75 
|Second Quarter                   | $ 3.25  | $ 2.06 
|Third Quarter                    | $ 3.75  | $ 1.75 
|Fourth Quarter                   | $ 5.13  | $ 2.88 



The approximate number of holders of record and beneficial owners of Common Stock as of July 24, 2000 was 1,891and 10,000, respectively.

The Company has never declared cash dividends on the Common Stock. The Company intends to retain its earnings to finance the expansion of its business and does not anticipate paying cash
dividends in the foreseeable future. Any future determination as to the payment of cash dividends will depend upon such factors as earnings, capital requirements, the Company's financial condition, restrictions in financing agreements and other factors
deemed relevant by the Board of Directors. The payment of dividends by the Company is restricted by its revolving credit facility.



ITEM 6. SELECTED FINANCIAL DATA

The following table sets forth the selected consolidated financial data of the Company, which should be read in conjunction with "Management's Discussion and Analysis of Financial Condition
and Results of Operations" and with the Company's Consolidated Financial Statements and Notes thereto. The selected consolidated financial data for the years ended April 30, 1996, 1997, 1998, 1999 and 2000 have been derived from the consolidated financial
statements of the Company audited by Arthur Andersen LLP, independent public accountants.

MILLER INDUSTRIES, INC. AND SUBSIDIARIES

SELECTED FINANCIAL DATA



|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    |  | Years Ended April 30,                
|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | -------------------------------------
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    |  | 2000                                 
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    |  | (In thousands, except per share data)
|Statements of Income Data:                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          |  |                                      
|Net sales. . . . . . . . . . . . . . . . . . . . . . . . . . .                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      |  | $  581,488                           
|Costs and expenses:                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                 |  |                                      
|Costs of operations. . . . . . . . . . . . . . . . . . . .                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          |  | 489,986                              
|Selling, general, and administrative expenses. . . .                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                |  | 82,630                               
|Asset impairments and other non-recurring 
   charges(1). . . . . . . . . . . . . . . . . . . . . . . . .                                                                                                                                                                                                                                                                                                                                                                                                                                           |  | 82,896                               
|Interest expense, net. . . . . . . . . . . . . . . . . . . .                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        |  | 12,427                               
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    |  | _________                            
|Total costs and expenses. . . . . . . . . . . . . . . . .                                                                                                                                                                                                                                                                                                                                                                                                                                                                                           |  | 667,939                              
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    |  |                                      
|(Loss) income before income taxes. . . . . . . . . . .                                                                                                                                                                                                                                                                                                                                                                                                                                                                                              |  | (86,451)                             
|Income taxes. . . . . . . . . . . . . . . . . . . . . . . . .                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       |  | (13,308)                             
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    |  | _________                            
|Net (loss) income. . . . . . . . . . . . . . . . . . . . .                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          |  | $   (73,143)                         
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    |  | ======                               
|Basic net (loss) income per common share(2):                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        |  | $       (1.57)                       
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    |  | ======                               
|Weighted average common shares outstanding . . .                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    |  | 46,694                               
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    |  | ======                               
|Diluted net (loss) income per common share(2):                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      |  | $       (1.57)                       
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    |  | ======                               
|Weighted average common & potential dilutive
shares outstanding. . . . . . . . . . . . . . . . . . . . .                                                                                                                                                                                                                                                                                                                                                                                                                                            |  | 46,694                               
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    |  | ======                               
|Balance Sheet Data (at period end):                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                 |  |                                      
|Working capital. . . . . . . . . . . . . . . . .                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    |  | $  103,801                           
|Total assets. . . . . . . . . . . . . . . . . . . . .                                                                                                                                                                                                                                                                                                                                                                                                                                                                                               |  | 323,694                              
|Long-term obligations, less current portion. .                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      |  | 119,319                              
|Common shareholders' equity. . . . . . . . .                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        |  | 113,821                              
|(1) Asset impairments and other non-recurring charges include impairment charges of $76,855 and costs for the rationalization of the towing services segment of $6,041 in fiscal 2000.
(2) Basic and diluted net income per common share and the weighted average number of common and potential dilutive common shares outstanding are computed after giving retroactive effect to the 3-for-2 stock split effected April 12,
1996, the 2-for-1 stock split effected on September 30, 1996, the 3-for-2 stock split effected on December 30, 1996.



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



The following discussion of the results of operations and financial condition of the Company should be read in conjunction with the Consolidated Financial Statements 
and Notes thereto.

GENERAL

Under the Company's accounting policies, sales are recorded when equipment is shipped to independent distributors or other customers. While the Company manufactures only the
bodies of wreckers, which are installed on truck chassis manufactured by third parties, the Company sometimes purchases the truck chassis for resale to its customers. Sales of Company-purchased truck chassis are included in net sales. Margins are
substantially lower on completed recovery vehicles containing Company-purchased chassis because the markup over the cost of the chassis is nominal. Revenue from Company owned distributors is recorded at the time equipment is shipped to customers or
services are rendered. The towing services division recognizes revenue at the time services are performed.

The Company's net sales have historically been lower in its first quarter when compared to the prior quarter due in part to decisions by purchasers of light duty wreckers to defer
wrecker purchases near the end of the chassis model year. The Company's net sales have historically been relatively stronger in its fourth quarter due in part to sales made at the largest towing and recovery equipment trade show.



RESULTS OF OPERATIONS

The following table sets forth, for the periods indicated, the components of the consolidated statements of operations expressed as a percentage of net sales.





|                                                                                                            | Years Ended April 30,                     
|----------------------------------------------------------------------------------------------------------- | ------------------------------------------
|                                                                                                            | __________________________________________
|                                                                                                            | 2000                                      
|Towing and Recovery Equipment Segment                                                                       |                                           
|Net Sales . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 
 . . . . . . . . . . . . . . . . | 100.0%                                    
|Costs and expenses:                                                                                         |                                           
|Costs of operations . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 
 . .                     | 86.4%                                     
|Selling, general and administrative . . . . . . . . . . . . . . . . . . . . . .                             | 9.2%                                      
|Asset impairments and other non-recurring charges . . . . . . . .                                           | 2.1%                                      
|Interest expense, net . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                       | 1.7%                                      
|                                                                                                            | ----------                                
|Total costs and expenses . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 
 . . . . .            | 99.4%                                     
|                                                                                                            | ----------                                
|Income before income taxes . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 
 . . .              | 0.6%                                      
|                                                                                                            | ======                                    
|Towing Services Segment                                                                                     |                                           
|Net sales . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 
 . . . . . . . . . . . . . . . . | 100.0%                                    
|Costs and expenses:                                                                                         |                                           
|Costs of operations . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                       | 80.4%                                     
|Selling, general and administrative . . . . . . . . . . . . . . . . . . . . . .                             | 23.3%                                     
|Asset impairments and other non-recurring charges . . . . . . . . .                                         | 36.1%                                     
|Interest expense, net . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 
 . .                   | 3.0%                                      
|                                                                                                            | ------------                              
|Total costs and expenses . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 
 . . .  . . .         | 142.8%                                    
|                                                                                                            | ======                                    
|(Loss) income before income taxes . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                 | (42.8%)                                   
|                                                                                                            | ======                                    



Year Ended April 30, 2000 Compared to Year Ended April 30, 1999

Net sales for the year ended April 30, 2000 increased 10.6% to $581.5 million from $525.9 for the comparable period in 1999. Net sales in the towing and recovery equipment
segment increased 9.1% to $373.5 million from $342.3 million for the comparable period in 1999. The increase in net sales was primarily the result of higher unit sales of chassis and wreckers. Sales of new products, including multi-car carriers and slide
axle trailers, also contributed to the increase in sales for this segment. Net sales in the towing services segment increased 13.3% to $207.9 million from $183.5 million for the comparable period in 1999. The increase in net sales was primarily the result
of (i) the inclusion of a full year of sales of towing services companies acquired in fiscal 1999, and (ii) the inclusion since the acquisition dates in fiscal 2000 of sales from towing services companies acquired via purchase transactions.

Costs of operations for the Company as a percentage of net sales increased to 84.3% for the year ended April 30, 2000 compared to 82.8% for the comparable prior year. In the towing and recovery
equipment segment, costs of operations as a percentage of net sales decreased slightly from 86.6% to 86.4%. In the towing services segment, costs of operations as a percentage of net sales increased to 80.4% for the year ended April 30, 2000 from 75.7%
for the comparable prior period. Increases were due to increased labor costs of the towing operations along with associated benefits costs, and increased fuel and other vehicle costs.

Selling, general and administrative costs increased 9.7% to $82.6 million from $75.3 million for the comparable period of fiscal 1999. In the towing and recovery equipment segment, selling, general
and administrative expenses for fiscal 2000 increased 9.3% to $34.2 million from $31.3 million in fiscal 1999 primarily due to higher sales volume. As a percentage of net sales these costs increased slightly from 9.1% in fiscal 1999 to 9.2% in fiscal
2000. In the towing services segment, selling, general and administrative expenses for the year ended April 30, 2000 increased 9.8% to $48.4 million from $44.1 million due to an increased revenue base. As a percentage of net sales these costs decreased
from 24.0% in 1999 to 23.3% in 2000. The decrease as a percentage of net sales is primarily the result of cost reduction efforts on a segment-wide basis.

During the second quarter of fiscal 2000, the Company recorded non-recurring charges of $6.0 million for the further rationalization of its towing services operations. These charges include the cost
of early termination of certain employment contracts and facility leases, as well as losses on the disposal of certain excess equipment and other property-related charges.

The Company periodically reviews the carrying amount of the long-lived assets and goodwill in both its towing services and towing and recovery equipment segments to determine if the carrying value of
such assets may be recoverable based upon the future operating cash flows expected to be generated by those assets. In the fourth quarter of fiscal 2000, the Company began a review of strategic alternatives for its towing services operations including the
possible disposal of its operations in certain markets. In connection with this review, the Company performed an evaluation of the carrying value of its long-lived assets, including goodwill. This evaluation indicated that projected undiscounted cash
flows in certain of the Company's towing services markets and certain towing and recovery equipment were not sufficient to fully recover the carrying value of its goodwill and certain other long-lived assets related to such operations. Accordingly, the
Company recorded one-time non-cash impairment charges of $69.1 million and $7.7 million in its towing services and towing and recovery equipment segments, respectively. As a result of such assets in certain towing services markets and certain assets
within the Company's towing and recovery equipment segment were not fully recoverable. Accordingly, the Company recorded one-time non-cash impairment charges of $69.1 million and $7.7 million in its towing services and towing and recovery equipment
segments, respectively.

Net interest expense increased $2.0 million to $12.4 from $10.4 million for fiscal 1999 primarily due to higher interest rates on the Company's line of credit facility.

Income taxes are accounted for on a consolidated basis and are not allocated by segment. The effective rate of the provision for income taxes was (15.4)% for fiscal 2000 and 50.7% for fiscal 1999. The
difference is due primarily to the impact of lower earnings and impairment changes related to non-deductible goodwill.

The towing services segment reported an operating loss before impairment charges of $7.2 million for the fourth quarter, compared with an operating loss of $3.4 million in the comparable period last
year. This loss was primarily due to continued poor performance in a portion of this segment's markets, as well as an increase in certain costs of operating, most significantly fuel expenses. The Company intends to accelerate its efforts to aggressively
reduce expenses in its towing services segment at the corporate level, as well as in the field. The Company is also considering all alternatives to bring its underperforming towing services markets to an acceptable level of profitability, including the
possible disposition of certain such assets. The Company continues to investigate all financial alternatives with respect to the overall towing services segment in order to enhance shareholder value.

