# UNITED STATES SECURITIES AND
EXCHANGE COMMISSION Washington, D.C. 20549

# FORM 10-Q

(Mark One)

xx  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

# For the quarterly
period ended            March
31, 2004

Or

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

Commission File Number
1-448

# Mestek, Inc.

(Exact name of
registrant as specified in its charter)

|                                                               |                                     
|-------------------------------------------------------------- | ------------------------------------
|Pennsylvania                                                   | 25-0661650                          
|(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.)
|260 North Elm Street, Westfield, MA                            | 01085                               
|(Address of principal executive offices)                       | (Zip Code)                          

# 413-568-9571

Registrants
telephone number, including area code

None

(Former name, former
address and former fiscal year, if changed since last report)



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  xx           No

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

The
number of shares of the registrants common stock issued and outstanding as of April
1, 2004 was 8,721,603.

Indicate
by check mark whether the registrant has filed all documents and reports required to be
filed by Sections 12, 13 or 15(d) of the Securities Exchange Act of 1934 subsequent to the
distribution of securities under a plan confirmed by a court.

---

# MESTEK, INC.

# QUARTERLY REPORT ON
FORM 10-Q FOR THE THREE MONTHS
ENDED MARCH 31, 2004

# INDEX

|PART I - FINANCIAL INFORMATION
Item 1 - Financial Statements         | Page No.
|-------------------------------------------------------------------- | --------
|Condensed consolidated balance sheets at March 31, 2004 (unaudited)  |         
|and December 31, 2003 (audited)                                      | 3-4     
|Condensed consolidated statements of operations for the three       
|months ended March 31, 2004 and 2003 (unaudited)                     | 5       
|Condensed consolidated statements of cash flows for the three       
|months ended March 31, 2004 and 2003 (unaudited)                     | 6       
|Condensed consolidated statement of changes in shareholders' equity 
|for the period from January 1, 2003 (audited)                       
|through March 31, 2004 (unaudited)                                   | 7       
|Notes to the Condensed Consolidated Financial Statements (unaudited) | 8-29    
|Item 2- Management's Discussion and Analysis of Financial Condition 
|and Results of Operations                                            | 30-47   
|Item 3 - Quantitative and Qualitative Information About Market Risks | 48      
|Item 4 - Controls and Procedures                                     | 48-49   
|PART II - OTHER INFORMATION                                         
|Item 1. Legal Proceedings                                            | 49      
|Item 6. Exhibits and Reports on Form 8-K                             | 49      
|Schedule of Computation of Per Share Earnings                        | 55      
|SIGNATURE                                                            | 50      

In
the opinion of management, the information contained herein reflects all adjustment
necessary to make the results of operations for the interim periods a fair statement of
such operations.  All such adjustments are of a normal recurring nature.

---



PART
I - FINANCIAL INFORMATION

Item
1 - Financial Statements

# 

# MESTEK, INC.
                                       CONDENSED CONSOLIDATED BALANCE SHEETS

|                                          | March 31,
2004
(Unaudited) | Dec. 31,
2003
(Audited)
|----------------------------------------- | -------------------------- | -----------------------
|ASSETS                                    | (dollars in thousands)     |                        
|Current Assets                           
|Cash and Cash Equivalents                 | $    5,385                 | $  10,273              
|Accounts Receivable - less allowances of,
|$3,680 and $3,387 respectively            | 53,107                     | 54,285                 
|Inventories                               | 58,732                     | 55,194                 
|Deferred Tax Asset                        | 21,886                     | 21,916                 
|Other Current Assets                      | 10,756                     | 10,812                 
|Total Current Assets                      | 149,866                    | 152,480                
|Property and Equipment - net              | 59,792                     | 62,034                 
|Property Held for Sale                    | 2,970                      | 1,667                  
|Other Assets and Deferred Charges - net   | 9,653                      | 9,882                  
|Goodwill                                  | 20,563                     | 20,607                 
|Total Assets                              | $242,844                   | $246,670               

See the Notes to Condensed
Consolidated Financial Statements.

Continued
on next page

---

# MESTEK, INC. CONDENSED CONSOLIDATED
BALANCE SHEETS (continued)

|                                                     | March 31,
2004
(Unaudited) | Dec. 31,
2003
(Audited)
|---------------------------------------------------- | -------------------------- | -----------------------
|
|LIABILITIES AND SHAREHOLDERS' EQUITY                 |                            |                        
|Current Liabilities                                 
|Short Term Notes Payable                             | $   21,950                 | $   17,467             
|Current Portion of Long-Term Debt                    | 543                        | 596                    
|Accounts Payable                                     | 17,603                     | 18,273                 
|Accrued Compensation                                 | 6,112                      | 8,377                  
|Accrued Commissions                                  | 1,649                      | 2,433                  
|Reserve for Equity Investment Losses                 | 6,000                      | 6,000                  
|Customer Deposits                                    | 6,920                      | 9,586                  
|Accrued Employee Benefits                            | 9,067                      | 8,798                  
|Liabilities Subject to Compromise                    | 56,795                     | 57,359                 
|Other Accrued Liabilities                            | 14,824                     | 15,544                 
|Total Current Liabilities                            | 141,463                    | 144,433                
|Long-Term Debt                                       | 4,301                      | 4,386                  
|Pension Obligations                                  | 967                        | 967                    
|Other Liabilities                                    | 66                         | 256                    
|Total Liabilities                                    | 146,797                    | 150,042                
|Minority Interests                                   | 1,091                      | 1,155                  
|Shareholders' Equity                                
|Common Stock - no par, stated value $0.05 per share,
|9,610,135 shares issued                              | 479                        | 479                    
|Paid in Capital                                      | 15,434                     | 15,434                 
|Retained Earnings                                    | 90,304                     | 90,631                 
|Treasury Shares, at cost, (888,532 common shares)    | (10,101)                   | (10,101)               
|Other Comprehensive Loss                             | (1,160)                    | (970)                  
|Total Shareholders' Equity                           | 94,956                     | 95,473                 
|Total Liabilities, and Shareholders' Equity          | $ 242,844                  | $ 246,670              

See the Notes to Condensed
Consolidated Financial Statements.

---

# MESTEK, INC. CONDENSED CONSOLIDATED
STATEMENTS OF OPERATIONS (unaudited)

|                                             | Three Months Ended
March 31, |           
|-------------------------------------------- | ---------------------------- | ----------
|
|
|Net Sales                                    | $ 93,603                     | $ 86,156  
|Cost of Goods Sold                           | 66,344                       | 61,182    
|Gross Profit                                 | 27,259                       | 24,974    
|Selling Expense                              | 13,577                       | 12,501    
|General and Administrative Expense           | 5,763                        | 5,837     
|Engineering Expense                          | 4,439                        | 3,710     
|Environmental Litigation/Remediation         | 219                          | 1,213     
|Plant Shutdown                               | 336                          | ---       
|Operating Profit before Reorganization Items | 2,925                        | 1,713     
|Subsidiary Bankruptcy Professional Fees      | 3,442                        | ---       
|Operating (Loss) Profit                      | (517)                        | 1,713     
|Interest Income (Expense) net                | (134)                        | (118)     
|Other Income (Expense), net                  | 237                          | (101)     
|Loss Before Income Taxes                     | (414)                        | 1,494     
|Income Tax Provision (Benefit)               | (87)                         | 652       
|Net (Loss) Income                            | ($ 327)                      | $      842
|Basic (Loss) Earnings per Common Share:     
|Net (Loss) Income                            | ($ 0.04)                     | $ 0.10    
|Basic Weighted Average Shares Outstanding    | 8,722                        | 8,722     
|Diluted (Loss) Earnings Per Common Share    
|Net (Loss) Income                            | ($ 0.04)                     | $ 0.10    
|Diluted Weighted Average Shares Outstanding  | 8,722                        | 8,742     

See the Notes to Condensed
Consolidated Financial Statements.

---

# MESTEK, INC.CONDENSED CONSOLIDATED
STATEMENTS OF CASH FLOWS (Unaudited)

|                                                    | Three Months Ended
March 31, |        
|--------------------------------------------------- | ---------------------------- | -------
|
|
|Cash Flows from Operating Activities:               |                              |        
|Net (Loss) Income                                   | (327)                        | 842    
|Adjustments to Reconcile Net Income to             
|Net Cash Provided by Operating Activities:         
|Depreciation and Amortization                       | 1,860                        | 2,277  
|Provision for Losses on Accounts                   
|Receivable, net of write-offs and recoveries        | 293                          | 222    
|Changes in assets and liabilities net of           
|effects of acquisitions and dispositions:          
|Accounts Receivable                                 | 885                          | 4,842  
|Inventory                                           | (3,538)                      | (2,858)
|Accounts Payable                                    | (670)                        | 1,582  
|Accrued Expenses                                    | (2,780)                      | (3,810)
|Other Liabilities                                   | (4,294)                      | (2,216)
|Other Assets                                        | 311                          | 441    
|Net Cash (Used In) Provided by Operating Activities | (8,260)                      | 1,322  
|Cash Flows from Investing Activities:              
|Capital Expenditures                                | (873)                        | (2,490)
|Net Cash (Used in) Investing Activities             | (873)                        | (2,490)
|Cash Flows from Financing Activities:              
|Net Borrowings (Payments) Under                    
|Revolving Credit Agreement                          | 4,483                        | (763)  
|Principal Payments Under Long                      
|Term Debt Obligations                               | (138)                        | (81)   
|(Decrease) Increase in Minority Interest            | (64)                         | 12     
|Net Cash Provided by (Used In) Financing Activities | 4,281                        | (832)  
|Net Decrease in Cash and Cash Equivalents           | (4,852)                      | (2,000)
|Translation effect on cash                          | (36)                         | 310    
|Cash and Cash Equivalents - Beginning of Period     | 10,273                       | 2,675  
|Cash and Cash Equivalents - End of Period           | $ 5,385                      | $ 985  
|                                                   

See the Notes to Condensed
Consolidated Financial Statements.

---

# MESTEK, INC. CONDENSED CONSOLIDATED
STATEMENT OF CHANGES IN
SHAREHOLDERS EQUITY

# For the period January
1, 2003 through March 31, 2004

# (dollars in thousands)

|                                     | Common
Stock | Paid In
Capital | Retained
Earnings | Treasury
Shares | Accumulated
Other
Comprehensive
Loss | Total     
|------------------------------------ | ------------ | --------------- | ----------------- | --------------- | ------------------------------------ | ----------
|
|
|Balance -January 1, 2003             | 479          | 15,434          | 133,796           | (10,101)        | (1,894)                              | 137,714   
|Net Loss                             |              |                 | (43,165)          |                 |                                      | (43,165)  
|Additional Minimum Liability        
|Defined Benefit Plan--Net of Tax     |              |                 |                   |                 | (247)                                | (247)     
|Cumulative Translation Adjustment    |              |                 |                   |                 | 1,171                                | 1,171     
|Net Comprehensive (Loss)             |              |                 |                   |                 |                                      | (42,241)  
|Balance - December 31, 2003          | $479         | $15,434         | $   90,631        | ($ 10,101)      | ($    970)                           | $   95,473
|Net Profit/Loss                      |              |                 | (327)             |                 |                                      | (327)     
|Unrealized Loss on Derivatives      
|Contract (net of relatedtax benefit) |              |                 |                   |                 | (154)                                | (154)     
|Cumulative Translation Adjustment    |              |                 |                   |                 | (36)                                 | (36)      
|Balance - March 31, 2004 (unaudited) | $479         | $15,434         | $90,304           | ($ 10,101)      | ($ 1,160)                            | $94,956   

See the Notes to
Condensed Consolidated Financial Statements

---

# MESTEK, INC.

# NOTES TO THE CONDENSED
CONSOLIDATED FINANCIAL STATEMENTS

# (Unaudited)

# Note 1 
Significant Accounting Policies

# Basis of Presentation

The
Condensed Consolidated Financial Statements include the accounts of Mestek, Inc.
(Mestek) and its majority owned subsidiaries (collectively the
Company). The financial statements as reported in Form 10-Q reflect all
adjustments, including those of a normal recurring nature, which are, in the opinion of
management, necessary for a fair statement of results for the three month periods ended
March 31, 2004 and 2003.

These
financial statements should be read in conjunction with the Annual Report on Form 10-K and
in particular the audited financial statements for the fiscal year ended December 31,
2003. Accordingly, Note disclosures that would substantially duplicate the disclosures
contained in the latest audited financial statements have been omitted from this filing.

# Earnings per Common Share

Basic
earnings per share have been computed using the weighted average number of common shares
outstanding. Common stock options are considered in the computation of diluted earnings
per share, except when such effect would be antidilutive.

The
Company has elected to account for stock based compensation, effective with fiscal 2003,
in accordance with Statement of Financial Accounting Standards (FAS) No. 148,
under the fair value method. The Company has further elected to account for
the change in accounting principle under the Prospective Method as described
in amended paragraph 52b of FAS No. 123. The Company made no option grants, modifications
of option grants, or settlement of option grants in either the three-month period ended
March 31, 2004 or the three-month period ended March 31, 2003 and, accordingly, the change
to the fair value method had no effect in either period on Net Income, Basic Earnings Per
Share or Diluted Earnings Per Share. Under the Prospective Method any future
option grants will affect Net Income, Basic Earnings Per Share and Diluted Earnings Per
Share.

With
respect to stock-based compensation granted prior to fiscal 2003, the Company follows
the provisions of Statement of Financial Accounting Standards No. 123, Accounting for
Stock-Based Compensation, (FAS No. 123). As permitted by the statement, the
Company has chosen to continue to account for stock-based compensations using the
intrinsic value method as prescribed by Accounting Principles Board (APB)
Opinion No. 25. Accordingly, no compensation expense has been recognized for its
stock-based compensation plan.

Had
the fair value method of accounting been applied to the Companys stock
option plan, with compensation cost for the Plan determined on the basis of the fair value
of the options at the grant date, the Companys net income and earnings per share
would have been as follows:

`Three Months Ended
                                                                  March 31
                                                              2004          2003
                                                   (dollars in thousands, except
                                                      earnings per common share)

Net (loss) income - as reported                              ($327)         $842
Compensation expense                                            18            18
Net (loss) income - pro forma                                ($345)         $824

Basic and diluted (Loss) income per share - as reported     ($0.04)        $0.10
Compensation expense                                          ---           0.01
Basic and diluted (Loss) income per share - - pro forma     ($0.04)        $0.09`

# Income Taxes

Deferred
tax assets and liabilities are recognized for the future tax consequences attributable to
differences between the financial statement carrying amounts of existing assets and
liabilities and their respective tax bases. Deferred tax assets and liabilities are
measured using enacted tax rates expected to apply to taxable income in the years in which
those temporary differences are expected to be recovered or settled. The effect on
deferred tax assets and liabilities of a change in tax rates is recognized in income in
the period that includes the enactment date. Cash paid for income taxes was $470,000 and
$216,000 during the three-month periods ended March 31, 2004 and 2003, respectively.

# Other Comprehensive
(Loss) Income

For
the three-month period ended March 31, 2004, and 2003, respectively, the components of
other comprehensive (loss) income consisted of foreign currency translation adjustments,
and, in the 2004 period, a liability related to a hedge transaction interest
rate swap entered into in February of 2004, as more fully explained in Note 3 to these
Condensed Consolidated Financial Statements. Comprehensive (loss) income was ($517,000)
and $1,152,000 for the three months ended March 31, 2004 and 2003, respectively.

# Reclassification

Reclassifications
are made periodically to previously issued financial statements to conform to the current
year presentation.

# New Accounting
Pronouncements

In
July 2002, the Financial Accounting Standards Board (FASB) issued FAS No. 146,
Accounting for Costs Associated with Exit or Disposal Activities, which relates to
accounting for plant shutdowns, restructuring and other such costs. FAS No. 146 is based
on the fundamental principle that a liability for a cost associated with an exit or
disposal activity should be recorded when it (1) is incurred, that is, when it meets the
definition of a liability in FASB Concepts Statement No. 6, Elements of Financial
Statements, and (2) can be measured at fair value. The principal reason for issuing FAS
No. 146 is the FASBs belief that some liabilities for costs associated with exit or
disposal activities that entities record under current accounting pronouncements, in
particular Emerging Issues Task Force (EITF) Issue 94-3, do not meet the
definition of a liability. FAS No. 146 nullifies EITF Issue 94-3; thus, it will have a
significant effect on practice because commitment to an exit or disposal plan no longer
will be a sufficient basis for recording a liability for costs related to those
activities. FAS No. 146 is effective for exit and disposal activities initiated after
December 31, 2002. The Company announced the shutdown of two manufacturing facilities in
April 2003, as more fully described in Note 6, and is accounting for the related costs,
including costs incurred in the three month period ended March 31, 2004 in accordance with
FAS No. 146.

In
January 2003, FASB issued FASB Interpretation No. 46, Consolidation of Variable
Interest Entities(FIN 46). FIN 46 requires a variable interest entity to
be consolidated by a company if that company is subject to a majority of the risk of loss
from the variable interest entitys activities or entitled to receive a majority of
the entitys residual returns, or both. FIN 46 also requires disclosures about
variable interest entities that a company is not required to consolidate, but in which it
has a significant variable interest. The consolidation requirements of FIN 46 apply
immediately to variable interest entities created after January 31, 2003. The Company has
concluded that its investment in CareCentric, Inc. (CareCentric), which is
described in more detail in Note 6 to the Companys 2003 financial statements, is not
subject to consolidation under the requirements of FIN 46.

Except
as disclosed in Note 6 of the Companys Annual Report on Form 10-K for the period
ended December 31, 2003, the Companys various investments in CareCentric have been
substantially written off in prior years, and all contingent obligations have been fully
reserved for, as reflected in the Companys 2001, 2002, and 2003 and interim 2004
financial statements. Accordingly, there are no potential future investment losses or
other loss contingencies associated with the Companys various investments in
CareCentric.

In
December 2003, FASB issued FAS No. 132R, Employers Disclosures about Pensions and
other Post-retirement Benefits. This Statement revises employers disclosures
about pension plans and other postretirement benefit plans. It does not change the
measurement or recognition of those plans required by FAS No. 87, Employers
Accounting for Pensions, FAS No. 88, Employers Accounting for Settlements and
Curtailments of Defined Benefit Pension Plans and for Termination Benefits, and FAS
No. 106, Employers Accounting for Postretirement Benefits Other Than
Pensions. This Statement retains the disclosure requirements contained in FAS No. 132,
Employers Disclosures about Pensions and Other Postretirement Benefits, which
it replaces. It requires additional disclosures to those in the original FAS No. 132 about
the assets, obligations, cash flows, and net periodic benefit cost of defined benefit
pension plans and other defined benefit postretirement plans. The Company has adopted the
disclosure provisions of FAS No. 132R. The adoption of this pronouncement did not have a
material effect on the Companys financial position, results of operations or cash
flows.

In
December 2003, the United States Securities and Exchange Commission (SEC)
issued Staff Accounting Bulletin (SAB) No. 104, Revenue Recognition, which
codifies, revises and rescinds certain sections of SAB No. 101, Revenue
Recognition, in order to make this interpretive guidance consistent with current
authoritative accounting and auditing guidance and SEC rules and regulations. The changes
noted in SAB 104 did not have a material effect on the Companys financial position,
results of operations and cash flows.

# Note 2  Inventories

`March 31,     December 31,
                                                       2004            2003
                                                    (unaudited)      (audited)
                                                       (dollars in thousands)

    Finished Goods                                   $15,006         $13,866
    Work-in-progress                                  18,026          18,064
    Raw materials                                     33,703          31,269
                                                      66,735          63,199
    Less provision for LIFO method of valuation       (8,003)         (8,005)
                                                     $58,732         $55,194`

# Note 3  Debt

`March 31,     December 31,
                                                       2004            2003
                                                    (unaudited)      (audited)
                                                       (dollars in thousands)

    Revolving Loan Agreement                          $21,950        $ 17,467
    Notes Payable                                         189             211
    Industrial Development Bond                       $ 4,655        $  4,771

    Total Debt                                         26,794          22,449
      Less Current Maturities                         (22,493)        (18,063)
      Long Term Debt                                  $ 4,301        $  4,386`

Revolving
Loan Agreement  The Company has a Revolving Loan Agreement and Letter of Credit
Facility (the Agreement) with Fleet National Bank. The Agreement has been
amended and extended through July 30, 2004. The Company presently is in negotiations
relative to the renewal of the facility. The Agreements terms are substantially
unchanged from those described in Note 8 to the Companys 2003 consolidated financial
statements. The Agreement, as amended, provides $50 million of unsecured revolving credit
including $10 million of standby letter of credit capacity. Borrowings under the
Agreement bear interest at a floating rate based on the banks prime rate less one
and three quarters percent (1.75%) or, at the discretion of the borrower, LIBOR plus a
quoted market factor or, alternatively, in lieu of the prime based rate, a rate based on
the overnight Federal Funds Rate. The Agreement contains financial covenants, which
require that the Company maintain ratios, relating to interest coverage and leverage. As a
result of the Environmental Litigation and Remediation Reserve, and the related subsidiary
bankruptcy, as more fully described in Notes 7 and 8 to the Condensed Consolidated
Financial Statements, the Company was in technical violation of the aforementioned
financial covenants as of December 31, 2003 and March 31, 2004. Fleet Bank waived this violation
 as of December 31, 2003 and the Company is expecting that it will receive
a waiver of the violation as of March 31, 2004. This Agreement also contains restrictions regarding the creation of
indebtedness, the occurrence of mergers or consolidations, the sale of subsidiary stock
and the payment of dividends in excess of 50 percent (50%) of net income. The Company has
outstanding at March 31, 2004, $6,878,000 in standby letters of credit issued principally
in connection with its commercial insurance programs.

Hedge
Transaction  On February 6, 2004, the Company entered into a single interest
rate swap transaction, to effectively fix the Companys 30 day-LIBOR-based, variable
rate interest obligations on a principal amount of $14,000,000 of debt at a rate of 2.87%
for three years.

The
Company entered into this swap transaction to manage interest cost and cash flows
associated with variable interest rates, primarily short-term changes in LIBOR, as changes
in cash flows of the interest rate swap offsets changes in the interest payments on the
covered portion of the Companys revolving credit facility, and based upon the
Companys belief that short term rates, currently at or near 40-year historic lows,
will be rising over the next three years.

The
Company is accounting for the interest rate swap under SFAS No. 133, Accounting for
Derivative Instruments and Hedging Activities as amended by SFAS No. 138,
Accounting for Certain Derivative instruments and Certain Hedging Activities. These
statements require that all derivatives be recognized as either assets or liabilities on
the balance sheet at fair value.

Changes
in the fair value of the swap, designated as a cash flow hedge, are reflected as a
component of Other Comprehensive Income (Loss) and reclassified into earnings (interest
expense) in the same period or periods during which the hedged transaction affects
earnings. The derivative instrument is carried at marked-to-market fair value
on the Consolidated Balance Sheet in the applicable line item Other Assets or
Other Liabilities.

In
connection with this interest rate swap transaction, the Company recorded an after-tax
charge of $154,000 in Other Comprehensive Income (Loss) as of March 31, 2004. The
Companys exposure to credit loss on its interest rate swap in the event of
nonperformance by the counterparties is believed to be remote as the Company effected this
swap through its principal bank, Fleet National Bank (now Bank of America), requiring that
the counterparty have a strong credit rating.

Notes
Payable  The Company has an unsecured uncommitted Demand Loan Facility with a
second commercial bank, JP Morgan Chase, in the amount of $15 million under which the
Company can borrow on a LIBOR basis. The facility has been renewed through June 30, 2004.
No balances were outstanding under the facility at March 31, 2004 or December 31, 2003.

Industrial
Development Bond  On April 19, 2002, the Companys subsidiary, Boyertown
Foundry Company, Inc. (BFC), borrowed $5,512,490 under a note issued through
the Berks County Industrial Development Authority in Berks County, PA in connection with a
project to upgrade BFCs foundry equipment in Boyertown, PA. The note bearing
interest at 4.93% per annum, matures on April 19, 2012, and is payable in equal monthly
payments of principal and interest over the term of the loan. The note is secured by a
Loan and Security Agreement under which the equipment purchased by BFC with the loan
proceeds is pledged as security for the note. The note is expected to be a Qualified
Small Issue Bond under Section 144 (a)(12) of the Internal Revenue Code, entitling
the holder to tax exempt treatment on the interest. In the event the note is found to be
not in compliance with Section 144 (a)(12), the interest rate on the note may increased.

On
April 16, 2004, the Companys second tier subsidiary, Exton Ranch, Inc. (Exton
Ranch), borrowed $3,720,000 from Sovereign Bank, secured by the manufacturing
facility owned by Exton Ranch and occupied by the Companys subsidiary, Omega Flex,
Inc. (Omega) in Exton, PA. The loan bears interest at a variable LIBOR rate
payable monthly in arrears. Principal under the loan is amortized over a 20-year period
with a ten-year maturity. The borrower also has the ability to prepay the loan during the
term thereof without penalty. The loan is secured by a first priority mortgage on the
property, and a collateral assignment of leases, and fixture filing. Exton Ranch is a
wholly-owned subsidiary of Omega, the primary tenant of the building, and Omega guaranteed
the payment and performance of the obligations of Exton Ranch under the various loan
agreements.