Year Ended April 30, 1999 Compared to Year Ended April 30, 1998

Net sales for the year ended April 30, 1999 increased 32.4% to $525.9 million from $397.2 million for the comparable period in 1998. Net sales in the towing and recovery equipment segment increased
21.3% to $342.3 million from $282.2 million for the comparable period in 1998. The increase in net sales was primarily the result of higher unit sales and the inclusion for a full year of sales for the Chevron manufacturing operation acquired during
fiscal 1998. Net sales in the towing services segment increased 59.6% to $183.5 million from $115.0 million for the comparable period in 1998. The increase in net sales was primarily the result of (i) the inclusion for a full year of sales of towing
service companies acquired in fiscal 1998, (ii) the inclusion since the acquisition dates in fiscal 1999 of sales from towing service companies acquired via purchase transactions, and (iii) same store sales growth in fiscal 1999 over fiscal 1998.

Costs of operations for the Company as a percentage of net sales increased to 82.8% for the year ended April 30, 1999 from 80.4% for the comparable prior year period. In the towing and recovery
equipment segment, costs of operations as a percentage of net sales increased to 86.6% for the 1999 fiscal year as compared to 84.1% in the prior year. This increase was primarily the result of charges incurred in the consolidation and integration of
production, which were mostly related to inventory. In addition, the implementation of a new information and production system in the segment's largest plant resulted in higher than anticipated operating costs and inefficiencies during the fourth quarter,
including higher direct and indirect labor costs. The segment also experienced higher material costs as outside fabricators and suppliers were more heavily relied upon to meet production schedules during this period. In the towing services segment, costs
of operations as a percentage of net sales increased to 75.7% for the year ended April 30, 1999 from 71.3% for the comparable prior period. This increase was primarily the result of increased labor costs of the towing service operations along with the
associated employee benefits and worker's compensation costs, increased depreciation on additions to the fleet and increased insurance costs due to the loss experience.

Selling, general and administrative expenses for the Company for fiscal 1999 increased 52.5% to $75.3 million from $49.4 million for the comparable period of fiscal 1998. In the towing and recovery
equipment segment, selling, general and administrative expenses for fiscal 1999 increased 44.9% to $31.3 million from $21.6 million for the comparable period of fiscal 1998. This increase was primarily due to the inclusion for a full year of expense for
the Chevron manufacturing operation acquired during fiscal 1998, increased costs related to the new information systems and increased professional fees during the year. As a percentage of net sales, selling, general and administrative expenses in the
segment were 9.1% and 7.7% for fiscal 1999 and fiscal 1998, respectively. In the towing services segment, selling, general and administrative expenses for fiscal 1999 increased 58.4% to $44.1 million from $27.8 million for the comparable period of fiscal
1998. The increase was due primarily to the impact of the significant expansion of RoadOne's business referred to above and to incremental resources added to support RoadOne's growth. As a percentage of net sales, selling, general, and administrative
expenses were 24.0% and 24.2% for fiscal 1999 and fiscal 1998, respectively.

Net interest expense for the Company for fiscal 1999 increased $7.0 million to $10.4 million from $3.4 million for fiscal 1998 primarily due to increased borrowing under the Company's line of credit
to fund working capital and equipment needs and acquisitions of businesses.

Income taxes are accounted for on a consolidated basis and are not allocated by segment. The effective rate of the provision for income taxes was 50.7% for fiscal 1999 and 39.3% for fiscal 1998. The
difference is primarily due to the impact of a higher level of non-deductible goodwill amortization relative to income before income taxes in fiscal 1999 as compared to 1998.

LIQUIDITY AND CAPITAL RESOURCES

The Company's primary capital requirements are for working capital, debt service, and capital expenditures. The Company has financed its operations and growth from internally generated funds and debt
financing and, since August 1994, in part from the proceeds from its initial public offering and its subsequent public offerings completed in January 1996 and November 1996. The net proceeds of the public offerings were used to repay long-term debt,
including that of acquired companies, redeem cumulative preferred stock of a wholly owned subsidiary, increase working capital, provide funds for capital expenditures, acquisition of businesses, and other general corporate purposes.

Cash provided by operating activities was $8.5 million for the year ended April 30, 2000 as compared to $3.5 million for the comparable period of 1999. The cash provided by operating activities in
fiscal 2000 was primarily the result of increases in accrued liabilities. During the second quarter of fiscal 2000, the Company recorded a $6.0 million reserve for the further rationalization of its towing services segment.

Cash used in investing activities was $7.6 million for the year ended April 30, 2000 compared to $32.0 million for the comparable period in 1999. The cash used in investing activities was primarily
for the acquisition of companies and for capital expenditures.

Cash used in financing activities was $4.0 million for the year ended April 30, 2000 compared to $30.6 million provided by financing activities for the year ended April 30, 1999. The cash was
primarily used to reduce long-term debt obligations of $6.0 million. The decrease relates to the decrease in the number of businesses acquired and reduced levels of capital expenditures.

At April 30, 2000, the Company had a $175 million unsecured revolving credit facility with a group of banks (the "Credit Facility"). Borrowings under the Credit Facility at April 30, 2000 bore
interest at a rate equal to the London Interbank Offered Rate ("LIBOR") plus a margin of 2.50% or the prime rate plus 1.25%, as elected by the Company. At April 30, 2000, $126 million was outstanding under the Credit Facility. The Credit Facility imposes
restrictions on the Company with respect to the maintenance of certain financial ratios, the incurrence of indebtedness, the sale of assets, capital expenditures, mergers and acquisitions, the payment of dividends and other restricted payments, and the
prepayment of other debt. The Credit Facility was amended in July 2000 to waive the Company's failure to comply with certain of those financial ratios at April 30, 2000.

In July 2000, the Company obtained an amendment to the credit facility that extended the maturity from February 1, 2001 to August 1, 2001. The amendment reduces the total available funds to $140
million, which consists of a revolving credit facility of $115 million and $25 million of borrowings under the previous credit facility that were converted to a term loan. The amendment requires that the credit facility and term loan be reduced by an
aggregate of $13 million by November 30, 2000. The amendment also provides that availability under the revolving credit facility will be based on a formula of eligible accounts receivable, inventory, and fixed assets. Borrowings under the revolving credit
facility will bear interest at LIBOR plus an applicable margin that will vary from 2.50% to 4.75% based on a pricing grid that is a function of the ratio of the Company's debt to earnings before income taxes, depreciation, and amortization (as defined).
Borrowings under the term loan will bear interest at LIBOR plus an applicable margin which will increase from 5.00% to 6.00% on December 1, 2000 and to 8.00% on February 1, 2001. The Company will be required to pay certain fees on the unused portion of
the credit facility and the outstanding balance of the term loan.

The amended credit facility is secured by all assets of the Company, including real property and vehicles. The amended credit facility contains restrictions on capital expenditures and requirements
related to monthly collateral reporting and maintaining minimum quarterly levels of earnings before income taxes, depreciation, and amortization (as defined) and limits on the ratio of total funded indebtedness (as defined) to earnings before income
taxes, depreciation, and amortization. The amended credit facility also requires that there be certain mandatory prepayments of the credit facility and reductions of the revolving credit facility if the Company or any of its subsidiaries make certain
asset dispositions, debt offerings or equity offerings. The amended credit facility also requires that the Company retain a financial advisor to advise in the evaluation of possible sales of assets.

On May 1, 1998, the Company entered into an interest rate swap agreement covering $50 million of variable-rate debt. The agreement fixes the interest rate at 5.68% plus the applicable margin for a
period of three years unless cancelled by the bank at the end of two years. Subsequent to year end the bank exercised its rights to cancel the agreement.

The Company's board of directors has approved a share repurchase plan under which the Company may repurchase up to 2,000,000 shares of its common stock from time to time until September 30, 2000. All
shares purchased under the plan during fiscal 1999 and 1998 (500,000 shares at a cost of $2.3 million for the year ended April 30, 1999 and 547,900 shares at a cost of $4.2 million for the year ended April 30, 1998) were reissued as consideration for
towing services companies acquired prior to April 30, 1999.

Recent Accounting Pronouncements

In June 1998, the Financial Accounting Standards Board ("FASB") issued Statement of Financial Accounting Standard (SFAS) No. 133, "Accounting for Derivative Instruments and Hedging Activities,"
effective for fiscal years beginning after June 15, 1999. In June 1999, the FASB issued SFAS No. 137, which delayed the effective date of SFAS No. 133 until June 15, 2000. SFAS No. 133 establishes accounting and reporting standards requiring that every
derivative instrument (including certain derivative instruments embedded in other contracts) be recorded in the balance sheet as either an asset or liability measured at its fair value. SFAS No. 133 requires that changes in the derivative's fair value be
recognized currently in earnings unless specific hedge accounting criteria are met. Special accounting for qualifying hedges allows a derivative's gains and losses to offset related results on the hedged item in the income statement, and requires that a
company must formally document, designate, and assess the effectiveness of transactions that receive hedge accounting.

The Company has not yet quantified the impact of adopting SFAS No. 133 on its financial statements and has not determined the timing of or method of adoption of SFAS No. 133. However, SFAS No. 133
could increase volatility in earnings and other comprehensive income.

Year 2000

The Company successfully completed its Year 2000 remediation program during calendar 1999. No significant malfunctions or errors were experienced as a result of the date change from 1999 to 2000.
Since January 1, 2000, the Company's information technology (IT) systems and non-IT systems with date sensitive embedded chips have operated without significant Year 2000 problems. Additionally, the Company is not aware of any major Year 2000 failures by
key third parties or business partners. Management does not believe that any future failures, should they occur, would have a material adverse effect on the financial position, results of operations and liquidity of the Company.

The Company implemented and upgraded Year 2000 compliant applications programs for certain manufacturing facilities prior to December 31, 1999. Additionally, the towing services segment completed its
implementation of financial systems on a Year 2000 compliant ERP system in fiscal 1999. These implementations were not accelerated due to Year 2000 issues, and therefore, their costs are not included in the discussion below.

Total remediation costs incurred were approximately $0.3 million. These costs included approximately $0.1 million for modification and replacement of certain date sensitive operating equipment in the
towing and recovery equipment segment, and approximately $0.2 million in hardware and software upgrades to its operating systems to ensure Year 2000 compliance in its towing services segment. The total costs were expensed as incurred except for hardware
or software replacement costs that were capitalized. All Year 2000 expenses were paid out of the Company's annual budget for information services.

ITEM 8.         FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

The response to this item is included in Part IV, Item 14 of this Report.



ITEM 9.         CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON
                       ACCOUNTING AND FINANCIAL DISCLOSURE

Not applicable.



PART III

ITEM 10.         DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

The information contained under the headings "PROPOSAL 1: ELECTION OF DIRECTORS" and "COMPLIANCE WITH SECTION 16(A) OF THE SECURITIES AND EXCHANGE ACT OF 1934" in the definitive Proxy Statement used
in connection with the solicitation of proxies for the Registrant's Annual Meeting of Shareholders to be filed with the Commission, is hereby incorporated herein by reference. Pursuant to Instruction 3 to Paragraph (b) of Item 401 of Regulation S-K,
information relating to the executive officers of the Registrant is included in Item 1 of this Report.

ITEM 11.         EXECUTIVE COMPENSATION

The information contained under the heading "EXECUTIVE COMPENSATION" in the definitive Proxy Statement used in connection with the solicitation of proxies for the Registrant's Annual Meeting of
Shareholders to be filed with the Commission, is hereby incorporated herein by reference. Pursuant to Instruction 3 to Paragraph (b) of Item 401 of Regulation S-K, information relating to the executive officers of the Registrant is included in Item 1
of this Report.

ITEM 12.         SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

The information contained under the heading "SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT" in the definitive Proxy Statement used in connection with the
solicitation of proxies for the Registrant's Annual Meeting of Shareholders to be filed with the Commission, is hereby incorporated herein by reference.

For purposes of determining the aggregate market value of the Registrant's voting stock held by nonaffiliates, shares held by all current directors and executive officers of the Registrant have been
excluded. The exclusion of such shares is not intended to, and shall not, constitute a determination as to which persons or entities may be "affiliates" of the Registrant as defined by the Securities and Exchange Commission.