Cash
paid for interest was $154,000 and $174,000 during the three months ended March 31, 2004,
and 2003, respectively.

# Note 4  Segment
Information

# Description of the types
of products and services from which each reportable Segment derives its revenues:

The
Company has two reportable Segments: the manufacture of heating, ventilating and
air-conditioning equipment (HVAC) and the manufacture of metal handling and
metal forming machinery (Metal Forming).

The
Companys HVAC Segment manufactures and sells a variety of complementary residential,
commercial and industrial heating, cooling and air control and distribution products.
Collectively, the HVAC Segments products provide heating, cooling, ventilating, or
some combination thereof, for residential, commercial and/or industrial building
applications.

The
Metal Forming Segment, operating under the umbrella name Formtek, is comprised
of several subsidiaries and divisions, eight manufacturers of equipment used in the metal
forming industry (the uncoiling, straightening, leveling, feeding, forming, bending,
notching, stamping, cutting, stacking, bundling or moving of metal in the production of
metal products, such as steel sheets, office furniture, appliances, vehicles, buildings,
and building components, among many others) and an electrical design and distribution
business.

The
HVAC and Metal Forming Segments are described in greater detail in Note 14 to the
Companys 2003 Consolidated Financial Statements.

# Measurement of Segment
profit or loss and Segment assets:

The
Company evaluates performance and allocates resources based on profit or loss from
operations before interest expense and income taxes (Operating Profit), not including
non-operating gains and losses. The accounting policies of the reportable Segments are the
same as those described in the summary of significant accounting policies. Inter-Segment
sales and transfers are recorded at prices substantially equivalent to the Companys
cost; inter-Company profits on such inter-Segment sales or transfers are not material.

# Factors management used
to identify the enterprises reportable segments:

The factors
which identify the HVAC and Metal Forming Segments as reportable Segments are described in
detail in Note 14 to the Companys 2003 Consolidated Financial Statements.

Information
presented in the following tables relates to continuing operations only.

`Three months ended
March 31, 2004
       (dollars in thousands)
             (unaudited)                                        Metal            All
                                              HVAC             Forming          Other          Totals

Revenues from External Customers
                                             $69,526           $24,006           $71           $93,603
Segment Operating Profit (Loss)             $3,193 *         ($3,684) **        ($26)          ($517)`

* includes $336 in Plant Shutdown
expenses in accordance with FAS 146, as more fully described in Note 6.

** includes $219 in environmental litigation
and remediation expenses and $3,442 in subsidiary bankruptcy professional fees, as more
fully explained in Note 7.

`Three months ended
March 31, 2003
       (dollars in thousands)
             (unaudited)                                        Metal            All
                                              HVAC             Forming          Other          Totals

Revenues from External Customers             $70,101           $15,940          $115           $86,156

Segment Operating Profit (Loss)              $2,808            ($889) *        ($206)          $1,713`

# HVAC Segment Revenues by
HVAC Product Group:

`March 31
                                                                                      2004              2003
                                                                                      (dollars in thousands)
                                                                                            (unaudited)

Hydronic Products                                                                      $25,910        $ 25,888
Air Distribution and Cooling Products                                                   19,376          21,331
Gas and Industrial Products                                                             24,240          22,882
     Total Consolidated Revenues                                                       $69,526        $ 70,101`

# Note 5  Stock
Options and Employee Benefit Plans

On
March 20, 1996, the Company adopted a stock option plan, the Mestek, Inc. 1996 Stock
Option Plan, (Stock Option Plan), which provides for the granting of options
to purchase 500,000 shares of the Companys common stock. The Stock Option Plan
provides for the awarding of incentive and non-qualified stock options to certain
employees of the Company and other persons, including directors, for the purchase of the
Companys common stock at fair market value on the grant date. The Stock Option Plan
was approved by the Companys shareholders on May 22, 1996. Options granted under the
Stock Option Plan vest over a five-year period and expire at the end of ten years. Options
totaling 200,000 shares have been granted under the Stock Option Plan, none of which have
been exercised at March 31, 2004. No options were granted in the first quarter of 2004.

Effective
July 1, 1996, the Companys subsidiary, Omega Flex (Omega) adopted a
stock option plan (Omega Plan) which provides for the granting of both
Incentive and Non-Qualified Stock Options (as those terms are defined in the Internal
Revenue Code) of up to 200 shares of stock to certain employees of Omega for the purchase
of Omegas common stock at fair market value as of the date of grant. Options to
purchase an aggregate of 140 shares of the common stock of Omega, representing a 14%
equity share, were granted to two Omega executives effective July 1, 1996. The options
vest over a five-year period commencing May 1, 1999 and ending on May 1, 2003 and expire
on July 1, 2006. None of the options granted have been exercised. Through a separate
agreement, the option holders currently have a put right after exercise which allows them
to sell their option shares to Omega at a figure based upon book value and Omega currently
has a corresponding call option at a figure based upon book value. The Company has
reflected pre-tax charges to earnings in the three-month period ended March 31, 2004 and
2003 of $183,000 and $95,000, respectively, for the compensation value of the options
granted.

Defined
Benefit Plans

The
Companys second-tier subsidiary, Met-Coil, maintained, prior to its acquisition by
the Companys subsidiary, Formtek Inc. on June 3, 2000, several defined benefit
pension plans (the Met-Coil Plans) covering certain of its employees. The Met-Coil Plans
were frozen and merged prior to the acquisition, locking in
retirement benefits earned to that date and precluding any further benefits for future
service. Due to recent adverse investment performance and reduced expectations of future
investment earnings, the combined Met-Coil Plans administrator has determined that
the Accumulated Benefit Obligation, the present value of future pension obligations to
Met-Coil Plan participants, exceeds the fair market value of the Met-Coil Plans
assets as of December 31, 2003 and 2002. In accordance with the requirements of FAS 87,
Employers Accounting for Pensions, the Company has therefore recorded charges in
2003 and 2002 net of related tax benefit, to the Shareholders Equity section of the
consolidated Balance Sheet for the period ended December 31, 2003 of $205,000 and
$559,000, respectively, under the heading Additional Minimum Liability-Defined
Benefit Plan. There was no pension expense under this plan for the years ended
December 31, 2003, 2002, and 2001. For the quarter ending March 31, 2004, the Company
recorded pension expense of $15,662 for the Met-Coil Plans.

In
connection with the acquisition of the assets of Airtherm Manufacturing Company and
Airtherm Products, Inc. in 2000, the Company assumed certain obligations related to the
defined benefit plan maintained by Airtherm, the Airtherm LLC Retirement Income Plan,
prior to the acquisition date. The Airtherm LLC Retirement Income Plan was
frozen prior to acquisition in a manner similar to the Met-Coil Plans
described above. In accordance with the requirements of FAS 87, Employers Accounting
for Pensions, the Company recorded a charge in 2003, net of related tax benefit, to the
Shareholders Equity section of the Consolidated Balance Sheet for the period ended
December 31, 2003 of $42,000 relating to the Airtherm LLC Retirement Income Plan under the
heading Additional Minimum Liability-Defined Benefit Plan. Pension expense (benefit)
under the Airtherm LLC Retirement Income Plan was ($488) for the quarter ended March 31,
2004, $0 for the year ended December 31, 2003 and $164,000 for the year ended December 31,
2002.

The
Company uses a December 31, 2003 measurement date for the Airtherm LLC Retirement Income
Plan and September 30, 2003 for the Met-Coil Plan.

---

In
accordance with Statement of Financial Accounting Standards No. 132 (revised 2003),
Employers Disclosures about Pensions and Other Post-Retirement Benefits, the
following interim period information is provided:

# Components of Net
Periodic Benefit Cost:

`Met-Coil                       Airtherm
                                                                Three months ended             Three months ended
                                                           March 31, 2004                        March 31, 2004

       Service cost                                               $   ---                         $    ---
       Interest cost                                                  67,527                           51,342
       Expected Return on Plan Assets                                 65,921                           51,830
       Amortization of Unrecognized
         Transition (Asset) Obligation                                  (818)                          ---
       Amortization of net (gain) Loss                                14,874                           ---
       Other                                                          ---                              ---
       Net Periodic Benefit Cost                                     $15,662                            ($488)`

# Note 6  Plant
Shutdowns

In
April of 2003, the Company announced the closing of its Scranton, PA, (Anemostat
East) and Bishopville, SC, (King Company) manufacturing facilities. In
connection with these closings, Mestek, Inc. restructured and relocated manufacturing
operations of the Anemostat and King products to Wrens, GA; Florence, KY; Dallas, TX;
Carson, CA and Westfield, MA.

On
March 9, 2004, the Company announced plans to close its Milford, OH, (Air Clean
Damper) manufacturing operations. The Company sold the principal assets associated
with this business and the transaction closed on March 31, 2004. A nominal gain was
recorded in the three-month period ended March 31, 2004 and is reflected in Other Income
(Expense).

The
Company is accounting for the costs related to these exit and disposal
activities, employee severance and related costs of shutting down manufacturing
operations, in accordance with FAS 146, Accounting for Costs Associated with Exit or
Disposal Activities(FAS 146). In the three-month periods ended March 31,
2004 and 2003, the Company incurred $336,000 and $0, respectively, of such exit and
disposal costs which are classified separately in the accompanying financial
statements in accordance with FAS 146.

The
Scranton, PA and Milford, OH facilities are reflected in the accompanying Condensed
Consolidated Financial Statements under the heading Property Held for Sale.

---

# Note 7 
Commitments, Contingencies and Warranties

As
previously disclosed, the Company is obligated as a guarantor with respect to certain debt
of CareCentric, Inc. (formerly Simione Central Holdings, Inc.) to CareCentrics
primary commercial bank, Wainwright Bank & Trust Company, in the amount of $6 million
which amount was accrued as of December 31, 2001 and remains on the Companys balance
sheet as of March 31, 2004. The $6 million Wainwright credit line is secured by
substantially all of CareCentrics assets and expires May 31, 2004. The balance
outstanding under CareCentrics credit line with Wainwright Bank & Trust Company
as of March 31, 2004 was $1,725,000, down from $2,125,000 as of December 31, 2003.
CareCentric was taken private on September 4, 2003 and is no longer a publicly
traded company. The Companys investments in CareCentric were not materially affected
by that transaction.

The
Company is subject to numerous laws and regulations that govern the discharge and disposal
of materials into the environment. Except as described below, the Company is not aware, at
present, of any material administrative or judicial proceedings against the Company
arising under any federal, state or local environment protection laws or regulations
(Environmental Laws).

ENVIRONMENTAL DISCLOSURE

The
Company is subject to several legal actions and proceedings in which various monetary
claims are asserted. Management, after consultation with its corporate legal department
and outside counsel, does not anticipate that any ultimate liability arising out of all
such litigation and proceedings will have a material adverse effect on the financial
condition of the Company except as set forth below.

Bankruptcy and
Environmental Issues Involving Releases of Hazardous Materials

As
disclosed in previous filings, the Lockformer Company (Lockformer), a division
of the Companys second tier subsidiary, Met-Coil Systems Corporation
(Met-Coil), and Mestek directly (under various legal theories) are defendants
in various actions relating to the alleged release and presence of trichloroethylene
(TCE) contamination on and in the vicinity of Lockformers manufacturing
facility in Lisle, IL. On August 26, 2003, Met-Coil filed a voluntary petition for relief
under Chapter 11 of Title 11 of the United States Code (the Bankruptcy Code)
in the United States Bankruptcy Court for the District of Delaware (the Bankruptcy
Court) (Case No. 03-12676-MFW). Met-Coil remains in possession of its assets and
properties and continues to operate its businesses and manage its properties as a
debtor-in-possession pursuant to sections 1107(a) and 1108 of the Bankruptcy
Code.