ITEM 13.         CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

None.



PART IV

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

(a)         The following documents are filed as part of this Report:

1.         Financial Statements

|Description                                                                                                                                                                                              | Page Number in Report
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- | ---------------------
|                                                                                                                                                                                                         |                      
|Report of Independent Public Accountants. . . . . . . . . . . . . . . . . . . . . . . . . . . . 
 . . . . . . . . . . .                                                                                  | F-1                  
|Consolidated Balance Sheets as of April 30, 2000 and 1999. . . . . . . . . . . . . . . . . . . . . . . . .                                                                                               | F-2                  
|Consolidated Statements of Operations for the years ended 
    April 30, 2000,   1999, and 1998.. . . . . . . . . . . . . . . . . . . . . . . . 
 . . . . . . . . . . . . . . . . . . . . . . .          | F-3                  
|Consolidated Statements of Shareholders' Equity for the years ended
    April 30, 2000, 1999, and 1998 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 
 . . . . . . . . . . . . . . . . . . . . | F-4                  
|Consolidated Statements of Cash Flows for the years ended
April 30, 2000, 1999, and 1998  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 
 . . . . . . . . . . . . . . . . . . .            | F-5                  
|Notes to Consolidated Financial Statements. . . . . . . . . . . . . . . . . . . . . . . . . . . . 
 . . . . . . . . .                                                                                    | F-6                  

2.	Financial Statement Schedules

The following Financial Statement Schedule for the Registrant is filed as part of this Report and should be read in conjunction with the Consolidated Financial Statements:

|Description                                                                                                   | Page Number in Report
|------------------------------------------------------------------------------------------------------------- | ---------------------
|                                                                                                              |                      
|Report of Independent Public Accountants. . . . . . . . . . . . . . . . . . . . . . . . . . 
 . . . . . . . . | S-1                  
|Schedule II - Valuation and Qualifying Accounts. . . . . . . . . . . . . . . . . . . . . . . . . 
 . . . . .  | S-2                  



All schedules, except those set forth above, have been omitted since the information required is included in the financial statements or notes or have been omitted as not applicable or not required.

3.	Exhibits

The following exhibits are required to be filed with this Report by Item 601 of Regulation S-K:



|                                                                                                                                         | Description                                                                                                                                                                                                                                                                                 | Incorporated by Reference to Registration File Number | Form or Report | Date of Report     | Exhibit Number in Report
|---------------------------------------------------------------------------------------------------------------------------------------- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- | ----------------------------------------------------- | -------------- | ------------------ | ------------------------
|                                                                                                                                         |                                                                                                                                                                                                                                                                                             |                                                       |                |                    |                         
|3.1                                                                                                                                      | Charter of the Registrant (composite conformed copy)                                                                                                                                                                                                                                        | -                                                     | 10-K           | April 30, 1998     | 3.1                     
|3.2                                                                                                                                      | Bylaws of the Registrant                                                                                                                                                                                                                                                                    | 33-79430                                              | S-1            | August 1994        | 3.2                     
|10.1                                                                                                                                     | Settlement Letter dated April 27, 1994 between Miller Group, Inc. and the Management Group                                                                                                                                                                                                  | 33-79430                                              | S-1            | August 1994        | 10.7                    
|10.5                                                                                                                                     | Participants Agreement dated as of April 30, 1994 between the Registrant, Century Holdings, Inc., Century Wrecker Corporation, William G. Miller and certain former shareholders of Miller Group, Inc.                                                                                      | 33-79430                                              | S-1            | August 1994        | 10.11                   
|10.20                                                                                                                                    | Technology Transfer Agreement dated March 21, 1991 between Miller Group, Inc., Verducci, Inc. and Jack Verducci                                                                                                                                                                             | 33-79430                                              | S-1            | August 1994        | 10.26                   
|10.21                                                                                                                                    | Form of Noncompetition Agreement between the Registrant and certain officers of the Registrant                                                                                                                                                                                              | 33-79430                                              | S-1            | August 1994        | 10.28                   
|10.22                                                                                                                                    | Form of Nonexclusive Distributor Agreement                                                                                                                                                                                                                                                  | 33-79430                                              | S-1            | August 1994        | 10.31                   
|10.23                                                                                                                                    | Miller Industries, Inc. Stock Option and Incentive Plan**                                                                                                                                                                                                                                   | 33-79430                                              | S-1            | August 1994        | 10.1                    
|10.24                                                                                                                                    | Form of Incentive Stock Option Agreement**                                                                                                                                                                                                                                                  | 33-79430                                              | S-1            | August 1994        | 10.2                    
|10.25                                                                                                                                    | Miller Industries, Inc. Cash Bonus Plan**                                                                                                                                                                                                                                                   | 33-79430                                              | S-1            | August 1994        | 10.3                    
|10.26                                                                                                                                    | Miller Industries, Inc. Non-Employee Director Stock Option Plan**                                                                                                                                                                                                                           | 33-79430                                              | S-1            | August 1994        | 10.4                    
|10.27                                                                                                                                    | Form of Director Stock Option Agreement**                                                                                                                                                                                                                                                   | 33-79430                                              | S-1            | August 1994        | 10.5                    
|10.28                                                                                                                                    | Employment Agreement dated October 14, 1993 between Century Wrecker Corporation and Jeffrey I. Badgley**                                                                                                                                                                                    | 33-79430                                              | S-1            | August 1994        | 10.29                   
|10.29                                                                                                                                    | First Amendment to Employment Agreement between Century Wrecker Corporation and Jeffrey I. Badgley**                                                                                                                                                                                        | 33-79430                                              | S-1            | August 1994        | 10.33                   
|10.30                                                                                                                                    | Form of Employment Agreement between Registrant and each of Messrs. Madonia and Mish**                                                                                                                                                                                                      | -                                                     | Form 10-K      | April 30, 1995     | 10.37                   
|10.31                                                                                                                                    | First Amendment to Miller Industries, Inc. Non-Employee Director Stock Option Plan**                                                                                                                                                                                                        | -                                                     | Form 10-K      | April 30, 1995     | 10.38                   
|10.32                                                                                                                                    | Second Amendment to Miller Industries, Inc. Non-Employee Director Stock Option Plan**                                                                                                                                                                                                       | -                                                     | Form 10-K      | April 30, 1996     | 10.39                   
|10.33                                                                                                                                    | Second Amendment to Miller Industries, Inc. Stock Option and Incentive Plan**                                                                                                                                                                                                               | -                                                     | Form 10-K      | April 30, 1996     | 10.40                   
|10.34                                                                                                                                    | Employment Agreement dated July 8, 1997 between the Registrant and William G. Miller**                                                                                                                                                                                                      | -                                                     | Form 10-Q/A    | July 31, 1997      | 10                      
|10.35                                                                                                                                    | Credit Agreement Among NationsBank of Tennessee, N.A., the Registrant and certain subsidiaries of Registrant dated January 30, 1998.                                                                                                                                                        | -                                                     | Form 10-K      | April 30, 1998     | 10.35                   
|10.36                                                                                                                                    | Negative Pledge Agreement Among NationsBank of Tennessee, N.A., the Registrant and certain subsidiaries of Registrant dated January 30, 1998.                                                                                                                                               | -                                                     | Form 10-K      | April 30, 1998     | 10.36                   
|10.37                                                                                                                                    | Guaranty Agreement Among NationsBank of Tennessee, N.A. and certain subsidiaries of Registrant dated January 30, 1998.                                                                                                                                                                      | -                                                     | Form 10-K      | April 30, 1998     | 10.37                   
|10.38                                                                                                                                    | Stock Pledge Agreement Between NationsBank of Tennessee, N.A. and the Registrant dated January 30, 1998.                                                                                                                                                                                    | -                                                     | Form 10-K      | April 30, 1998     | 10.38                   
|10.39                                                                                                                                    | Stock Pledge Agreement Between NationsBank of Tennessee, N.A. and the certain subsidiaries of the Registrant dated January 30, 1998.                                                                                                                                                        | -                                                     | Form 10-K      | April 30, 1998     | 10.39                   
|10.40                                                                                                                                    | Revolving Note Among NationsBank of Tennessee, N.A., the Registrant and certain subsidiaries of Registrant dated January 30, 1998.                                                                                                                                                          | -                                                     | Form 10-K      | April 30, 1998     | 10.40                   
|10.41                                                                                                                                    | Revolving Note Among Bank of America, FSB, the Registrant and certain subsidiaries of Registrant dated January 30, 1998.                                                                                                                                                                    | -                                                     | Form 10-K      | April 30, 1998     | 10.41                   
|10.42                                                                                                                                    | Revolving Note Among Wachovia Bank, N.A., the Registrant and certain subsidiaries of Registrant dated January 30, 1998.                                                                                                                                                                     | -                                                     | Form 10-K      | April 30, 1998     | 10.42                   
|10.43                                                                                                                                    | Revolving Note Among First American National Bank, the Registrant and certain subsidiaries of Registrant dated January 30, 1998.                                                                                                                                                            | -                                                     | Form 10-K      | April 30, 1998     | 10.43                   
|10.44                                                                                                                                    | Swing Line Note Among NationsBank of Tennessee, N.A., the Registrant and certain subsidiaries of Registrant dated January 30, 1998.                                                                                                                                                         | -                                                     | Form 10-K      | April 30, 1998     | 10.44                   
|10.45                                                                                                                                    | LC Account Agreement Among NationsBank of Tennessee, N.A., the Registrant and certain subsidiaries of Registrant dated January 30, 1998.                                                                                                                                                    | -                                                     | Form 10-K      | April 30, 1998     | 10.45                   
|10.46                                                                                                                                    | Amendment No. 1 to the Credit Agreement Among NationsBank of Tennessee, N.A., the Registrant and certain subsidiaries of Registrant dated January 31, 1998.                                                                                                                                 | -                                                     | Form 10-K      | April 30, 1998     | 10.46                   
|10.47                                                                                                                                    | Form of Indemnification Agreement dated June 8, 1998 by and between the Registrant and each of William G. Miller, Jeffrey I. Badgley, A. Russell Chandler, Paul E. Drack, Adam L. Dunayer, Stephen Furbacher, Frank Madonia, J. Vincent Mish,
Richard H. Roberts, and Daniel N. Sebastian** | -                                                     | Form 10-Q      | September 14, 1998 | 10                      
|10.48                                                                                                                                    | Employment Agreement between the Registrant and Jeffrey I. Badgley, dated September 11, 1998**                                                                                                                                                                                              | -                                                     | Form 10-Q      | December 15, 1998  | 10.1                    
|10.49                                                                                                                                    | Employment Agreement between the Registrant and Frank Madonia, dated September 11, 1998**                                                                                                                                                                                                   | -                                                     | Form 10-Q      | December 15, 1998  | 10.3                    
|10.50                                                                                                                                    | Agreement between the Registrant and Jeffrey I. Badgley, dated September 11, 1998**                                                                                                                                                                                                         | -                                                     | Form 10-Q      | December 15, 1998  | 10.4                    
|10.51                                                                                                                                    | Agreement between the Registrant and Adam L. Dunayer, dated September 11, 1998**                                                                                                                                                                                                            | -                                                     | Form 10-Q      | December 15, 1998  | 10.5                    
|10.52                                                                                                                                    | Agreement between the Registrant and Frank Madonia, dated September 11, 1998**                                                                                                                                                                                                              | -                                                     | Form 10-Q      | December 15, 1998  | 10.6                    
|10.53                                                                                                                                    | Employment Agreement between the Registrant and James A McKinney, dated May 12, 1999**                                                                                                                                                                                                      | -                                                     | Form 10-K      | July 29, 1999      | 10.54                   
|10.54                                                                                                                                    | Agreement between the Registrant and James A. McKinney, dated May 12, 1999**                                                                                                                                                                                                                | -                                                     | Form 10-K      | July 29, 1999      | 10.55                   
|10.55                                                                                                                                    | Amendment No. 3 to the Credit Agreement Among Bank of America, N.A. d/b/a NationsBank, N.A. successor to NationsBank, N.A., the Registrant, and Certain Subsidiaries of Registrant dated July 27, 1999.                                                                                     | -                                                     | Form 10-K      | July 29, 1999      | 10.56                   
|10.56                                                                                                                                    | Amendment No. 4 to the Credit Agreement Among Bank of America, N.A. d/b/a NationsBank, N.A. successor to NationsBank, N.A., the Registrant, and Certain Subsidiaries of Registrant dated August 13, 1999.*                                                                                  |                                                       |                |                    |                         
|10.57                                                                                                                                    | Amendment No. 5 to the Credit Agreement Among Bank of America, N.A. d/b/a NationsBank, N.A. successor to NationsBank, N.A., the Registrant, and Certain Subsidiaries of Registrant dated July 26, 2000.*                                                                                    |                                                       |                |                    |                         
|21                                                                                                                                       | Subsidiaries of the Registrant***                                                                                                                                                                                                                                                           |                                                       |                |                    |                         
|23                                                                                                                                       | Consent of Arthur Andersen LLP***                                                                                                                                                                                                                                                           |                                                       |                |                    |                         
|24                                                                                                                                       | Power of Attorney (see signature page) ***                                                                                                                                                                                                                                                  |                                                       |                |                    |                         
|27                                                                                                                                       | Financial Data Schedule***                                                                                                                                                                                                                                                                  |                                                       |                |                    |                         
|*            To be filed by amendment.
**          Management contract or compensatory plan or arrangement.
***          Filed herewith. |                                                                                                                                                                                                                                                                                             |                                                       |               



(b)	None.