As
disclosed in previous filings, a class of residents of approximately 1,400 homes south of
the Lockformer facility filed a class action complaint against Mestek and its subsidiary,
Met-Coil, (Mejdrech, et al. v. The Lockformer Company, et al., filed in the United
States District Court for the Northern District of Illinois, the Mejdrech Class
Action) alleging property damage by reason of contamination of soils, groundwater
and in some cases private drinking water wells. Mestek and Met-Coil have entered into a
letter agreement (the Letter Agreement), dated August 29, 2003, related to a
proposed settlement of the Mejdrech Class Action and a personal injury lawsuit entitled
Schreiber v. The Lockformer Company, et al.  Case No. 02C-6097 (U.S.D.C. for
N.D. Ill.) (the Schreiber Action). Under the Letter Agreement, the various
parties have agreed to the basic framework of a settlement to be set forth in a plan of
reorganization to be submitted by Met-Coil in its pending bankruptcy case, and the
treatment of the Mejdrech class and plaintiffs and the Schreiber Action plaintiff under
such a Plan, all subject to the conditions of the Letter Agreement. The time period of the
original standstill agreement in the Letter Agreement has expired, but no
party has terminated the Letter Agreement. The Letter Agreement may or may not be
finalized in the final reorganization Plan or ultimately approved by the Bankruptcy Court.

Concurrently
with the filing of the Chapter 11 petition on August 26, 2003, Met-Coil filed an adversary
proceeding seeking to stay a series of personal injury actions pending in the United
States District Court of Illinois related to the TCE release (the Illinois
Actions) against Met-Coil, Mestek, and Honeywell International, Inc.
(Honeywell). The Illinois Actions had been stayed against Met-Coil upon its
filing of its petition, and were subsequently stayed against the Company as well.

On
November 5, 2003, Mestek and Met-Coil jointly submitted a Plan of Reorganization of
Met-Coil to the Bankruptcy Court (the Plan), and currently an amended Plan and
Disclosure Statement is being prepared for submittal to the Bankruptcy Court. It is the
intention of Met-Coil to seek approval of the amended Plan, which is intended to be
submitted in the second quarter of 2004.

Both
the current Plan and the amended Plan, which Met-Coil and the Company intend to present,
propose to establish various classes of creditors and interests and contemplate the
funding of a capital contribution into Met-Coil by the winning plan sponsor in amounts
sufficient to provide for various distributions to certain of the classes of creditors and
interests. The Plan contemplates and it is expected that the amended Plan will provide for
the issuance of a channeling injunction by the Bankruptcy Court, whereby
future claims relating to personal injury allegedly from TCE contamination of soils, air
or groundwater asserted by persons who resided in a certain geographic area to the south
of the Lockformer facility (the Lockformer Area) would be
channeled to a trust fund to be established for such claims. In the event that
these other claims and potential claims cannot be dealt with in such a Plan in a manner
acceptable to Met-Coil, the Company, and the Bankruptcy Court, then the Plan as amended
may not be approved, in which event the proposed settlements may not proceed. Met-Coil is
undertaking to reach settlements with many of its environmental and other creditors in
addition to those tentative and conditional settlements evidenced by the Letter Agreement
described above, so as to monetize as many otherwise unliquidated claims as possible prior
to seeking acceptance of the Plan as amended.

Bankruptcy
law does not permit solicitation of acceptances of the Plan until the Bankruptcy Court
approves the applicable Disclosure Statement relating to the Plan as providing adequate
information of a kind, and in sufficient detail, as far as is reasonably practicable in
light of the nature and history of the debtor and the condition of the debtors books
and records, that would enable a hypothetical reasonable investor typical of the holder of
claims or interests of the relevant class to make an informed judgment about the Plan.
Accordingly, the disclosure contained in these consolidated financial statements is not
intended to be, nor should it be construed as, a solicitation for a vote on the Plan.
Met-Coil will emerge from Chapter 11 if and when the Plan receives the requisite
stakeholder approval and is confirmed by the Bankruptcy Court and is consummated.

The
other personal injury and property damage lawsuits, the Illinois Actions referenced above,
remain outstanding (including claims made by Honeywell for contribution and
indemnification by the Company and Met-Coil described below).

In
addition, as part of the various environmental litigation matters relating to the Company
and Met-Coil, Honeywell is seeking indemnification from the Company for losses, including
defense and liability costs, allegedly incurred or to be incurred in connection with the
lawsuits in which it has also been named as a party. Honeywell has asserted claims (the
Honeywell Claims) currently estimated at approximately $5,600,000 in an action
against the Company entitled Honeywell International, Inc. v. Mestek, Inc. and Formtek,
Inc.,Case No. 03-C-6823 (U.S.D.C., N.D. Ill.) originally filed in the Circuit Court
of Cook County, IL. The Company has removed the case to the Illinois Federal District
Court. Mestek, Formtek and Met-Coil commenced litigation against Honeywell in the
Bankruptcy Court substantially identical to that action pending before the Northern
District of Illinois. The Bankruptcy Court has entered an order and judgment that neither
Mestek nor Formtek are liable under the Indemnification Agreement. Honeywell has objected
to the entry of the order and judgment. The parties are engaged in settlement discussions
to attempt to resolve the dispute.

The
July 2003 jury verdict of compensatory and punitive damages in the amount of $2,368,000 in
another action, Devane, et. al v. The Lockformer Company, 18th Judicial
Circuit Court, DuPage County, IL (Devane), previously disclosed, has
been stayed as a result of the bankruptcy filing of Met-Coil.

The
Illinois Attorney General, in an action (the Attorney General Action)
disclosed in previous filings and brought in the Circuit Court of DuPage County, IL, on
behalf of the State of Illinois, the Illinois Environmental Protection Agency
(IEPA) and other governmental agencies, is seeking to have Met-Coil pay for
the cost of connecting approximately 175 households in the Mejdrech Class Action area
(discussed above) to public water supplies, and pay for the States response and
investigatory costs in this action and civil penalties. No specific monetary claim for
damages or relief is made in the pleadings in this action. Met-Coil is in negotiations
with the Illinois Attorney General on this matter. There is insufficient information
available to management at this time to provide an opinion as to the outcome of these
discussions. The Company has been providing bottled water to certain households still on
wells in the Mejdrech class area.

The
Plan currently contemplates, and it is expected that the amended Plan will provide, that
Met-Coil will continue to fund on-site and specified off-site remediation. The winning
plan sponsor may be required to guarantee some or all of the obligations of Met-Coil in
this regard.

The
Company increased its Environmental Litigation and Remediation Reserve during the three
months ended December 31, 2003 by $19,329,000 to a total at December 31, 2003 of
$50,800,000 as a result of settlement discussions as to amounts that may be required to
settle the various claims related to the Met-Coil bankruptcy, and complete environmental
remediation and ongoing monitoring. The reserve was reduced in the three-month period
ended March 31, 2004 to $50,236,000 as a result of ongoing remediation costs incurred at
the Lisle, IL site. Accordingly, the financial statements contained in this report reflect
such reserve included in the caption Liabilities Subject to Compromise. This
reserve has been established in accordance with Financial Accounting Standard Board
Statement No. 5 and Staff Accounting Bulletin No. 92. However, while this reserve
represents managements best estimate of these liabilities, there is no assurance
that it will be adequate, and as previously disclosed, the resolution of the claims
relating to the Lockformer site could have a material adverse effect on the Companys
results of operations and financial position. The proposed resolution described above,
including any additional amounts required to facilitate acceptance of an amended Plan in
the Met-Coil bankruptcy case to address matters outside the scope of the Letter
Agreement, could require the expenditure of funds beyond this reserve. In addition, there
can be no assurance that future claims for personal injury or property damage will not be
asserted by other plaintiffs against Met-Coil and Mestek with respect to the Lockformer
site and facility.

As
additional information and expert opinions become available to management, it may either
be able to revise its estimate of the range of exposure, with appropriate revision to
reserves taken, or continue to believe that no such better estimate is possible at the
time.

Met-Coil
has limited insurance coverage for defense costs and liability associated with these
environmental actions. To date approximately 40% of Met-Coils total out-of-pocket
costs associated with these litigations has been reimbursed by insurance carriers. This
figure does not include any amounts relating to the compensatory or punitive damages
awarded in the Devane case, which have not been paid as of the date of this filing
and certain aspects of which were on appeal at the time that the automatic stay occurred
as a result of Met-Coils filing of its bankruptcy petition on August 26, 2003 nor
does it include costs incurred by Met-Coil or Mestek relating to Met-Coils
bankruptcy proceeding. Many of Met-Coils insurance carriers have negotiated a
complete settlement with Met-Coil and are no longer liable for payment of either defense
costs or indemnification expense. Consistent with EITF 93-5, the Company has treated
insurance recoveries, whether of defense costs or in relation to indemnity obligations, on
a cash basis except where settlements that are not subject to further litigation have been
reached with insurance carriers as of quarter end or year end, in which cases receivables
have been appropriately accrued. Accordingly, while there is potential for substantial
additional recoveries from its remaining insurers, with each of whom it either has reached
a proposed settlement or continues in negotiations, no such recoveries have been included
in the accompanying financial statements.

Summary of Reserves

Met-Coil
is continuing remediation of the Lockformer facility in Lisle, IL, pursuant to a Work Plan
for the site (on-site remediation) approved by the Environmental Protection
Agency (EPA) and is awaiting approval of the remedial standards to be achieved
by such Work Plan from the IEPA. The IEPA has not agreed to any specific target level of
remediation. To date, substantial soil remediation has occurred in areas under and
adjacent to the Lisle facility through both soil vapor extraction and electric resistive
heating processes. Groundwater remediation remains to be accomplished and a work plan for
this is being prepared for submission to regulatory authorities. In the quarter ended
March 31, 2004, Met-Coil paid $564,000 in costs related to on-site remediation, and has a
remaining reserve of $7,068,000 for future remediation costs as of March 31, 2004. This
amount is included in the accompanying financial statements in the heading
Liabilities Subject to Compromise. In light of the remaining uncertainties
surrounding the effectiveness of the available remediation technologies and the future
potential changes in remedial objectives and standards, still further reserves may be
needed in the future with respect to the on-site remediation of the Lisle facility. The
complexity of aforementioned factors makes it impossible to further estimate any
additional costs.

The
Companys Environmental Litigation and Remediation Reserve of $50,236,000 at March
31, 2004 is comprised of the following:

`(dollars in thousands)

         The Letter Agreement described above                                                 $18,500
         The Devane Case                                                                        2,368
         Estimated future remediation costs                                                     7,068
         The Illinois Actions, The Honeywell Claims, The Attorney
              General Action, and all matters related to pending
              or future personal injury claims in the Lockformer area                          22,300
              Total                                                                           $50,236`

at this time and remain a contingency
pending the resolution of the issue of whether Met-Coil has liability for TCE
contamination beyond areas for which settlements have already been reached.

The
Company continues to be named in approximately 5 to 10 new product asbestos-related
lawsuits each month. In addition, the sheer number of asbestos claimants and the
historical course of the litigation process in this area is such that defense cost can be
come substantial when the number of cases begins to escalate into the hundreds. The
Company is concerned about the trend of cases brought in recent months notwithstanding the
historical record of dismissals or de minimus settlements. Almost all of these suits seek
to establish liability against the Company as successor to companies that may have
manufactured, sold or distributed asbestos-related products, and who are currently in
existence and defending thousands of asbestos related cases, or because the Company
currently sells and distributes boilers, an industry that has been historically associated
with asbestos-related products. The Company believes it has valid defenses to all of the
pending claims and vigorously contests that it is a successor to companies that may have
manufactured, sold or distributed any product containing asbestos materials. However, the
results of asbestos litigation have been unpredictable, and accordingly, an adverse
decision or adverse decisions in these cases, individually or in the aggregate, could
materially adversely affect the financial position and results of operation of the Company
and could expose the Company to substantial additional asbestos related litigation and the
defense costs thereof. The total requested damages of these cases are over $3 billion.
Thus far, however, the Company has had over 40 asbestos-related cases dismissed without
any payment and it settled approximately twenty-three asbestos-related cases for a de
minimis value.

In
addition to the Lisle, IL site, the Company has been named or contacted by state
authorities and/or the EPA regarding the Companys asserted liability or has
otherwise determined it may be required to expend funds for the remediation of certain
other sites described below.

In
High Point, NC, the Company has been named as a Potentially Responsible Party
(PRP) with regard to the clean up of groundwater contamination allegedly due to dumping at
a landfill. The Company believes that its activity at the site represented less than one
percent of all activity at the site. State authorities have received for review a report
on the Remedial Investigation of the site, including a supplemental Remedial Investigation
submitted in 2003, a base-line Risk Assessment and a Feasibility Study of the alternative
remedial options for treating groundwater contamination at or near the site. The North
Carolina Department of Environment and Natural Resources (DENR) has not issued its
remaining formal comments on these documents, nor has a final remedial alternative yet
been selected or approved. The Company continues to participate in a joint defense group
to help define and limit its liabilities and may be required to contribute to the
remediation of groundwater contamination. The PRPs anticipate proposing a remedy based
upon the use of phytoremediation and engineered wetlands.