(c)	The Registrant hereby files as exhibits to this Report the exhibits set forth in Item 14(a)3 hereof.

(d)	The Registrant hereby files as financial statement schedules to this Report the financial statement schedules set forth in Item 14(a)2 hereof.







|Miller Industries, Inc. and Subsidiaries
Consolidated Financial Statements as of April 30, 2000 and 1999
Together With
Auditors' Report
|---------------------------------------------------------------------------------------------------------------------------------------



<PAGE>



REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To Miller Industries, Inc.:

We have audited the accompanying consolidated balance sheets of MILLER INDUSTRIES, INC.(a Tennessee corporation)AND SUBSIDIARIESas of April 30, 2000 and 1999, and the related consolidated statements of operations, shareholders'
equity, and cash flows for each of the three years in the period ended April 30, 2000. These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these financial statements based on
our audits.

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

In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of Miller Industries, Inc. and subsidiaries as of April 30, 2000 and 1999, and the results of their operations and their
cash flows for each of the three years in the period ended April 30, 2000 in conformity with accounting principles generally accepted in the United States.





ARTHUR ANDERSEN LLP

Chattanooga, Tennessee

July 26, 2000

<PAGE>

MILLER INDUSTRIES, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
APRIL 30, 2000 AND 1999

(In thousands, except share data)









|ASSETS                                                                                                          | 2000        | 1999       
|--------------------------------------------------------------------------------------------------------------- | ----------- | -----------
|                                                                                                                |             |            
|CURRENT ASSETS:                                                                                                 |             |            
|Cash and temporary investments                                                                                  | $ 5,990     | $ 9,331    
|Accounts receivable, net of allowance for doubtful accounts of $6,509 and $3,702 in 2000 and 1999, respectively | 90,437      | 81,109     
|Inventories                                                                                                     | 83,604      | 77,912     
|Deferred income taxes                                                                                           | 5,879       | 4,244      
|Prepaid expenses and other                                                                                      | 8,445       | 12,264     
|                                                                                                                |             |            
|Total current assets                                                                                            | 194,355     | 184,860    
|                                                                                                                |             |            
|PROPERTY, PLANT AND EQUIPMENT, net                                                                              | 70,284      | 95,984     
|                                                                                                                |             |            
|                                                                                                                |             |            
|GOODWILL, net                                                                                                   | 49,015      | 103,292    
|                                                                                                                |             |            
|PATENTS, TRADEMARKS, AND OTHER PURCHASED PRODUCT RIGHTS, net                                                    | 979         | 1,147      
|                                                                                                                |             |            
|                                                                                                                |             |            
|OTHER ASSETS                                                                                                    | 9,061       | 7,197      
|                                                                                                                | $   323,694 | $   392,480
|                                                                                                                | =======     | ========   





|LIABILITIES AND SHAREHOLDERS' EQUITY                                                                                                                | 2000       | 1999      
|--------------------------------------------------------------------------------------------------------------------------------------------------- | ---------- | ----------
|                                                                                                                                                    |            |           
|CURRENT LIABILITIES:                                                                                                                                |            |           
|Current portion of long-term obligations                                                                                                            | $ 15,949   | $ 4,170   
|Accounts payable                                                                                                                                    | 46,177     | 42,783    
|Accrued liabilities and other                                                                                                                       | 28,428     | 16,458    
|Total current liabilities                                                                                                                           | 90,554     | 63,411    
|LONG-TERM OBLIGATIONS, less current portion                                                                                                         | 119,319    | 133,850   
|DEFERRED INCOME TAXES                                                                                                                               | 0          | 7,916     
|COMMITMENTS AND CONTINGENCIES (Notes  7, 8 and 10)                                                                                                  |            |           
|                                                                                                                                                    |            |           
|SHAREHOLDERS' EQUITY:                                                                                                                               |            |           
|Preferred stock, $.01 par value; 5,000,000 shares authorized, none issued or outstanding                                                            | 0          | 0         
|Common stock, $.01 par value; 100,000,000 shares authorized, 46,707,135 and 46,679,783 shares issued and outstanding at 2000 and 1999, respectively | 467        | 467       
|Additional paid-in capital                                                                                                                          | 144,707    | 144,607   
|Retained earnings (deficit)                                                                                                                         | (30,075)   | 43,068    
|Accumulated other comprehensive loss                                                                                                                | (1,278)    | (839)     
|Total shareholders' equity                                                                                                                          | 113,821    | 187,303   
|                                                                                                                                                    | $  323,694 | $  392,480
|                                                                                                                                                    | ========   | ========  



The accompanying notes are an integral part of these consolidated balance sheets.

<PAGE>

MILLER INDUSTRIES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
FOR THE YEARS ENDED APRIL 30, 2000, 1999, AND 1998

(In thousands, except per share data)





|                                                  | 2000        |  | 1999     |  | 1998     
|------------------------------------------------- | ----------- |  | -------- |  | ---------
|                                                  |             |  |          |  |          
|NET SALES                                         | $ 581,488   |  | $525,932 |  | $397,213 
|COSTS AND EXPENSES:                               |             |  |          |  |          
|Costs of operations                               | 489,986     |  | 435,691  |  | 319,453  
|Selling, general, and administrative expenses     | 82,630      |  | 75,368   |  | 49,420   
|Asset impairments and other non-recurring charges | 82,896      |  | 0        |  | 4,100    
|Interest expense, net                             | 12,427      |  | 10,395   |  | 3,389    
|Total costs and expenses                          | 667,939     |  | 521,454  |  | 376,362  
|                                                  |             |  |          |  |          
|(LOSS) INCOME BEFORE INCOME TAXES                 | (86,451)    |  | 4,478    |  | 20,851   
|                                                  |             |  |          |  |          
|INCOME TAX (BENEFIT) PROVISION                    | (13,308)    |  | 2,272    |  | 8,186    
|NET (LOSS) INCOME                                 | $ (73,143)  |  | $  2,206 |  | $ 12,665 
|                                                  | =======     |  | ======   |  | =======  
|                                                  |             |  |          |  |          
|NET (LOSS) INCOME PER COMMON SHARE:               |             |  |          |  |          
|Basic                                             | $    (1.57) |  | $   0.05 |  | $    0.28
|                                                  | =======     |  | ======   |  | =======  
|                                                  |             |  |          |  |          
|Diluted                                           | $    (1.57) |  | $   0.05 |  | $    0.27
|                                                  | =======     |  | ======   |  | ======   
|                                                  |             |  |          |  |          
|WEIGHTED AVERAGE SHARES OUTSTANDING:              |             |  |          |  |          
|Basic                                             | 46,694      |  | 46,338   |  | 44,559   
|                                                  | =======     |  | ======   |  | ======   
|                                                  |             |  |          |  |          
|Diluted                                           | 46,694      |  | 47,266   |  | 46,201   
|                                                  | ======      |  | ======   |  | ======   

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

<PAGE>

MILLER INDUSTRIES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
FOR THE YEARS ENDED APRIL 30, 2000, 1999, AND 1998
(In thousands, except share data)





|                                                    | CommonStock | Additional Paid-In Capital | Retained Earnings  (Deficit) | Accumulated  
Other        Comprehensive Loss | Total     
|--------------------------------------------------- | ----------- | -------------------------- | ---------------------------- | --------------------------------------------- | ----------
|                                                    |             |                            |                              |                                               |           
|BALANCE, April 30, 1997                             | $425        | $110,773                   | $28,027                      | $(442)                                        | $ 138,783 
|                                                    |             |                            |                              |                                               |           
|Comprehensive income:                               |             |                            |                              |                                               |           
|Net income                                          | 0           | 0                          | 12,665                       | 0                                             | 12,665    
|Other comprehensive income, net of tax:             |             |                            |                              |                                               |           
|Foreign currency translation adjustments            | 0           | 0                          | 0                            | (123)                                         | (123)     
|Comprehensive income                                |             |                            |                              |                                               | 12,542    
|Exercise of stock options                           | 2           | 1,558                      | 0                            | 0                                             | 1,560     
|Issuance of 3,709,560 common shares in acquisitions | 37          | 31,356                     | 170                          | 0                                             | 31,563    
|Repurchase of 547,900 common shares                 | (5)         | (4,207)                    | 0                            | 0                                             | (4,212)   
|BALANCE, April 30, 1998                             | 459         | 139,480                    | 40,862                       | (565)                                         | 180,236   
|                                                    |             |                            |                              |                                               |           
|Comprehensive loss:                                 |             |                            |                              |                                               |           
|Net income                                          | 0           | 0                          | 2,206                        | 0                                             | 2,206     
|Other comprehensive income, net of tax:             |             |                            |                              |                                               |           
|Foreign currency translation adjustments            | 0           | 0                          | 0                            | (274)                                         | (274)     
|Comprehensive income                                |             |                            |                              |                                               | 1,932     
|Exercise of stock options                           | 1           | 93                         | 0                            | 0                                             | 94        
|Issuance of 1,242,167 common shares in acquisitions | 12          | 7,368                      | 0                            | 0                                             | 7,380     
|Repurchase of 500,000 common shares                 | (5)         | (2,334)                    | 0                            | 0                                             | (2,339)   
|BALANCE, April 30, 1999                             | $467        | 144,607                    | 43,068                       | (839)                                         | 187,303   
|                                                    |             |                            |                              |                                               |           
|Comprehensive income:                               |             |                            |                              |                                               |           
|Net loss                                            | 0           | 0                          | (73,143)                     | 0                                             | (73,143)  
|Other comprehensive income, net of tax:             |             |                            |                              |                                               |           
|Foreign currency translation adjustments            | 0           | 0                          | 0                            | (439)                                         | (439)     
|Comprehensive income                                |             |                            |                              |                                               | (73,582)  
|Exercise of stock options                           | 0           | 100                        | 0                            | 0                                             | 100       
|                                                    |             |                            |                              |                                               |           
|BALANCE, April 30, 2000                             | $467        | $144,707                   | $(30,075)                    | $(1,278)                                      | $113,821  
|                                                    | ========    | =============              | ========                     | ===========                                   | ==========