The
Company (along with many other corporations) is involved in a PRP action for the
remediation of a site in Southington, CT, as a result of the EPAs preliminary
assignment of derivative responsibility for the presence of hazardous materials
attributable to two other corporations from whom the Company purchased assets after the
hazardous materials had been disposed of at the Southington site. The Company participated
as part of a joint defense group in a de minimis settlement with the EPA
concerning soil remediation at the Southington, CT site, while the issue of further
groundwater investigation at the site was postponed by the EPA in 1998, pending the soil
remediation. Currently, Monitored Natural Attenuation (MNA) and a landfill cap are being
evaluated as remedial alternatives for groundwater contamination at the site. The landfill
cap has been installed, but its effectiveness has not yet been determined. Likewise, more
study must be performed by the environmental consultant hired by the joint defense group
to support the evaluation of the potential for MNA to control future dissolved volatile
organic compound migration at this site.

The
Process Recovery Corporation (PRC) of which the Companys foundry subsidiary and its
predecessor corporation Eafco, Inc. were shareholders and customers for disposal of used
foundry sand, was notified in 2002 that it had exceeded certain fill parameters of its
permit. Since then PRC has ceased operations and expended almost all of its liquid assets.
The Pennsylvania Department of Environmental Protection (PADEP) contacted the customer
generators of PRC and demanded that they maintain the leachate collection system at the
landfill and execute a permitted closure of the landfill. While the Company does not
believe that any of the PRC customer generators or shareholders are responsible for
closure of the landfill, the Company has nevertheless joined a group of the majority of
PRC customers who have agreed voluntarily to fund operation of the PRC leachate collection
system on an interim basis. This group is also investigating alternative solutions to the
PADEPs concerns, such as sale or lease to a third party. The Company intends to
contest any liability that may be asserted against it to pay for closure of the PRC
landfill. But even if the Company should contribute to a closure voluntarily or through
some equitable court order, management believes that the cost to the Company for its share
of the closure plan, based on calculated tons deposited in the landfill and the current
estimate of the closure plan, should be in the range of $100,000 to $240,000.

A
Company subsidiary that has contracted to sell a facility in Scranton, PA has been
notified by the purchaser that a Phase II environmental site assessment reports the
presence of PCE in certain soil borings taken on the site of the facility in March 2004.
The impacted area of approximately 20,300 square feet will have to be treated to remove
the PCE contamination to the satisfaction of the PADEP. The cost of this treatment is not
quantifiable at this time, but the Company has pollution legal liability insurance with
policy limits of $10,000,000 covering this site, which management believes will limit the
Companys exposure to its $50,000 deductible, based on preliminary estimates that
remediation costs will not exceed the insurance policy limits.

The
Company continues to investigate all of these matters. Given the information presently
known, no estimation can be made of any liability which the Company may have with respect
to these matters. Based on the information presently available to it, the Company does not
believe that any of these last four described matters will be material to the
Companys financial position or results of operations.

Warranty Commitments

Products
sold by the Company are covered by various forms of limited warranty with terms and
conditions that vary depending upon the product. The limited warranty typically covers the
equipment, parts and labor (in very limited circumstances) necessary to satisfy the
warranty obligation for a period which is generally the earlier of 12 months from date of
installation or 18 months from date of shipment from the Company factory, although some
products or product components are warranted for periods ranging from eighteen months to
ten years. The Company estimates the costs that may be incurred under its warranty
obligations and records a liability in the amount of such costs at the time product
revenue is recognized. Factors that affect the Companys warranty liability include
the number of units sold, historical and anticipated rates of warranty claims, and
allowable costs per claim and recoveries from vendors. At least once a quarter the Company
assesses the adequacy of its recorded warranty liabilities and adjusts the amounts as
necessary. Costs to satisfy warranty claims are charged as incurred to the accrued
warranty liability.

---

Following
is a summary of changes in the Companys product warranty liability for the three
months ended March 31, 2004 and 2003.

`Three months ended
                                                                     March 31,
                                                            2004                      2003

Balance at beginning of period                           2,524,431                    2,662,194
Provision for warranty claims                              451,855                      473,382
Warranty claims incurred                                  (340,496)                    (254,982)
Balance at end of period                                 2,635,790                    2,880,594`

# Note 8  Subsidiary
Bankruptcy

As
a result of the ongoing environmental litigation described more fully in Note 7, on August
26, 2003, Met-Coil Systems Corporation (Met-Coil or, the Debtor),
a second-tier subsidiary of Company filed a voluntary petition for relief under Chapter 11
of title 11 of the United States Code (the Bankruptcy Code) in the United
States Bankruptcy Court for the District of Delaware (the Bankruptcy Court).
The Debtor remains in possession of its assets and properties, and continues to operate
its businesses and manage its properties as a debtor-in-possession pursuant to
sections 1107(a) and 1108 of the Bankruptcy Code.

Concurrently
with the filing of the Chapter 11 petition, on August 26, 2003, the Debtor was granted a
stay relative to a series of actions pending in the United States District
Court of Illinois (Illinois Actions) against the Debtor, Mestek, and Honeywell
International, Inc. (Honeywell). The Illinois Actions have been described in
previous filings in the Commitments and Contingencies Note, and in Note 7 above.

The
Bankruptcy Court has approved an $8,000,000 Debtor-in-Possession (DIP)
revolving credit facility under which the Company is providing post petition working
capital funding to Met-Coil. This credit facility has a first priority lien on the assets
of the Debtor, accrues interest at Prime plus 4%, and matures on June 30, 2004. The
Company intends to extend the DIP facility upon maturity unless Met-Coil is able to
identify a more attractive financing alternative. Advances under the DIP credit facility,
net of repayments, through March 31, 2004 have aggregated $2,094,000. Pretax losses
recorded by Met-Coil in 2003 are expected to generate income tax savings to Mestek of
approximately $4,334,000, which amount has been recorded on Met-Coils balance sheet
as a reduction of the DIP loan balance payable. As a result, Met-Coil reflects, on its
balance sheet, a net receivable from Mestek included in Other Current Assets of $2,240,000
as of March 31, 2004.

The
Company has received a waiver letter from Fleet National Bank (Fleet) whereby
Fleet has agreed to waive, through July 30, 2004, any existing Defaults or Events of
Default which may have occurred or currently exist under the Amended and Restated
Revolving Loans and Foreign Exchange Facilities Agreement between the Company and Fleet
dated July 15, 1997, as amended (the Loan Agreement) relating to
Met-Coils filing of the petition under Chapter 11 of the United States Bankruptcy
Code.

The
Debtor filed a Plan of Reorganization (the Plan) with the Bankruptcy Court on
November 5, 2003. In connection with the Plan, the Debtor and the Company are continuing
settlement negotiations with the various litigants described in Note 7, Commitments and
Contingencies, above.

The
Plan proposes to establish various classes of creditors and interests and contemplates the
funding of a capital contribution into Met-Coil by the winning Plan sponsor in amounts
sufficient to provide for various distributions to certain of the classes of creditors and
interests. Met-Coil is undertaking to reach settlements with many of its environmental and
other creditors in addition to those tentative and conditional settlements evidenced by a
Letter Agreement more fully described in Note 7 above, so as to monetize as many otherwise
un-liquidated claims as possible prior to seeking acceptance of the Plan. Subject to a
review of the commitments that may be required as a result of these settlements and other
distribution requirements to achieve confirmation of the Plan, Mestek intends to be active
in this process. In connection with this process it is the intention of Met-Coil to submit
an amended Plan to the Bankruptcy court in the second quarter of 2004.

As
Met-Coil has retained control of its operations as a DIP and as Mestek expects that the
Debtor will be successfully reorganized, Mestek has not deconsolidated the
operations of Met-Coil for accounting purposes. In accordance with generally accepted
accounting principles and the related technical literature, the Debtor has established
reserves related to the Met-Coil environmental litigation and environmental remediation
matters, as more fully described in Note 7. In accordance with SOP 90-7, certain of
Met-Coils pre-petition liabilities have been reclassified in the accompanying
Consolidated Financial Statements under the heading Liabilities Subject to Compromise. The
liabilities included in this category are:

`Accounts Payable                                                                     $  4,125,000
         Accrued Expenses                                                                     $  2,375,000
         Environmental Litigation and Remediation reserves                                     $50,236,000
         Commissions Payable                                                                $       59,000
         Total Consolidated Liabilities Subject to Compromise                                  $56,795,000
         Plus: Notes and Other Payables to Mestek and affiliates                              $  7,610,000
         Met-Coil Liabilities Subject to Compromise                                            $64,405,000`

during the three months ended March
31, 2004, representing ongoing remediation spending, bringing the total Environmental
Litigation and Remediation Reserve to $50,236,000 as of March 31, 2004. The Company as a
whole incurred $3,442,000 in legal and other professional fees costs in the three-months
ended March 31, 2004 relating to the administration of Met-Coils Bankruptcy which
are reported in the accompanying financial statements as Reorganization Items
under the heading Subsidiary Bankruptcy Professional Fees.

The
following unaudited Condensed Consolidated Financial Statements of Met-Coil Systems
Corporation (Debtor-in-Possession) are prepared on the same basis as the consolidated
financial statements of Mestek. Inc.

---

Note 8  continued

# MET-COIL SYSTEMS
CORPORATION DEBTOR-IN-POSSESSION CONDENSED BALANCE
SHEETS

|                                           | March 31,
2004 | December 31,
2003  *
|------------------------------------------ | -------------- | --------------------
|
|ASSETS                                     |                |                     
|Current Assets                            
|Cash                                       | $968           | $2,218              
|Accounts Receivable, net                   | 3,001          | 2,818               
|Inventories                                | 7,581          | 7,780               
|Deferred Tax Asset                         | 18,911         | 18,885              
|Other Current Assets                       | 4,908          | 4,158               
|Total Current Assets                       | 35,369         | 35,859              
|Property and Equipment - net               | 5,341          | 5,405               
|Other Assets and Deferred Charges          | 282            | 333                 
|Total Assets                               | $40,992        | $41,597             
|LIABILITIES AND SHAREHOLDERS' EQUITY      
|Current Liabilities                       
|Accounts Payable                           | 3,104          | 1,761               
|Notes Payable - Affiliates                 | 636            | ---                 
|Customer Deposits                          | 1,892          | 2,084               
|Liabilities Subject to Compromise          | 71,934         | 72,498              
|Other Accrued Liabilities                  | 1,711          | 2,473               
|Total Current Liabilities                  | 79,277         | 78,816              
|Other Liabilities                          | 799            | 799                 
|Total Liabilities                          | 80,076         | 79,615              
|Shareholders' Equity                      
|Common Stock                               | 45             | 45                  
|Paid in Capital                            | 33,518         | 33,518              
|Retained Earnings                          | (71,884)       | (70,818)            
|Other Comprehensive Loss                   | (763)          | (763)               
|Total Shareholders' Equity                 | (39,084)       | (38,018)            
|Total Liabilities and Shareholders' Equity | $40,992        | $41,597             

The
deferred tax asset included above reflects the fact that Met-Coil has historically been
included in the Mestek consolidated federal income tax return and Mestek believes it is
more likely than not it will be so included in the future and may not be indicative of the
value assignable to this asset should Met-Coil no longer participate in a consolidated
federal income tax filing with Mestek. *  reclassified for purposes of comparability.