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

<PAGE>

MILLER INDUSTRIES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE YEARS ENDED APRIL 30, 2000, 1999, AND 1998
(In thousands)



|                                                                                                   | 2000       | 1999      | 1998      
|-------------------------------------------------------------------------------------------------- | ---------- | --------- | ----------
|OPERATING ACTIVITIES:                                                                              |            |           |           
|Net (loss) income                                                                                  | $ (73,143) | $ 2,206   | $12,665   
|Adjustments to reconcile net (loss) income to net cash provided by (used in) operating activities: |            |           |           
|Depreciation and amortization                                                                      | 17,793     | 15,500    | 10,247    
|Asset impairment charges                                                                           | 76,855     | 0         | 0         
|Gain on disposals of property, plant, and equipment                                                | (713)      | (837)     | (1,359)   
|Deferred income tax (benefit) provision                                                            | (12,730)   | 5,054     | 927       
|Changes in operating assets and liabilities, net of acquisitions of businesses:                    |            |           |           
|Accounts receivable                                                                                | (10,741)   | (10,181)  | (13,281)  
|Inventories                                                                                        | (6,378)    | (6,209)   | (2,316)   
|Prepaid expenses and other                                                                         | 3,580      | (9,706)   | (2,462)   
|Other assets                                                                                       | (59)       | 0         | 0         
|Accounts payable                                                                                   | 2,184      | 12,554    | (17,993)  
|Accrued liabilities and other                                                                      | 11,872     | (4,906)   | (6,742)   
|Net cash provided by (used in) operating activities                                                | 8,520      | 3,475     | (20,314)  
|INVESTING ACTIVITIES:                                                                              |            |           |           
|Acquisition of businesses, net of cash acquired                                                    | (2,413)    | (19,867)  | (25,286)  
|Purchases of property, plant, and equipment                                                        | (8,612)    | (18,998)  | (26,515)  
|Proceeds from sales of property, plant, and equipment                                              | 3,328      | 6,606     | 4,345     
|Payments received on notes receivable                                                              | 86         | 272       | 627       
|Proceeds from sale of finance receivables                                                          | 0          | 0         | 3,861     
|Funding of finance receivables                                                                     | 0          | 0         | (2,262)   
|Other                                                                                              | 0          | 0         | (1,027)   
|Net cash used in investing activities                                                              | (7,611)    | (31,987)  | (46,257)  
|FINANCING ACTIVITIES:                                                                              |            |           |           
|Net borrowings under line of credit                                                                | 1,000      | 40,000    | 85,000    
|Payments on long-term obligations                                                                  | (5,194)    | (7,579)   | (17,292)  
|Borrowings under long-term obligations                                                             | 43         | 405       | 1,020     
|Repurchase of common stock                                                                         | 0          | (2,339)   | (4,212)   
|Proceeds from exercise of stock options                                                            | 100        | 94        | 966       
|Net cash (used in) provided by financing activities                                                | (4,051)    | 30,581    | 65,482    
|EFFECT OF EXCHANGE RATE CHANGES ON CASH AND TEMPORARY INVESTMENTS                                  | (199)      | (105)     | (52)      
|                                                                                                   |            |           |           
|NET CHANGE IN CASH AND TEMPORARY INVESTMENTS                                                       | (3,341)    | 1,964     | (1,141)   
|CASH AND TEMPORARY INVESTMENTS, beginning of year                                                  | 9,331      | 7,367     | 8,508     
|CASH AND TEMPORARY INVESTMENTS, end of year                                                        | $   5,990  | $ 9,331   | $    7,367
|                                                                                                   | ======     | ======    | ======    
|                                                                                                   |            |           |           
|SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:                                                  |            |           |           
|Cash payments for interest, net of amounts capitalized                                             | $ 13,254   | $ 10,433  | $    3,440
|                                                                                                   | ======     | ======    | ======    
|Cash payments for income taxes                                                                     | $   2,094  | $   5,011 | $    7,662
|                                                                                                   | ======     | ======    | ======    

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



<PAGE>

MILLER INDUSTRIES, INC. AND SUBSIDIARIESNOTES TO CONSOLIDATED FINANCIAL STATEMENTS
APRIL 30, 2000 AND 1999

1.   ORGANIZATION AND NATURE OF OPERATIONS

Miller Industries, Inc. and subsidiaries ("the Company") is an integrated provider of vehicle towing and recovery equipment, systems and services. The principal markets for the towing and recovery equipment are independent distributors and users
of towing and recovery equipment located primarily throughout the United States, Canada, Europe, Asia, and the Middle East. The Company's products are marketed under the brand names of Century, Challenger, Holmes, Champion, Eagle, Jige, Boniface, Vulcan,
and Chevron. The truck chassis on which towing and recovery equipment are installed are either purchased by the Company or Miller or provided by customers.
The Company markets its towing and recovery services in the United States through its wholly-owned subsidiary RoadOne, Inc.

2.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

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

Consolidation

The accompanying consolidated financial statements include the accounts of Miller Industries, Inc. and its subsidiaries. All significant intercompany transactions and balances have been eliminated.Cash and Temporary InvestmentsCash and temporary investments include all cash and cash equivalent investments with original maturities of three months or less, primarily consisting of repurchase agreements.

Fair Value of Financial InstrumentsThe carrying values of cash and temporary investments, accounts receivable, accounts payable, and accrued liabilities are reasonable estimates of their fair values because of the short maturity of these financial instruments. The carrying values of
long-term obligations are reasonable estimates of their fair values based on the rates available for obligations with similar terms and maturities.Inventories
Inventory costs include material, labor, and factory overhead. Inventories are stated at the lower of cost or market, determined on a first-in, first-out basis. Inventories at April 30, 2000 and 1999 consisted of the following (in thousands):



|                | 2000      | 1999     
|--------------- | --------- | ---------
|Chassis         | $  15,757 | $  18,340
|Raw materials   | 16,226    | 16,348   
|Work in process | 14,487    | 12,180   
|Finished goods  | 37,134    | 31,044   
|                | $  83,604 | $  77,912
|                | =======   | =======  



Property, Plant, and Equipment

Property, plant, and equipment are recorded at cost. Depreciation for financial reporting purposes is provided using the straight-line method over the estimated useful lives of the assets. Accelerated depreciation methods are used for income tax
purposes. Estimated useful lives range from 20 to 30 years for buildings and improvements and 5 to 10 years for machinery and equipment, furniture and fixtures, and software costs. Expenditures for routine maintenance and repairs are charged to expense as
incurred. Expenditures related to major overhauls and refurbishments of towing services equipment that extend the related useful lives are capitalized. Internal labor is used in certain capital projects.
Property, plant, and equipment at April 30, 2000 and 1999 consisted of the following (in thousands):



|                              | 2000       | 1999      
|----------------------------- | ---------- | ----------
|                              |            |           
|Land                          | $    4,311 | $    4,535
|Buildings and improvements    | 22,656     | 23,354    
|Machinery and equipment       | 75,320     | 88,429    
|Furniture and fixtures        | 10,224     | 11,317    
|Software costs                | 4,368      | 4,786     
|Construction in progress      | 591        | 810       
|                              | 117,470    | 133,231   
|Less accumulated depreciation | (47,186)   | (37,247)  
|                              | $   70,284 | $   95,984
|                              | ========   | ========  



Net Income Per Share

Goodwill and Long-Lived AssetsGoodwill is being amortized on a straight-line basis over 40 years. The Company periodically evaluates goodwill and long-lived assets for impairment in accordance with Statement of Financial Accounting Standards ("SFAS") No. 121, "Accounting for the
Impairment of Long-Lived Assets and Long-Lived Assets of be Disposed Of". SFAS No. 121 requires the carrying value of long-lived assets and certain intangibles be reviewed for impairment when events or circumstances exist that indicate the carrying amount
of the related assets may not be recoverable. Accumulated amortization of goodwill was $4,567,000 and $4,709,000 at April 30, 2000 and 1999, respectively. Amortization expense for 2000, 1999, and 1998 was $2,791,000, $2,476,000, and $1,434,000,
respectively.
During the fourth quarter of fiscal 2000, the Company wrote off goodwill and long-lived assets of $7,737,000 associated with the towing and recovery equipment segment, and $69,118,000 associated with the towing services segment in accordance with SFAS
No. 121. (See Note 4.) Management believes its long-lived assets are appropriately valued following the impairment charges discussed in Note 4.

Patents, Trademarks, and Other Purchased Product Rights

The cost of acquired patents, trademarks, and other purchased product rights are capitalized and amortized using the straight-line method over various periods not exceeding 20 years. Total accumulated amortization of these assets at April 30,
2000 and 1999 was $1,020,000 and $561,000, respectively. Amortization expense for 2000, 1999, and 1998 was $1,104,000, $473,000, and $271,000, respectively.Accounts Payable

Accounts payable includes checks written but not yet presented for payment at April 30, 2000 and 1999 of $5,752,000 and $5,215,000, respectively.

Accrued Liabilities and Other

Accrued liabilities and other consisted of the following at April 30, 2000 and 1999 (in thousands):



|                                                  | 2000    | 1999   
|------------------------------------------------- | ------- | -------
|                                                  |         |        
|Accrued wages, commissions, bonuses, and benefits | $13,013 | $ 9,041
|Accrued income taxes                              | 182     | 265    
|Accrued rationalization charges                   | 4,459   | 0      
|Other                                             | 10,774  | 7,152  
|                                                  | $28,428 | $16,458
|                                                  | ======  | =======



Product Warranty

Credit RiskFinancial instruments that potentially subject the Company to significant concentrations of credit risk consist principally of cash investments and trade accounts receivable. The Company places its cash investments with high-quality financial
institutions and limits the amount of credit exposure to any one institution. The Company's trade receivables are primarily from independent distributors of towing and recovery equipment and towing service customers, and such receivables are generally not
collateralized. The Company monitors its exposure for credit losses and maintains allowances for anticipated losses.

Revenue Recognition

Revenue is recorded by the Company when equipment is shipped to independent distributors or other customers. Revenue from towing services is recognized when services are performed.Interest Rate Swap Agreement

The Company entered into an interest rate swap agreement for the purpose of managing its interest rate exposure. The swap agreement is accounted for on an accrual basis and amounts to be paid or received under the agreement are recorded in
interest expense in the period in which they accrue. Subsequent to year end the swap agreement was cancelled. (See Note 5.)Recent Accounting PronouncementsIn June 1998, the Financial Accounting Standards Board ("FASB") issued SFAS No. 133, "Accounting for Derivative Instruments and Hedging Activities", effective for fiscal years beginning after June 15, 1999. In June 1999, the FASB issued SFAS No. 137,
which delayed the effective date of SFAS No. 133 until fiscal years beginning after June 15, 2000. SFAS No. 133 establishes accounting and reporting standards requiring that every derivative instrument (including certain derivative instruments embedded in
other contracts) be recorded in the balance sheet as either an asset or liability measured at its fair value. SFAS No. 133 requires that changes in the derivative's fair value be recognized currently in earnings unless specific hedge accounting criteria
are met. Special accounting for qualifying hedges allows a derivative's gains and losses to offset related results on the hedged item in the income statement, and requires that a company must formally document, designate, and assess the effectiveness of
transactions that receive hedge accounting.
The Company has not yet quantified the impact of adopting SFAS No. 133 on its financial statements and has not determined the timing of or method of adoption of SFAS No. 133. However, SFAS No. 133 could increase volatility in earnings and other
comprehensive income.