---

Note 8  continued

# MET-COIL SYSTEMS
CORPORATION DEBTOR-IN-POSSESSION CONDENSED STATEMENTS
OF OPERATIONS

|                                                    | Three Months Ended
March 31, |        
|--------------------------------------------------- | ---------------------------- | -------
|
|
|Net Sales                                           | $ 10,414                     | $ 8,755
|Cost of Goods Sold                                  | 7,208                        | 5,873  
|Gross Profit                                        | 3,206                        | 2,882  
|Selling, General and Administrative,               
|Engineering Expense                                 | 2,386                        | 2,335  
|Environmental Litigation/Remediation                | 210                          | 1,213  
|Operating Profit (Loss) before Reorganization Items | 610                          | (666)  
|Bankruptcy Professional Fees                        | 2,267                        | --     
|Operating Loss                                      | (1,657)                      | (666)  
|Other (Expense) Income - net                        | --                           | (58)   
|Loss Before Income Taxes and Cumulative            
|Effect of a Change in Accounting Principle          | (1,657)                      | (724)  
|Income Taxes (Benefit)                              | (591)                        | (258)  
|Net Loss                                            | ($ 1,066)                    | ($ 466)

---

Note 8  continued

# MET-COIL SYSTEMS
CORPORATION DEBTOR-IN-POSSESSION CONDENSED STATEMENTS
OF CASH FLOWS

|                                                     | Three Months Ended
March 31, |        
|---------------------------------------------------- | ---------------------------- | -------
|
|
|Cash Flows from Operating Activities:                |                              |        
|Net Loss                                             | ($1,066)                     | (466)  
|Adjustments to Reconcile Net Income to Net Cash     
|Provided by Operating Activities:                   
|Depreciation and Amortization                        | 136                          | 135    
|Subsidiary Bankruptcy Professional Fees              | 2,267                        | ---    
|Changes in Assets and Liabilities:                  
|Accounts Receivable                                  | (183)                        | (1,836)
|Inventory                                            | 199                          | 192    
|Accounts Payable                                     | 1,343                        | 77     
|Accrued Expenses/Other Liabilities                   | (954)                        | 618    
|Liabilities Subject to Compromise                    | (564)                        | ---    
|Other Assets                                         | (1,284)                      | 1,494  
|Net Cash (Used in) Provided by Operating            
|Activities before Reorganization Items               | (106)                        | 214    
|Operating Cash Flows from Reorganization Items:     
|Bankruptcy Professional Fees                         | (2,267)                      | ---    
|Net Cash Used in Reorganization Items                | (2,267)                      | ---    
|Net Cash  (Used in) Provided by Operating Activities | (2,373)                      | 214    
|Cash Flows from Investing Activities:               
|Capital Expenditures & Disposals-net                 | (72)                         | (232)  
|Net Cash Used in Investing Activities                | (72)                         | (232)  
|Cash Flows from Financing Activities:               
|Net Borrowings                                      
|Under Revolving Credit Agreements                    | 1,195                        | ---    
|Net Cash Provided by Financing Activities            | 1,195                        | ---    
|Net (Decrease) in Cash and Cash Equivalents          | (1,250)                      | (18)   
|Cash and Cash Equivalents - Beginning of Period      | 2,218                        | 56     
|Cash and Cash Equivalents - End of Period            | 968                          | 38     

---

# Item 2 
Managements Discussion and Analysis of Financial Condition and Results of Operation

# FORWARD LOOKING
INFORMATION

This
report contains forward-looking statements, which are subject to inherent uncertainties.
These uncertainties include, but are not limited to, variations in weather, changes in the
regulatory environment, customer preferences, general economic conditions, increased
competition, and the outcome of the bankruptcy proceedings and related litigation for the
Companys second-tier subsidiary, Met-Coil Systems Corporation. All of these are
difficult to predict, and many are beyond the ability of the Company to control.

Certain
statements in this Quarterly Report on Form 10-Q constitute forward-looking statements
within the meaning of the Private Securities Litigation Reform Act of 1995 that are not
historical facts but rather reflect the Companys current expectations concerning
future results and events. The words believes, expects,
intends, plans, anticipates, hopes,
likely, will, and similar expressions identify such
forward-looking statements. Such forward-looking statements involve known and unknown
risks, uncertainties and other important factors that could cause the actual results,
performance or achievements of the Company (or entities in which the Company has
interests), or industry results, to differ materially from future results, performance or
achievements expressed or implied by such forward-looking statements.

Readers
are cautioned not to place undue reliance on these forward-looking statements, which
reflect managements view only as of the date of this Form 10-Q. The Company
undertakes no obligation to update the result of any revisions to these forward-looking
statements which may be made to reflect events or circumstances after the date hereof or
to reflect the occurrence of unanticipated events, conditions or circumstances.

# OVERVIEW

The
Company derives its revenues primarily from the sales of Company-manufactured products in
its HVAC Segment and machinery and repair parts in its Metal Forming Segment. In both
segments the sale of service generates a relatively small component of total net sales.
Within the HVAC Segment most, but not all, of the products sold involve sheet metal
fabrication, cast iron production, and machining or assembly or stainless steel
fabrication.

The
Company is not dependent on any one customer in either of its segments for more than 10%
of its consolidated revenues, nor does it derive more than 10% of its consolidated
revenues internationally.

The
Companys HVAC Segment reflects the seasonal nature of a company engaged in heating
products sales, although the broadening of its product offering over the past 10 years to
include cooling products, air handling products and corrugated stainless steel tubing has
dampened the seasonal curve of the Segments revenue stream.

The
Companys Metal Forming Segment operates within the highly cyclical capital goods
marketplace and reflects the challenges not only with respect to cycling of demands but
also the globalization of the customer bases as well as the competitor base, requiring it
to seek a more international focus in supply, manufacturing sales and marketing. We
operate principally within the North American marketplace. However, we do foresee the need
for growth both in sales and production in both Europe and Asia.

Currently
we employ approximately 2,725 people primarily in the United States and Canada.

Fluctuations
in the metal commodities market in particular can have and currently are having
significant impacts on the Companys cost structure and may affect profitability with
respect to revenues based on committed contracts or derived in markets where pricing to
the Companys customers cannot be readily adjusted.

The
Company operates in highly competitive markets. While many companies, both larger and
smaller than we are, sell many of the same products and services, our competitive position
is not easily determinable in either of our Segments since no one competitor or group of
competitors offers the same product lines through the same channels. Competitors in both
of our Segments compete primarily through product quality and performance, price, service
(both pre- and post-sale) and technical innovation. The relative importance of these
factors varies from product line to product line.

An
important part of the Companys business strategy is to look for niche areas where
larger competitors in the HVAC arena choose not to focus or, in our Metal Forming Segment,
where strategic enhancement of product offering can result in a more competitive position
in the marketplace, and, through acquisition or product and market development, address
these opportunities. As a part of this process, we continually review our stable of
companies and product lines, evaluating them with respect to allocation of resources for
growth, resuscitation or sale. Our history over the past twenty years has been growth
often through acquisition and this process continues, as does the occasional divestiture
or closing of a company or facility.

As
will be more specifically discussed below, the strength or weakness in the construction
markets directly affects our HVAC business and strength or weakness in the capital goods
markets directly affects our Metal Forming business. In 2003 and thus far in 2004,
residential construction was and remains strong, institutional construction was and
remains flat and industrial/commercial construction was and remains off from prior
periods. To the extent that this has been driven by historically low interest rates, any
increases in interest rates may adversely affect the volume and profitability of our HVAC
business. In the capital goods sector, despite early signs of health, orders for machinery
and machine tools remained volatile in 2003, averaging at levels comparable to 2002 but
significantly lower than periods prior to 2000. Bookings were slightly improved late in
2003, but due to long lead-times for machines and systems, this resulted in a mixed first
quarter in 2004 for this Segment relative to its expectations.

For
2004, the Companys Segment budgets are based upon an overall stability expected in
the construction markets, though the mix of residential, commercial, industrial and
institutional construction spending may change, and expected continuation of the upturn in
capital spending, driven in part by the pent-up demand resulting from deferred maintenance
as well as increased manufacturing production utilizing the kind of machinery we sell.
However, rising commodity prices, especially steel, copper and natural gas are expected to
contribute to upward inflationary pressure, which may also push interest rates higher.
While the Company itself is not highly leveraged and thus the increased cost of capital
may not be as significant a factor in the Companys cost structure as it is in other
companies, increases in interest rates could slow the domestic residential construction
market or contribute to further declines in the commercial and industrial construction
markets, as well as adversely affect the capital goods market recovery. Increased shipping
costs and benefits expense (primarily health care) are also expected to have a dampening
effect on economic growth, which would have an adverse effect on the Companys
operations.

# CRITICAL ACCOUNTING
POLICIES AND USE OF ESTIMATES

Financial
Reporting Release No. 60, released by the Securities and Exchange Commission, requires all
companies to include a discussion of critical accounting policies or methods used in the
preparation of financial statements. Note 1 of the Notes to the Condensed Financial
Statements includes a summary of the significant accounting policies and methods used in
the preparation of our Consolidated Financial Statements. The following is a brief
discussion of the Companys more significant accounting policies.

The
preparation of financial statements in conformity with generally accepted accounting
principles requires management to make estimates and assumptions that affect the reported
amounts of assets and liabilities and the disclosure of contingent assets and liabilities
at the dates of the financial statements and the reported amounts of revenues and expenses
during the reporting periods. The most significant estimates and assumptions relate to
revenue recognition, accounts receivable valuations, inventory valuations, goodwill
valuation, intangible asset valuations, warranty costs, product liability costs,
environmental reserves, workers compensation claims reserves, health care claims reserves,
investments, and accounting for income taxes and the realization of deferred tax assets.
Actual amounts could differ significantly from these estimates.

Our
critical accounting policies and significant estimates and assumptions are described in
more detail as follows:

As
discussed more fully in Note 7 to the Condensed Financial Statements, Mestek and its
subsidiary, Met-Coil Systems Corporation (Met-Coil), are defendants in various
environmental litigation matters relating to alleged releases of pollutants by Met-Coil
prior to its acquisition by the Company on June 3, 2000. These matters require the Company
to establish estimates related to the outcome of various litigation matters as well as
estimates related to soil and groundwater remediation costs, both of which are inherently
judgmental and subject to change on an ongoing basis.

Accounts receivable are reduced by an
allowance for amounts that may become uncollectible in the future. The estimated allowance
for uncollectible amounts is based primarily on specific analysis of accounts in the
receivable portfolio and historical write-off experience. While management believes the
allowance to be adequate, if the financial condition of the Companys customers were
to deteriorate, resulting in impairment of their ability to make payments, additional
allowances may be required.

The Company has absorbed
significantly higher levels of insurance risk subsequent to September 11, 2001 due to the
effects of September 11, 2001 on pricing in the commercial insurance marketplace. As a
result, the Company must establish estimates relative to the outcome of various product
liability and general liability matters which are inherently judgmental and subject to
ongoing change.

The Company values its inventory at
the lower of cost to purchase and/or manufacture the inventory, principally determined on
the last-in, first-out (LIFO) method, or the current estimated market value of
the inventory. The Company periodically reviews inventory quantities on hand and records a
provision for excess and/or obsolete inventory based primarily on its estimated forecast
of product demand, as well as based on historical usage. A significant decrease in demand
for the Companys products or technological changes in the industries in which the
Company operates could result in an increase of excess or obsolete inventory quantities on
hand, requiring adjustments to the value of the Companys inventories.

The
Companys revenue recognition activities relate almost entirely to the manufacture
and sale of heating, ventilating and air conditioning (HVAC) equipment and metal forming
equipment. Under generally accepted accounting principles, revenues are considered to have
been earned when the Company has substantially accomplished what it must do to be entitled
to the benefits represented by the revenues. With respect to sales of the Companys
HVAC or metal forming equipment, the following criteria represent preconditions to the
recognition of revenue:

| | *
persuasive evidence of an arrangement must exist; * delivery has occurred or services
rendered; * the sales price to the customer is fixed or determinable; and * collection is
reasonably assured.
| | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

---

As discussed more fully in Note 6 to
its 2003 Consolidated Financial Statements, the Company has certain investments in
CareCentric, Inc. (CareCentric) which it has historically accounted for by the equity
method. On March 29, 2002, the Company transferred certain voting rights to John E. Reed,
its Chairman and CEO, in the context of a refinancing transaction under which both the
Company and John E. Reed invested additional monies in CareCentric. As a result of the
transfer of votes, the Company determined that it no longer had significant
influence relative to CareCentric, as defined in APB 18 and EITF 98-13, and,
accordingly, adopted the cost method of accounting for its investments in CareCentric
subsequent to that date. The Company has evaluated the requirements of FASB Interpretation
No. 46, Consolidation of Variable Interest Entities (FIN 46), as they relate to its
investments in CareCentric, as more fully explained in Note 1 to the accompanying
Financial Statements, and determined that CareCentric is not required to be consolidated
with the Company.

The Company provides for the
estimated cost of product warranties at the time revenue is recognized based upon
estimated costs, historical and industry experience, and anticipated in-warranty failure
rates. While the Company engages in product quality programs and processes, and
significant testing prior to shipment, the Companys warranty obligation is affected
by product failure rates, including component failures, and repair or replacement costs
incurred in correcting a product failure. Should actual product failure rates or repair or
replacement costs differ from estimates based on historical experience, revisions to the
estimated warranty liability may be required.

The
Company self-insures a substantial portion of the health benefits provided for its
employees and maintains reserves in this regard. The Company relies upon a recognized
actuarial consulting firm to help it set and maintain these reserves.

The
Company provides workers compensation coverage principally through commercial insurance
carriers using high deductible programs, which require the Company to reserve
for and pay a high proportion of its workers compensation claims payable. The Company
relies upon the expertise of its insurance carriers and its own historical experience in
setting the reserves related to these claims.