3.  BUSINESS COMBINATIONS

All businesses acquired through April 30, 2000 which were accounted for under the purchase method of accounting are included in the accompanying consolidated financial statements from the dates of acquisition. Any excess of the aggregate purchase
price over the estimated fair value of identifiable net assets acquired has been recognized as a component of goodwill in the accompanying consolidated financial statements. All significant business combinations acquired through April 30, 1998 which were
accounted for under the pooling-of-interests method of accounting have been included retroactively in the accompanying consolidated financial statements as if the companies had operated as one entity since inception. 
During fiscal 1998, the Company purchased Chevron, Inc., a manufacturer of towing and recovery equipment, and three distributors of towing and recovery equipment for an aggregate purchase price of $11,525,000, which consisted of $10,818,000 in cash and
$707,000 (44,113 shares) of common stock. The Company also purchased 38 towing services companies for an aggregate purchase price of $45,065,000 which consisted of $14,468,000 in cash and $30,597,000 (2,798,217 shares) of common stock. These acquisitions
have been accounted for using the purchase method of accounting. The excess of the aggregate purchase price over the estimated fair value of identifiable net assets acquired was approximately $42,516,000.
Also, during fiscal 1998, the Company acquired all of the outstanding capital stock of an additional distributor of towing and recovery equipment in exchange for 151,046 shares of common stock. The Company also acquired all of the outstanding common
stock of nine towing services companies in exchange for 716,184 shares of common stock. These acquisitions were accounted for using the pooling-of-interests method.
During fiscal 1999, the Company purchased 35 towing services companies for an aggregate purchase price of $29,571,000, which consisted of $21,305,000 in cash, $950,000 in promissory notes and $7,316,000 (1,232,905 shares) of common stock. These
acquisitions have been accounted for under the purchase method. The excess of the aggregate purchase price over the estimated fair value of identifiable net assets acquired was approximately $20,058,000.
During fiscal 2000, the Company purchased three towing services companies for an aggregate purchase price of $3,392,000, which consisted of $2,434,000 in cash and $958,000 in promissory notes. These acquisitions were accounted for using the purchase
method of accounting. The accompanying financial statements reflect the preliminary allocation of purchase price as the purchase price has not been finalized for all transactions. The excess of the aggregate purchase price over the estimated fair value of
identifiable net assets acquired was approximately $2,222,000.
The following unaudited pro forma summary combines the results of operations of all 1999 and 1998 purchase combinations, the insignificant pooling-of-interests combinations, and the Company as if these combinations had occurred at the beginning of fiscal
1998, after giving effect to certain adjustments, including amortization of intangible assets and related income tax effects. The pro forma effect of the fiscal 2000 acquisitions is not material. The pro forma summary does not necessarily reflect the
results of operations as they would have been if the Company and these acquisitions had constituted a single entity during these periods (in thousands, except per share data).



|                             | 1999                                  | 1998                               
|---------------------------- | ------------------------------------- | -----------------------------------
|                             | ------------------------------------- | -----------------------------------
|                             | As Reported                           | ProForma                           
|                             |                                       |                                    
|Net sales                    | $525,932                              | $541,904                           
|                             | =======                               | ======                             
|Net income                   | $  2,206                              | $  3,957                           
|                             | ======                                | =======                            
|Diluted net income per share | $    0.05                             | $    0.08                          
|                             | =======                               | =======                            



4.  ASSET IMPAIRMENTS AND OTHER NON-RECURRING CHARGES

During fiscal 2000, the Company recorded non-recurring charges for asset impairments and the rationalization of certain operations, as follows (in thousands):



|Impairment of goodwill                | $55,509
|------------------------------------- | -------
|Impairment of other long-lived assets | 21,346 
|Rationalization of operations         | 6,041  
|                                      | $82,896
|                                      | ====== 



During the second quarter of fiscal 2000, the Company announced plans to rationalize its towing services operations. The Company recorded pretax non-recurring charges of $6,041,000 for costs related to the rationalization. These charges include
approximately $4,589,000 for the cost of early termination of certain employment contracts, approximately $857,000 for the cost of early termination of facility leases and $595,000 for losses on the disposal of certain excess equipment and other
property-related charges. At April 30, 2000, execution of the rationalization plan was complete and approximately $1,582,000 had been charged against the related reserves. The remaining reserve will be utilized as payments are made under the terms of
employment termination agreements. 
The Company periodically reviews the carrying amount of the long-lived assets and goodwill in both its towing services and towing equipment businesses to determine if those assets may be recoverable based upon the future operating cash flows expected to
be generated by those assets. As a result of such review during the fourth quarter of fiscal 2000, the Company concluded that the carrying value of such assets in certain towing services markets and certain assets within the Company's towing and recovery
equipment segment were not fully recoverable.

An impairment charge of $50,542,000 was recorded in the fourth quarter of 2000 to write-down the goodwill in those markets to its estimated fair value. Additionally, charges of $18,576,000 were recorded to write-down the carrying value of certain
fixed assets (primarily property and equipment) in related markets to estimated fair value. The Company determined fair value for these assets on a market by market basis taking into consideration various factors affecting the valuation in each market.
The Company also reviewed the carrying values of the goodwill associated with certain investments within its towing and recovery equipment segment. This evaluation indicated that the recorded amounts of goodwill for certain of these investments were not
fully recoverable. An impairment charge of $4,967,000 was recorded to reduce the carrying amount of the goodwill to estimated fair value. The Company also recorded $2,770,000 of additional costs related to the write-down of the carrying value of other
long-lived assets of its towing and recovery equipment segment in the fourth quarter of fiscal 2000.
In the second quarter of fiscal 1998, the Company recorded a pretax restructuring charge of $4,100,000 to provide for the aforementioned plant closing and consolidation of manufacturing operations. Of the $4,100,000 restructuring charge, approximately
$500,000 related to workforce reductions of approximately 150 employees and associated costs. Also, $1,900,000 of asset valuation losses relating to plant and machinery and equipment writedowns is included in the restructuring charge. The balance of the
charge covers lease terminations, property holding costs, and other shutdown related costs. At April 30, 2000, substantially all of the reserves recorded as a result of this provision have been utilized. 
In September 1997, the Company announced its intention to consolidate its domestic wrecker production at its Ooltewah, Tennessee facility. The consolidation entailed the closure of the Olive Branch, Mississippi facility with the relocation of wrecker
production to Ooltewah. All equipment relocation and production consolidation was completed by April 1998.

5.     LONG -- TERM OBLIGATIONS AND LINE OF CREDIT

Long-Term ObligationsLong-term obligations consisted of the following at April 30, 2000 and 1999 (in thousands):

|                                                                                                                          | 2000          | 1999        
|------------------------------------------------------------------------------------------------------------------------- | ------------- | ------------
|                                                                                                                          |               |             
|Outstanding borrowings under line of credit                                                                               | $126,000      | $125,000    
|                                                                                                                          |               |             
|Mortgage notes payable, weighted average interest rate at 5.80%, payable in monthly installments, maturing 2003 to 2011   | 2,909         | 3,209       
|                                                                                                                          |               |             
|Equipment notes payable, weighted average interest rate at 11.40%, payable in monthly installments, maturing 2000 to 2005 | 3,083         | 6,894       
|                                                                                                                          |               |             
|Other notes payable                                                                                                       | 3,276 135,268 | 2,917138,020
|                                                                                                                         
|Less current portion                                                                                                      | (15,949)      | (4,170)     
|                                                                                                                          | $119,319      | $133,850    
|                                                                                                                          | =======       | =======     
|                                                                                                                          |               |             



At April 30, 2000, future maturities of long-term obligations (excluding future cash outflows for interest) are as follows (in thousands):



|           |           
|---------- | ----------
|2001       | $   15,949
|2002       | 114,766   
|2003       | 1,714     
|2004       | 1,473     
|2005       | 311       
|Thereafter | 1,055     
|           |           



Certain equipment and manufacturing facilities are pledged as collateral under the mortgage and equipment notes payable.

Line of Credit

At April 30, 2000, the Company had an unsecured revolving credit facility of $175,000,000 (the "Credit Facility") for working capital and other general corporate purposes. Borrowings under the Credit Facility at April 30, 2000 bore interest
at a rate equal to the London Interbank Offered Rate ("LIBOR"), plus a margin of 2.50% (8.67% at April 30, 2000) or the prime rate plus 1.25%, as elected by the Company. The weighted average interest rate for borrowings outstanding under the Credit
Facility during 2000 and 1999 was approximately 8.42% and 7.05%, respectively. Interest is payable monthly. 
The Credit Facility imposes restrictions on the Company with respect to the maintenance of certain financial ratios, the incurrence of indebtedness, the sale of assets, capital expenditures, mergers and acquisitions, the payment of dividends and other
restricted payments, and the prepayment of other debt. The Credit Facility was amended in July 2000 to waive the Company's failure to comply with certain of those financial ratios at April 30, 2000. 
In July 2000, the Company obtained an amendment to the Credit Facility that extended the maturity from February 1, 2001 to August 1, 2001. The amendment reduces the total available funds to $140 million, which consists of a revolving credit facility of
$115 million and $25 million of borrowings under the previous credit facility that were converted to a term loan. The amendment requires that the credit facility and term loan be reduced by an aggregate of $13 million (which is included in current portion
of long-term obligations) by November 30, 2000. The amendment also provides that availability under the revolving credit facility will be based on a formula of eligible accounts receivable, inventory, and fixed assets. Borrowings under the revolving
credit facility will bear interest at LIBOR plus an applicable margin that will vary from 2.50% to 4.75% based on a pricing grid that is a function of the ratio of the Company's debt to earnings before income taxes, depreciation, and amortization (as
defined). Borrowings under the term loan will bear interest at LIBOR plus an applicable margin which will increase from 5.00% to 6.00% on December 1, 2000 and to 8.00% on February 1, 2001. The Company will be required to pay certain fees on the unused
portion of the credit facility and the outstanding balance of the term loan.
The amended credit facility is secured by all assets of the Company, including real property and vehicles. The amended credit facility contains restrictions on capital expenditures and requirements related to monthly collateral reporting and maintaining
minimum quarterly levels of earnings before income taxes, depreciation, and amortization (as defined) and limits on the ratio of total funded indebtedness (as defined) to earnings before income taxes, depreciation, prepayments of the credit facility and
reductions of the revolving credit facility if the Company or any of its subsidiaries makes certain asset dispositions, debt offerings or equity offerings. The amended credit facility also requires that the Company retain a financial advisor to advise in
the evaluation of possible sales of assets. 
On May 1, 1998, the Company entered into an interest rate swap agreement covering a notional amount of $50 million of variable rate debt to fix the interest rate at 5.68% plus the applicable margin. The agreement expires at the end of three years unless
cancelled by the bank at the end of two years. If the Company elected to terminate the swap agreement, the cost as of April 30, 2000 would have been minimal. Subsequent to year end, the bank exercised its right to cancel the agreement.

6.  STOCK--BASED COMPENSATION PLANS

The Company accounts for its stock-based compensation plans under Accounting Principles Board Opinion No. 25, "Accounting for Stock Issued to Employees". The Company has adopted the disclosure option of SFAS No. 123, "Accounting for Stock-Based
Compensation". Accordingly, no compensation cost has been recognized for stock option grants since the options have exercise prices equal to the market value of the common stock at the date of grant.
In accordance with the Company's stock-based compensation plans, the Company may grant incentive stock options as well as non-qualified and other stock-related incentives to officers, employees and nonemployee directors of the Company. Options vest
ratably over a two to four-year period beginning on the grant date and expire ten years from the date of grant. Shares available for granting options at April 30, 2000 and 1999 were 0.5 million and 0.4 million, respectively.
For SFAS No. 123 purposes, the fair value of each option grant has been estimated as of the date of grant using the Black-Scholes option-pricing model with the following weighted average assumptions for grants in 2000, 1999, and 1998, respectively:
expected dividend yield of 0%; expected volatility of 59%, 52% and 51%; risk-free interest rate of 6.13%, 5.23% and 5.99%; and expected lives of 5.5 years. Using these assumptions, the fair value of options granted in 2000, 1999, and 1998 is approximately
$1,259,000, $3,255,000, and $5,058,000, respectively, which would be amortized as compensation expense over the vesting period of the options.

Had compensation cost for 2000, 1999, and 1998 stock option grants been determined based on the fair value at the grant dates consistent with the method prescribed by SFAS No. 123, the Company's net income and net income per share would have
been adjusted to the pro forma amounts indicated below:



|                                     | 2000       | 1999    | 1998    
|------------------------------------ | ---------- | ------- | --------
|                                     |            |         |         
|Net (loss)income (in thousands):     |            |         |         
|As reported                          | $(73,143)  | $2,206  | $12,665 
|Pro forma                            | (75,739)   | (614)   | 10,447  
|Basic net (loss) income per share:   |            |         |         
|As reported                          | $   (1.57) | $  0.05 | $   0.28
|Pro forma                            | (1.62)     | (0.01)  | 0.24    
|Diluted net (loss) income per share: |            |         |         
|As reported                          | $   (1.57) | $  0.05 | $   0.27
|Pro forma                            | (1.62)     | (0.01)  | 0.23    
|                                     |            |         |         



A summary of the activity of stock options during 2000, 1999, and 1998 is presented below (shares in thousands):





|                                               | 2000                 | 1999                                  | 1998                
|---------------------------------------------- | -------------------- | ------------------------------------- | --------------------
|                                               | Shares 
Under Option | Weighted   
Average  
Exercise  Price | Shares 
Under Option
|Outstanding at Beginning of Year               | 5,166                | $7.43                                 | 4,146               
|Granted                                        | 800                  | $2.92                                 | 1,238               
|Exercised                                      | (39)                 | $2.55                                 | (34)                
|Forfeited                                      | (865)                | $8.74                                 | (184)               
|Outstanding at End of Year                     | 5,062                | $6.53                                 | 5,166               
|                                               | =====                |                                       | ====                
|                                               |                      |                                       |                     
|Options exercisable at year end                | 3,337                | $6.55                                 | 2,683               
|                                               | =====                |                                       | ====                
|Weighted average fair value of options granted |                      | $1.90                                 |                     
|                                               |                      |                                       |                     



A summary of options outstanding under the Company's stock-based compensation plans at April 30, 2000 is presented below (shares in thousands):



|Exercise  Price Range | Shares    
Under    Option | Weighted Average   
Exercise Price of   Options Outstanding | Weighted      Average      Remaining Life | Options    Exercisable | Weighted Average   
Exercise Price of   Options Exercisable
|--------------------- | -------------------------- | ----------------------------------------------------------- | ----------------------------------------- | ---------------------- | -----------------------------------------------------------
|                      |                            |                                                             |                                           |                        |                                                            
|$ 2.13                | -                          | $ 3.50                                                      | 1,627                                     | $ 2.36                 | 6.0                                                        
|3.78                  | -                          | 5.48                                                        | 1,175                                     | $ 4.19                 | 6.8                                                        
|5.75                  | -                          | 7.75                                                        | 625                                       | $ 6.99                 | 7.8                                                        
|8.79                  | -                          | 12.88                                                       | 1,045                                     | $10.67                 | 6.4                                                        
|13.38                 | -                          | 18.00                                                       | 590                                       | $14.84                 | 7.1                                                        
|Total                 | 5,062                      | $ 6.53                                                      | 6.6                                       | 3,337                  | $  6.55                                                    
|                      |                            | =========                                                   | =============                             | ===========            | =========                                                  



7.  LEASE COMMITMENTS

The Company has entered into various operating leases for buildings, office equipment, and trucks. Rental expense under these leases was $13,949,000, $11,256,000, and $7,952,000, for 2000, 1999, and 1998, respectively.
At April 30, 2000, future minimum lease payments under noncancellable operating leases for the next five fiscal years are as follows (in thousands):



|2001 | $ 11,145
|---- | --------
|2002 | 9,631   
|2003 | 6,947   
|2004 | 3,786   
|2005 | 2,477   
|     |         



8.  LITIGATION

In January 1998, the Company received a letter from the Antitrust Division of the Department of Justice (the "Division") stating that it was conducting a civil investigation covering "competition in the tow truck industry." The
letter asked that the Company preserve its records related to the tow truck industry, particularly documents related to sales and prices of products and parts, acquisition of other companies in the industry, distributor relations, patent matters,
competition in the industry generally, and activities of other companies in the industry. In March 1998, the Company received a Civil Investigation Demand ("CID") issued by the Division as part of its continuing investigation of whether there are, have
been or may be violations of the federal antitrust statutes in the tow truck industry. Under this CID, the Company produced information and documents to assist in the investigation, and corresponded and met with the Division concerning the investigation.
In February 2000, the Company reached an agreement with the Division pursuant to which the Company entered into a Stipulation and proposed consent Judgment with the Division, which were filed with the United States District Court for the District of
Columbia (the "Court") simultaneously with the Division's complaint. The complaint focused on the Company's acquisition of Vulcan in 1996 and Chevron in 1997, including the acquisition of their patents. The Company remains convinced that the acquisitions
are entirely lawful and that this position would be vindicated in a court of law. However, the Company believes it is in the best interest of its shareholders to conclude this matter rather than extending for an additional lengthy period what has already
been a very costly and time consuming exercise. Under the terms of the proposed consent Judgment, the Company will offer non-exclusive royalty-bearing licenses to certain of the Company's key patents to all tow truck and car carrier manufacturers. In
connection with offering licenses, the Company will notify the government periodically of companies that have obtained a license. The Company will also have reporting requirements related to future acquisitions of tow truck and car carrier manufacturers.
The proposed Judgment was placed on public record for comment and now is subject to court approval. The Division has filed a Motion for Entry of Proposed Final Judgment , in which it states that the necessary procedural steps have been completed and that
the Court should find that the proposed Judgement is in the public interest and should enter the proposed Judgement without further hearings. It is expected that such approval and entry of the Judgment as proposed will occur within the next several months.

During September, October and November 1997, five lawsuits were filed by certain persons who seek to represent a class of shareholders who purchased shares of the Company's common stock during the period from either October 15 or
November 6, 1996 to September 11, 1997. Four of the suits were filed in the United States District Court for the Northern District of Georgia. The remaining suit was filed in the Chancery Court of Hamilton County, Tennessee. In general, the
individual plaintiffs in all of the cases allege that they were induced to purchase the Company's common stock on the basis of allegedly actionable misrepresentations or omissions about the Company and its business and, as a result, were thereby damaged.
Four of the complaints assert claims under Sections 10(b) and 20 of the Securities Act of 1934. The complaints name as the defendants the Company and various of its present and former directors and officers. The plaintiffs in the four actions which
involved claims in Federal Court under the Securities Exchange Act of 1934 have consolidated those actions. The Company filed a motion to dismiss in the consolidated case which was granted in part and denied in part. The proposed class was certified by
order dated May 27, 1999. All fact discovery has been completed. On or about May 5, 2000, the Company filed a motion seeking summary judgment in favor of all defendants on all remaining claims asserted by the plaintiffs. That motion has now been fully
briefed and remains pending. The plaintiffs also filed a partial summary judgment motion on or about May 5, 2000 on two of its claims. The Company has filed its opposition to that motion, which remains pending. The Company filed a motion to dismiss in the
Tennessee case which was granted in its entirety. The plaintiffs in that case, with permission from the Chancery Court, amended and refiled their complaint, which was dismissed with prejudice by order of the Chancery Court dated March 11, 1999. On April
4, 1999 counsel for plaintiffs filed a notice of appeal with the Tennessee Court of Appeals, which was briefed and argued by the parties. On March 31, 2000, the Tennessee Court of Appeals affirmed the decision of the Chancery Court dismissing the case in
its entirety. On May 26, 2000, counsel for the plaintiffs filed an application for permission to appeal to the Tennessee Supreme Court, and that application, which the Company has opposed, currently remains pending. In both these actions, the Company has
denied liability and continues to vigorously defend itself.

In addition to the shareholder litigation described above, the Company is, from time to time, a party to litigation arising in the normal course of its business. The ultimate disposition of such matters cannot be determined presently,
but will not, in the opinion of management, based in part on the advice of legal counsel, have a material adverse effect on the financial position or results of operations of the Company.

9.  INCOME TAXES

Deferred tax assets and liabilities are determined based on the differences between the financial and tax bases of existing assets and liabilities using the currently enacted tax rates in effect for the year in which the differences are expected
to reverse.

The (benefit) provision for income taxes consisted of the following for 2000, 1999, and 1998 (in thousands):



|          | 2000      | 1999     | 1998  
|--------- | --------- | -------- | ------
|          |           |          |       
|Current:  |           |          |       
|Federal   | $(2,550)  | $(2,855) | $6,300
|State     | 1,400     | (336)    | 720   
|Foreign   | 572       | 409      | 239   
|          | (578)     | (2,782)  | 7,259 
|Deferred: |           |          |       
|Federal   | (11,278)  | 4,498    | 713   
|State     | (1,327)   | 529      | 81    
|Foreign   | (125)     | 27       | 133   
|          | (12,730)  | 5,054    | 927   
|          | $(13,308) | $2,272   | $8,186
|          | =======   | ======   | ======



The principal differences between the federal statutory tax rate and the consolidated effective tax rate for 2000, 1999, and 1998 were as follows:



|                                                    | 2000    | 1999    | 1998   
|--------------------------------------------------- | ------- | ------- | -------
|                                                    |         |         |        
|Federal statutory tax rate                          | (34.0)% | 34.0%   | 35.0%  
|State taxes, net of federal tax benefit             | 0.0     | 4.0     | 4.0    
|Non-deductible goodwill amortization and impairment | 16.3    | 17.2    | 1.7    
|Other                                               | 2.3     | (4.5)   | (1.4)  
|Effective tax rate                                  | (15.4)% | 50.7%   | 39.3%  
|                                                    | ======  | ======= | =======



Deferred income tax assets and liabilities for 2000 and 1999 reflect the impact of temporary differences between the amounts of assets and liabilities for financial reporting and income tax reporting purposes. Temporary differences and
carryforwards which give rise to deferred tax assets and liabilities at April 30, 2000 and 1999 are as follows (in thousands):



|                                   | 2000     | 1999    
|---------------------------------- | -------- | --------
|                                   |          |         
|Deferred tax assets:               |          |         
|Allowance for doubtful accounts    | $  1,020 | $ 1,191 
|Accruals and reserves              | 5,500    | 2,527   
|Inventory and related reserves     | 330      | 148     
|Net operating loss carryforward    | 7,884    | 0       
|Deductible goodwill impaired       | 2,296    | 0       
|Other                              | 512      | 44      
|Total deferred tax assets          | 17,542   | 3,910   
|                                   |          |         
|Deferred tax liabilities:          |          |         
|Property, plant, and equipment     | 5,203    | 7,004   
|Other                              | 3,013    | 578     
|Total deferred tax liabilities     | 8,216    | 7,582   
|Net deferred tax asset (liability) | $ 9,326  | $(3,672)
|                                   | ======   | ======  



10. SALE OF FINANCE RECEIVABLES

In April 1997, the Company entered into an agreement to sell certain finance receivables to a third party leasing company for $24,596,000. An additional $3,861,000 was sold in October 1997. The resulting gain on these sales did not
have a material impact on the Company's consolidated financial statements.

The agreement contingently obligates the Company to indemnify the leasing company for any losses it incurs up to specified amounts in the event the lessee defaults. The Company believes that any equipment returned as a result of lessee defaults could be
sold to third parties at amounts approximating the debt obligations under the leases. The Company's aggregate potential liability under the agreement as of April 30, 2000 and 1999 was $1,542,000 and $2,733,000, respectively. Management believes its
reserves for such recourse provisions are adequate to cover its exposures under the agreement.

11. PREFERRED STOCK

The Company has authorized 5,000,000 shares of undesignated preferred stock which can be issued in one or more series. The terms, price, and conditions of the preferred shares will be set by the board of directors. No shares have
been issued.