The
preparation of the Companys Consolidated Financial Statements requires it to
estimate its income taxes in each of the jurisdictions in which it operates, including
those outside the United States which may be subject to certain risks that ordinarily
would not be expected in the United States. The income tax accounting process involves
estimating its actual current exposure together with assessing temporary differences
resulting from differing treatment of items, such as depreciation and equity method gains
and losses, for tax and accounting purposes. These differences result in the recognition
of deferred tax assets and liabilities. The Company must then record a valuation allowance
to reduce its deferred tax assets to the amount that is more likely than not to be
realized. Significant management judgment is required in determining the Companys
provision for income taxes, its deferred tax assets and liabilities and any valuation
allowance recorded against deferred tax assets. In the event that actual results differ
from these estimates or the Company adjusts these estimates in future periods, it may need
to adjust its valuation allowance which could materially impact its financial position and
results of operations.

# RESULTS OF OPERATIONS

Three
months ended March 31, 2004 vs. March 31, 2003

Total
Revenues in the Companys HVAC Segment decreased eight tenths of 1% during the first
quarter of 2004 relative to the first quarter of 2003 reflecting reduced revenues from the
recently relocated King and Anemostat franchises, as described in more detail in Note 6,
as well as reduced revenues from certain of the Companys other air distribution
franchises, all of which were largely offset by increased sales from the Segments
Omega Flex business. In 2003, the Company consolidated its Bishopville, South Carolina
based King National industrial heating products business into the Companys Applied
Air industrial products business in Dallas, Texas, and substantially completed the
consolidation of its Scranton, Pennsylvania based Anemostat East air distribution products
manufacturing operations into certain of the Companys existing air distribution
sales, engineering and manufacturing locations. Management believes the future overhead
savings from these consolidated operations will allow the King National and Anemostat
franchises to operate more competitively in furtherance of the Companys plan to
support and rebuild these established HVAC businesses. During the three months ended March
31, 2004, however, the HVAC Segment incurred incremental expenses associated with these
shutdowns and relocation activities totaling $336,000 which represented costs eligible for
separate line treatment under FAS 146, Accounting for Costs Associated With
Exit or Disposal Activities, and which are accounted for accordingly in the accompanying
condensed Financial Statements. Revenues from the Hydronics Product Group increased less
than 1% during the first quarter of 2004 relative to the first quarter of 2003 from
$25,887,000 to $25,910,000, with slightly increased residential product sales offsetting
slightly decreased commercial hydronic products sales. Revenues in the Air Distribution
and Cooling Products Group were down 9.2% reflecting the effects of the plant closings and
relocations mentioned above. Revenues in the Gas and Industrial Product Group increased
5.9%, reflecting principally the growth in Omega Flexs successful TracPipe® gas
piping product, as referred to above.

The
segments gross profit margins overall were slightly up, from 28.1% in the first
quarter of 2003 to 29.9% in the first quarter of 2004. This resulted principally from
substandard margins which affected the 2003 period relating to the now-closed Scranton, PA
and Bishopville, SC operations, as discussed above. The Segment expects, however, that its
gross profit margins may come under pressure in future periods as it copes with
inflationary pressures presently effecting copper, steel, aluminum and other commodities
used in its products, although the Company has taken actions to raise prices to off set
such cost increases.

Operating
profits for the HVAC segment for the three months ended March 31, 2004 were up 13.7%
relative to the three months ended March 31, 2003 from $2.8 million to $3.2 million,
despite inclusion in the 2004 period of $336,000 in incremental costs associated with the
shutdown and relocation activities described above. Management believes the improved
operating results are traceable in part to the overhead savings from consolidated
operations referred to above. The Company continues to focus its efforts on overhead
reduction in all areas in order to adapt to present conditions in the HVAC industry.

Total
Revenues in the Companys Metal Forming Segment increased by 50.6% during the first
quarter of 2004 relative to the first quarter of 2003. Excluding revenues from Engel
Industries, Inc., which was acquired in August of 2003, revenues for the Segment were up
34.9% owing principally to improved sales at the Segments Formtek Cleveland,
Met-Coil and Axon business units. A cyclical downturn in demand for many of the
Segments products, which are used in metal fabricating manufacturing operations
continued in 2003 resulting in a backlog that fell to a low of approximately $ 20 million.
The current backlog at April 30, 2004 is approximately $28.0 million, including $2.7
million in the newly acquired Engel Industries. Bookings for the first quarter of 2004
were $26.6 million, up 37% from the $19.8 million booked in the three-months ended March
31, 2003. The improved sales, bookings, and backlog figures are consistent with increased
manufacturing activity in the domestic economy and would seem to be indicative of an
upturn in the machine tool industry in which the segment operates.

Gross
profit margins for the Segment declined overall, however, from 33.1% to 27.8% owing to an
increase in custom orders carrying higher application engineering costs, increasing sales
of integrated products from other manufacturers, and in particular, several larger orders
which carried relatively lower margins at IPI and Formtek Cleveland. In some of these
cases lower margins were accepted in order to establish customer relationships and
engineer new product applications. In others, failures in manufacturing and engineering
execution are indicated.

Notwithstanding
the Segments higher revenues, core operating results for the segment for
the quarter (which exclude environmental litigation and remediation expenses of $219,000
and subsidiary bankruptcy professional fees of $3,442,000 in the quarter ended March 31,
2004 and $1,213,000 in environmental litigation and remediation expense in the quarter
ended March 31, 2003) decreased from $324,000 in the 2003 period to ($23) in the 2004
period. The 2004 core operating loss figure includes approximately $415,000 in
start-up losses in the four entities incorporated in 2003, which are discussed
below, in rebuilding, electrical distribution, and China-based assembly. The Segment
expects three of these start-up entities to achieve profitability in 2004 and
the other by early 2005. This loss also includes approximately $125,000 in expenses
related to product development for early stage products in coiled metal processing and
specialty forming and fabricating. An equivalent loss will probably be recorded in each of
the next 3 quarters as these products are proto-typed and come to market. Entities that
were part of the Segment at the beginning of 2003 recorded core operating profits of
approximately $611,000 for the three-month period ended March 31, 2004, an increase of
14.2% over the $535,000 in core operating profits earned for this Segment for the
three-month period ended March 31, 2003. The foregoing core operating income and loss
figures, by virtue of the exclusion of the items mentioned, constitute Non-GAAP
Financial Measures which management believes are useful to investors focused upon
ascertaining underlying operating earnings trends. This should not be construed as an
alternative to operating income (loss) or net income (loss) (as
determined in accordance with generally accepted accounting principles or
GAAP), as an indicator of the Companys operating performance, as an
alternative to cash flows provided by operating activities (as determined by GAAP), or as
a measure of liquidity. The foregoing core operating income and loss figures excluding the
anomalous items mentioned are presented solely as a supplemental disclosure because
management believes they enhance the understanding of the financial performance of a
company with substantial anomalous expense items.

The
Core operating profits (losses) are reconciled with operating profits (losses) determined
in accordance with GAAP as follows:

`Three months ended
                                                                                    March 31,
                                                                              2004                 2003

Core operating profits in
     entities included in the Segment at 12/31/03                         $  611,000             $ 535,000
Start-up losses discussed above                                             (415,000)             ---
Product development costs discussed above                                   (125,000)             ---
All other                                                                    (94,000)             (211,000)

Core Operating Profits (Loss) for the Segment                                (23,000)              324,000
     Less Subsidiary Bankruptcy Professional Fees                          3,442,000               ---
     Less Environmental Litigation and Remediation                           219,000             1,213,000
Operating Losses per GAAP                                                ($3,684,000)            ($889,000)`

including Cooper-Weymouth Peterson,
Rowe, CoilMate/Dickerman, Yoder, Krasny-Kaplan, Mentor AGVS, Lockformer, Iowa Precision,
Hill Engineering, B&K, and Dahlstrom, as well as the recently acquired Engel
Industries, Inc. and the start-ups of two rebuilding operations, Formtek Metalforming
Integration and Iowa Rebuilders, an electrical distributor, Axon Electric and a
Beijing-based assembly facility, Formtek Machinery (Beijing), will allow it to maintain
and expand its core competencies, positioning this Segment very well for the next cyclical
upturn in the machine tool industry. The Company expects to continue to spend on sales,
marketing and product development initiatives at current rates for the foreseeable future.

Management
believes that the continuing effects of globalization on manufacturing costs have
presented the Company with significant opportunities. The Company is pursuing in this
regard, for all of its businesses, initiatives in Asia aimed at sourcing machined parts
and components for use in its North American factories, and assembling discrete
stand-alone equipment and sub-assemblies on a limited basis, with ultimate plans to sell
select machinery in Asian markets and throughout the world. Including the losses noted
above, the Company expects to invest approximately $1,250,000 prior to the end of 2004 to
provide infrastructure and support for these initiatives. Formteks wholly owned
foreign enterprise, Formtek Machinery (Beijing) Co., Ltd, was registered in September of
2003 and began assembly operations of roll forming and metal cutting equipment in a 2800
square meter facility in the Changping District of Beijing in the first quarter of 2004.

For
the Company as a whole, Sales, General and Administrative, and Engineering costs, taken
together as a percentage of Total Revenues, were reduced slightly from 25.6% of sales in
the three-month period ended March 31, 2004 to 25.4% in the three-month period ended March
31, 2004.

Core
Operating income for the first quarter of 2004 for the Company as a whole increased 18.9%,
from $2,926,000 in the first quarter of 2003 to $3,480,000 in the first quarter of 2004,
excluding the aforementioned environmental litigation and remediation expenses totaling
$219,000 in 2004 and $1,213,000 in 2003, Subsidiary Bankruptcy Professional Fees of
$3,442,000 in 2004 and Plant Shutdown expenses of $336,000 in 2004, reflecting the various
factors mentioned above. The foregoing core operating income figures, by virtue of the
exclusion of the items mentioned, constitute Non-GAAP Financial Measures which
management believes are useful to investors focused upon ascertaining ongoing operating
earnings trends. This should not be construed as an alternative to operating
income or net income (as determined in accordance with generally
accepted accounting principles), as an indicator of the Companys operating
performance, as an alternative to cash flows provided by operating activities (as
determined by GAAP), or as a measure of liquidity. The foregoing core operating income
figures excluding the anomalous items mentioned are presented solely as a supplemental
disclosure because management believes they enhance the understanding of the financial
performance of a company with substantial anomalous expense items.

The
core operating profits (losses) are reconciled with operating profits (loss) determined in
accordance with GAAP as follows:

`Three months ended
                                                                                    March 31,
                                                                              2004                 2003

Core Operating Profits (Loss)                                             $3,480,000            $2,926,000
     Less Subsidiary Bankruptcy Professional Fees                          3,442,000               ---
     Less Environmental Litigation and Remediation                           219,000             1,213,000
     Less Plant Shutdown                                                     336,000                ---

Operating Profits (Losses) per GAAP                                        ($517,000)           $1,713,000`

reflecting the effects of minimum
taxes in certain states which offsets the utilization of tax losses and diminishes the
effective rate associated with the income tax benefits recorded in relation to the tax
losses recorded in the quarter. Income taxes as a percentage of pretax income for the
three months ended March 31, 2003 were 43.6%.

# LIQUIDITY AND CAPITAL
RESOURCES

The
Companys total debt (long-term debt plus current portion of long-term debt)
increased in the first quarter of 2004 from $22,449,000 at December 31, 2003 to
$26,794,000 at March 31, 2004, reflecting principally the effect of seasonally increased
investments in inventory balances and the on-going costs of funding the legal and other
professional fees associated with the Met-Coil Bankruptcy, as more fully described in Note
8 to the Condensed Consolidated Financial Statements. Subject to the matters described in
Unusual Events below, management regards the Companys current capital structure and
banking relationships as fully adequate to meet foreseeable future needs. The Company has
not paiddividends on its common stock since 1979. The Company remains relatively
modestly leveraged with a debt to equity ratio of approximately 28.2% as of March 31,
2004. It is the Companys expectation, however, that borrowings which will be
required to fund the Met-Coil Plan of Reorganization, as described further herein, as and
when confirmed by the Bankruptcy Court, will substantially increase the Companys
debt to equity ratio. It is the Companys current expectation that it will be able to
secure the financing required to fund the Plan but there can be no assurance that the
Company will succeed in this endeavor. As explained in Note 3 to the Condensed
Consolidated Financial Statements, the Company is presently in negotiations with its
principal commercial bank relative to the renewal of its credit facility which has been
extended through July 30, 2004.