12. EMPLOYEE BENEFIT PLANS

During 1996, the Company established a contributory retirement plan for all full-time employees with at least 90 days of service. Effective January 1, 1999, the Company split the plan into two identical plans by operating segment.
These plans are designed to provide tax-deferred income to the Company's employees in accordance with the provisions of Section 401(k) of the Internal Revenue Code.

These plans provide that each participant may contribute up to 15% of his or her salary. The Company matches 33.33% of the first 3% of participant contributions. Matching contributions vest over a period 
of five years.

All funds contributed by the participants are immediately vested. Under the terms of the plans, the Company may also make discretionary profit-sharing contributions. Profit-sharing contributions are allocated among participants based on their annual
compensation. Each participant has the right to direct the investment of his or her funds among certain named investment options.

Upon death, disability, retirement, or the termination of employment, participants may elect to receive periodic or lump-sum payments. Additionally, amounts may be withdrawn in cases of demonstrated hardship. Company contributions to
the plans were not significant in 2000, 1999, and 1998.

13. STOCK REPURCHASE PLAN

The Company's board of directors approved a share repurchase plan that commenced during fiscal 1998 under which the Company may repurchase up to 2,000,000 shares of its common stock from time to time until September 30, 2000. No
shares have been repurchased under the plan during fiscal 2000. All shares purchased under the plan during fiscal 1999 and 1998 (500,000 shares at a cost of $2.3 million for the year ended April 30, 1999 and 547,900 shares at a cost of $4.2 million for
the year ended April 30, 1998) were reissued as consideration for towing service companies acquired prior to April 30, 1999.

14.  SEGMENT INFORMATION

The Company operates in two principal operating segments: (i) towing and recovery equipment and (ii) towing services. The accounting policies of the reportable segments are the same as those described in Note 2. Management
evaluates the performance of its operating segments separately to individually monitor the different factors affecting performance. The Company measures the performance of its operating segments based on net revenue and operating income. Income taxes are
managed on a Company-wide basis. Segment performance is also evaluated based on profit or loss before taxes.



|                                                  | Towing and  Recovery  Equipment | Towing  Services | Eliminations      | Consolidated
|------------------------------------------------- | ------------------------------- | ---------------- | ----------------- | ------------
|                                                  | (In Thousands)                 
|2000                                              |                                 |                  |                   |             
|Net sales-external                                | $373,546                        | $207,942         | $               0 | $581,488    
|Net sales-intersegment                            | 385                             | 0                | (385)             | 0           
|Depreciation and amortization                     | 5,043                           | 12,750           | 0                 | 17,793      
|Asset impairments and other non-recurring charges | 7,737                           | 75,159           | 0                 | 82,896      
|Operating income (loss)                           | 8,754                           | (82,728)         | (50)              | (74,024)    
|Interest expense, net                             | 6,219                           | 6,208            | 0                 | 12,427      
|Income (loss) before income taxes                 | 2,484                           | (88,935)         | 0                 | (86,451)    
|Capital expenditures                              | 4,108                           | 4,504            | 0                 | 8,612       
|Total assets                                      | 271,300                         | 112,040          | (59,646)          | 323,694     
|                                                  |                                 |                  |                   |             
|1999                                              |                                 |                  |                   |             
|Net sales-external                                | $342,388                        | $183,544         | $               0 | $ 525,932   
|Net sales-intersegment                            | 4,850                           | 0                | (4,850)           | 0           
|Depreciation and amortization                     | 3,853                           | 11,647           | 0                 | 15,500      
|Operating income                                  | 14,867                          | 430              | (424)             | 14,873      
|Interest expense, net                             | 4,889                           | 5,506            | 0                 | 10,395      
|Income (loss) before income taxes                 | 9,553                           | (5,075)          | 0                 | 4,478       
|Capital expenditures                              | 7,170                           | 11,828           | 0                 | 18,998      
|Total assets                                      | 257,959                         | 187,084          | (52,563)          | 392,480     
|                                                  |                                 |                  |                   |             
|1998                                              |                                 |                  |                   |             
|Net sales-external                                | $282,241                        | $114,972         | $               0 | $397,213    
|Net sales-intersegment                            | 2,398                           | 0                | (2,398)           | 0           
|Depreciation and amortization                     | 3,495                           | 6,752            | 0                 | 10,247      
|Operating income                                  | 19,163                          | 5,167            | (90)              | 24,240      
|Interest expense, net                             | 933                             | 2,456            | 0                 | 3,389       
|Income before income taxes                        | 16,317                          | 4,534            | 0                 | 20,851      
|Capital expenditures                              | 5,851                           | 20,664           | 0                 | 26,515      
|Total assets                                      | 223,647                         | 146,996          | (40,913)          | 329,730     
|                                                  |                                 |                  |                   |             



Total net sales to foreign countries were not significant in 2000, 1999, and 1998. Total assets located in foreign countries were not significant at April 30, 2000, 1999, and 1998.



15.  QUARTERLY FINANCIAL INFORMATION (UNAUDITED)

The following is a summary of the unaudited quarterly financial information for the years ended April 30, 2000 and 1999 (in thousands, except per share data):



|                           | Net  Sales | Operating   Income(Loss) |     | Net  
Income
 (Loss) |     | Basic  
Net   
Income 
(Loss) Per Share |  | Diluted  
Net    
Income  
(Loss) Per  Share | 
|-------------------------- | ---------- | ------------------------ | --- | -------------------- | --- | --------------------------------------- |  | -------------------------------------------- | 
|Year ended April 30, 2000: |            |                          |     |                      |     |                                         |  |                                              | 
|First quarter              | $134,336   | $   5,194                |     | $   1,444            |     | $  0.03                                 |  | $  0.03                                      | 
|Second quarter             | 148,738    | 749                      | (b) | (1,151)              | (b) | (0.02)                                  |  | (0.02)                                       | 
|Third quarter              | 146,165    | 2,212                    | (a) | (904)                | (a) | (0.02)                                  |  | (0.02)                                       | 
|Fourth quarter             | 152,249    | (82,179)                 | (c) | (72,532)             | (c) | (1.56)                                  |  | (1.56)                                       | 
|Total                      | $581,488   | $(74,024)                |     | $ (73,143)           |     | $(1.57)                                 |  | $(1.57)                                      | 
|                           | ======     | =====                    |     | =====                |     | ====                                    |  | =====                                        | 
|                           |            |                          |     |                      |     |                                         |  |                                              | 
|Year ended April 30, 1999: |            |                          |     |                      |     |                                         |  |                                              | 
|First quarter              | $117,754   | $ 6,684                  |     | $2,684               |     | $0.06                                   |  | $0.06                                        | 
|Second quarter             | 134,055    | 7,265                    |     | 3,079                |     | 0.07                                    |  | 0.07                                         | 
|Third quarter              | 132,629    | 4,443                    |     | 931                  |     | 0.02                                    |  | 0.02                                         | 
|Fourth quarter             | 141,494    | (3,519)                  |     | (4,488)              |     | (0.10)                                  |  | (0.10)                                       | 
|Total                      | $525,932   | $14,873                  |     | $2,206               |     | $0.05                                   |  | $0.05                                        | 
|                           | ======     | =====                    |     | =====                |     | ====                                    |  | =====                                        | 





|(a) | In connection with its annual physical inventory counts at April 30, 2000, the Company identified certain adjustments that it deemed necessary to more accurately state its previously reported results of
operations for the third quarter of fiscal 2000. The results for the third quarter reported above reflect a reduction in operating and net income of $2,669,000 and $1,669,000, respectively, from amounts previously reported by the Company
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|(b) | The fiscal 2000 second quarter results reflect a non-recurring charge of approximately $6,041,000 related to the rationalization of operations in the Company's towing services segment (see Note 4).                                                                                                                                                                                                                                                   
|(c) | The fiscal 2000 fourth quarter results reflect asset impairments and other non-recurring charges totaling $76,855,000 (see Note 4).                                                                                                                                                                                                                                                                                                                     



<PAGE>

REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS
AS TO SCHEDULE II - 
VALUATION AND QUALIFYING ACCOUNTS

To Miller Industries, Inc.:

We have audited in accordance with generally accepted auditing standards, the consolidated financial statements of Miller Industries, Inc. and subsidiaries included in this Form 10-K and have issued our report thereon dated July 26, 2000. Our audit
was made for the purpose of forming an opinion on the basic financial statements taken as a whole. The schedule listed in the index 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 financial statements. This schedule has been subjected to the auditing procedures applied in the audit of the basic 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 financial statements taken as a whole.



/s/ ARTHUR ANDERSEN LLP

Chattanooga, Tennessee
July 26, 2000



<PAGE>

MILLER INDUSTRIES, INC. AND SUBSIDIARIES

SCHEDULE II - VALUATION AND QUALIFYING ACCOUNTS







|                                                                                                   | Balance at
Beginning
of Period | Charged
to
Expenses | Charged
to
Other | Accounts
Written
Off | Balance at
End of
Period
|-------------------------------------------------------------------------------------------------- | ------------------------------ | ------------------- | ---------------- | -------------------- | ------------------------
|                                                                                                   | (In Thousands)                
|Year ended April 30, 1998:
   Deduction from asset accounts:
      Allowance for doubtful accounts | $1,774                         | 214                 | 1,082(a)         | (953)                | $2,117                  
|                                                                                                   |                                |                     |                  |                      |                         
|Year ended April 30, 1999:
   Deduction from asset accounts:
      Allowance for doubtful accounts | $2,117                         | 2,123               | 175(a)           | (713)                | $3,702                  
|                                                                                                   |                                |                     |                  |                      |                         
|Year ended April 30, 2000:
   Deduction from asset accounts:
      Allowance for doubtful accounts | $3,702                         | 4,956               | 59(a)            | (2,208)              | $6,509                  





|(a) | The other addition to the allowance for doubtful accounts results from the acquisitions in fiscal 1998, 1999, and 2000 which were accounted for under the purchase method of accounting
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

.

<PAGE>

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Registrant has duly caused this Report to be signed on its behalf by the undersigned, thereunto duly
authorized, on the 31st day of July, 2000.







|MILLER INDUSTRIES, INC.             
|------------------------------------
|                                    
|                                    
|By:/s/ Jeffrey I. Bagley            
|Jeffrey I. Badgley, President,      
|Chief Executive Officer and Director
|                                    



Know all men by these presents, that each person whose signature appears below constitutes and appoints Jeffrey I. Badgley as attorney-in-fact, with power of
substitution, for him in any and all capacities, to sign any amendments to this Report on Form 10-K, and to file the same, with exhibits thereto, and other documents in connection therewith, with the Securities and Exchange Commission, hereby ratifying
and confirming all that said attorney-in-fact may do or cause to be done by virtue hereof.

Pursuant to the requirements of the Securities Exchange Act of 1934, this Report has been signed below by the following persons on behalf of the Registrant in the capacities
indicated on the 31st day of July, 2000.

|Signature                                              | Title                                                                                             
|------------------------------------------------------ | --------------------------------------------------------------------------------------------------
|/s/William G. Miller
William G. Miller                 | Chairman of the Board of Directors                                                                
|/s/ Jeffrey I. Badgley
Jeffrey I. Badgley              | President, Chief Executive Officer and Director                                                   
|/s/ J. Vince Mish
J. Vincent Mish                      | Vice President, Treasurer and Chief Financial Officer (Principal Financial and Accounting Officer)
|/s/ A. Russell Chandlier, III
A. Russell Chandler, III | Director                                                                                          
|/s/ Paul E. Drack
Paul E. Drack                        | Director                                                                                          
|/s/ Richard H. Roberts
Richard H. Roberts              | Director                                                                                          





<PAGE>

EXHIBIT INDEX





|Exhibit | Description                               
|------- | ------------------------------------------
|        |                                           
|23      | Consent of Arthur Andersen LLP            
|27      | Financial Data Schedule (for SEC use only)