# UNUSUAL EVENTS 
Subsidiary Bankruptcy and Environmental Matters

Bankruptcy 
Met-Coil Systems Corporation

As
disclosed in previous filings, the Lockformer Company (Lockformer), a division
of the Companys second tier subsidiary, Met-Coil Systems Corporation
(Met-Coil), and Mestek directly (under various legal theories) are defendants
in various actions relating to the alleged release and presence of trichloroethylene
(TCE) contamination on and in the vicinity of Lockformers manufacturing
facility in Lisle, IL. On August 26, 2003, Met-Coil filed a voluntary petition for relief
under Chapter 11 of Title 11 of the United States Code (the Bankruptcy Code)
in the United States Bankruptcy Court for the District of Delaware (the Bankruptcy
Court) (Case No. 03-12676-MFW). Met-Coil remains in possession of its assets and
properties and continues to operate its businesses and manage its properties as a
debtor-in-possession pursuant to sections 1107(a) and 1108 of the Bankruptcy
Code.

As
disclosed in previous filings, a class of residents of approximately 1,400 homes south of
the Lockformer facility filed a class action complaint against Mestek and its subsidiary,
Met-Coil, (Mejdrech, et al. v. The Lockformer Company, et al., filed in the United
States District Court for the Northern District of Illinois, the Mejdrech Class
Action) alleging property damage by reason of contamination of soils, groundwater
and in some cases private drinking water wells. Mestek and Met-Coil have entered into a
letter agreement (the Letter Agreement), dated August 29, 2003, related to a
proposed settlement of the Mejdrech Class Action and a personal injury lawsuit entitled
Schreiber v. The Lockformer Company, et al.  Case No. 02C-6097 (U.S.D.C. for
N.D. Ill.) (the Schreiber Action). Under the Letter Agreement, the various
parties have agreed to the basic framework of a settlement to be set forth in a plan of
reorganization to be submitted by Met-Coil in its pending bankruptcy case, and the
treatment of the Mejdrech class and plaintiffs and the Schreiber Action plaintiff under
such a Plan, all subject to the conditions of the Letter Agreement. The time period of the
original standstill agreement in the Letter Agreement has expired, but no
party has terminated the Letter Agreement. The Letter Agreement may or may not be
finalized in the final reorganization Plan or ultimately approved by the Bankruptcy Court.

Concurrently
with the filing of the Chapter 11 petition on August 26, 2003, Met-Coil filed an adversary
proceeding seeking to stay a series of personal injury actions pending in the United
States District Court of Illinois related to the TCE release (the Illinois
Actions) against Met-Coil, Mestek, and Honeywell International, Inc.
(Honeywell). The Illinois Actions had been stayed against Met-Coil upon its
filing of its petition, and were subsequently stayed against the Company as well.

On
November 5, 2003, Mestek and Met-Coil jointly submitted a Plan of Reorganization of
Met-Coil to the Bankruptcy Court (the Plan), and currently an amended Plan and
Disclosure Statement is being prepared for submittal to the Bankruptcy Court. It is the
intention of Met-Coil to seek approval of the amended Plan, which is intended to be
submitted in the second quarter of 2004.

Both
the current Plan and the amended Plan, which Met-Coil and the Company intend to present,
propose to establish various classes of creditors and interests and contemplate the
funding of a capital contribution into Met-Coil by the winning plan sponsor in amounts
sufficient to provide for various distributions to certain of the classes of creditors and
interests. The Plan contemplates and it is expected that the amended Plan will provide for
the issuance of a channeling injunction by the Bankruptcy Court, whereby
future claims relating to personal injury allegedly from TCE contamination of soils, air
or groundwater asserted by persons who resided in a certain geographic area to the south
of the Lockformer facility (the Lockformer Area) would be
channeled to a trust fund to be established for such claims. In the event that
these other claims and potential claims cannot be dealt with in such a Plan in a manner
acceptable to Met-Coil, the Company, and the Bankruptcy Court then the Plan as amended may
not be approved, in which event the proposed settlements may not proceed. Met-Coil is
undertaking to reach settlements with many of its environmental and other creditors in
addition to those tentative and conditional settlements evidenced by the Letter Agreement
described above, so as to monetize as many otherwise un-liquidated claims as possible
prior to seeking acceptance of the Plan as amended.

Bankruptcy
law does not permit solicitation of acceptances of the Plan until the Bankruptcy Court
approves the applicable Disclosure Statement relating to the Plan as providing adequate
information of a kind, and in sufficient detail, as far as is reasonably practicable in
light of the nature and history of the debtor and the condition of the debtors books
and records, that would enable a hypothetical reasonable investor typical of the holder of
claims or interests of the relevant class to make an informed judgment about the Plan.
Accordingly, the disclosure contained in these consolidated financial statements is not
intended to be, nor should it be construed as, a solicitation for a vote on the Plan.
Met-Coil will emerge from Chapter 11 if and when the Plan receives the requisite
stakeholder approval and is confirmed by the Bankruptcy Court and is consummated.

The
other personal injury and property damage lawsuits, the Illinois Actions referenced above,
remain outstanding (including claims made by Honeywell for contribution and
indemnification by the Company and Met-Coil described below).

In
addition, as part of the various environmental litigation matters relating to the Company
and Met-Coil, Honeywell is seeking indemnification from the Company for losses, including
defense and liability costs, allegedly incurred or to be incurred in connection with the
lawsuits in which it has also been named as a party. Honeywell has asserted claims (the
Honeywell Claims) currently estimated at approximately $5,600,000 in an action
against the Company entitled Honeywell International, Inc. v. Mestek, Inc. and Formtek,
Inc.,Case No. 03-C-6823 (U.S.D.C., N.D. Ill.) originally filed in the Circuit Court
of Cook County, IL. The Company has removed the case to the Illinois Federal District
Court. Mestek, Formtek and Met-Coil commenced litigation against Honeywell in the
Bankruptcy Court substantially identical to that action pending before the Northern
District of Illinois. The Bankruptcy Court has entered an order and judgment that neither
Mestek nor Formtek are liable under the Indemnification Agreement. Honeywell has objected
to the entry of the order and judgment. The parties are engaged in settlement discussions
to attempt to resolve the dispute.

The
July 2003 jury verdict of compensatory and punitive damages in the amount of $2,368,000 in
another action, Devane, et. al v. The Lockformer Company, 18th Judicial
Circuit Court, DuPage County, IL (Devane), previously disclosed, has
been stayed as a result of the bankruptcy filing of Met-Coil.

The
Illinois Attorney General, in an action (the Attorney General Action)
disclosed in previous filings and brought in the Circuit Court of DuPage County, IL, on
behalf of the State of Illinois, the Illinois Environmental Protection Agency
(IEPA) and other governmental agencies, is seeking to have Met-Coil pay for
the cost of connecting approximately 175 households in the Mejdrech Class Action area
(discussed above) to public water supplies, and pay for the States response and
investigatory costs in this action and civil penalties. No specific monetary claim for
damages or relief is made in the pleadings in this action. Met-Coil is in negotiations
with the Illinois Attorney General on this matter. There is insufficient information
available to management at this time to provide an opinion as to the outcome of these
discussions. The Company has been providing bottled water to certain households still on
wells in the Mejdrech class area.

The
Plan currently contemplates, and it is expected that the amended Plan will provide, that
Met-Coil will continue to fund on-site and specified off-site remediation. The winning
plan sponsor may be required to guarantee some or all of the obligations of Met-Coil in
this regard.

The
Company increased its Environmental Litigation and Remediation Reserve during the three
months ended December 31, 2003 by $19,329,000 to a total at December 31, 2003 of
$50,800,000 as a result of settlement discussions as to amounts that may be required to
settle the various claims related to the Met-Coil bankruptcy, and complete environmental
remediation and ongoing monitoring. The reserve was reduced in the three-month period
ended March 31, 2004 to $50,236,000 as a result of ongoing remediation costs incurred at
the Lisle, IL site. Accordingly, the financial statements contained in this report reflect
such reserve included in the caption Liabilities Subject to Compromise. This
reserve has been established in accordance with Financial Accounting Standard Board
Statement No. 5 and Staff Accounting Bulletin No. 92. However, while this reserve
represents managements best estimate of these liabilities, there is no assurance
that it will be adequate, and as previously disclosed, the resolution of the claims
relating to the Lockformer site could have a material adverse effect on the Companys
results of operations and financial position. The proposed resolution described above,
including any additional amounts required to facilitate acceptance of an amended Plan in
the Met-Coil bankruptcy case to address matters outside the scope of the Letter
Agreement, could require the expenditure of funds beyond this reserve. In addition, there
can be no assurance that future claims for personal injury or property damage will not be
asserted by other plaintiffs against Met-Coil and Mestek with respect to the Lockformer
site and facility.

As
additional information and expert opinions become available to management, it may either
be able to revise its estimate of the range of exposure, with appropriate revision to
reserves taken, or continue to believe that no such better estimate is possible at the
time.

Met-Coil
has limited insurance coverage for defense costs and liability associated with these
environmental actions. To date approximately 40% of Met-Coils total out-of-pocket
costs associated with these litigations has been reimbursed by insurance carriers. This
figure does not include any amounts relating to the compensatory or punitive damages
awarded in the Devane case, which have not been paid as of the date of this filing
and certain aspects of which were on appeal at the time that the automatic stay occurred
as a result of Met-Coils filing of its bankruptcy petition on August 26, 2003 nor
does it include costs incurred by Met-Coil or Mestek relating to Met-Coils
bankruptcy proceeding. Many of Met-Coils insurance carriers have negotiated a
complete settlement with Met-Coil and are no longer liable for payment of either defense
costs or indemnification expense. Consistent with EITF 93-5, the Company has treated
insurance recoveries, whether of defense costs or in relation to indemnity obligations, on
a cash basis except where settlements that are not subject to further litigation have been
reached with insurance carriers as of quarter end or year end, in which cases receivables
have been appropriately accrued. Accordingly, while there is potential for substantial
additional recoveries from its remaining insurers, with each of whom it either has reached
a proposed settlement or continues in negotiations, no such recoveries have been included
in the accompanying financial statements.

Summary of Reserves

Met-Coil
is continuing remediation of the Lockformer facility in Lisle, IL, pursuant to a Work Plan
for the site (on-site remediation) approved by the Environmental Protection
Agency (EPA) and is awaiting approval of the remedial standards to be achieved
by such Work Plan from the IEPA. The IEPA has not agreed to any specific target level of
remediation. To date, substantial soil remediation has occurred in areas under and
adjacent to the Lisle facility through both soil vapor extraction and electric resistive
heating processes. Groundwater remediation remains to be accomplished and a work plan for
this is being prepared for submission to regulatory authorities. In the quarter ended
March 31, 2004, Met-Coil paid $564,000 in costs related to on-site remediation, and has
reserved $7,068,000 for future remediation costs as of March 31, 2004. This amount is
included in the accompanying financial statements in the heading Liabilities Subject
to Compromise. In light of the remaining uncertainties surrounding the effectiveness
of the available remediation technologies and the future potential changes in remedial
objectives and standards, still further reserves may be needed in the future with respect
to the on-site remediation of the Lisle facility. The complexity of aforementioned factors
makes it impossible to further estimate any additional costs.

The
Companys Environmental Litigation and Remediation Reserve of $50,236,000 at March
31, 2004 is comprised of the following:

`(dollars in thousands)

         The Letter Agreement described above                                    $18,500
         The Devane Case                                                           2,368
         Estimated future remediation costs                                        7,068
         The Illinois Actions, The Honeywell Claims, The Attorney
              General Action, and all matters related to pending
              or future personal injury claims in the Lockformer area             22,300
              Total                                                              $50,236`

at this time and remain a contingency
pending the resolution of the issue of whether Met-Coil has liability for TCE
contamination beyond areas for which settlements have already been reached.

The
Company continues to be named in approximately 5 to 10 new asbestos-related product
lawsuits each month. In addition, the sheer number of asbestos claimants and the
historical course of the litigation process in this area is such that defense cost can be
come substantial when the number of cases begins to escalate into the hundreds. The
Company is concerned about the trend of cases brought in recent months notwithstanding the
historical record of dismissals or de minimus settlements. Almost all of these suits seek
to establish liability against the Company as successor to companies that may have
manufactured, sold or distributed asbestos-related products, and who are currently in
existence and defending thousands of asbestos related cases, or because the Company
currently sells and distributes boilers, an industry that has been historically associated
with asbestos-related products. To the best of its knowledge, the Company has never
manufactured, sold or distributed any product containing asbestos materials. In addition,
the Company believes it has valid defenses to all of the pending claims and vigorously
contests that it is a successor to companies that may have manufactured, sold or
distributed any product containing asbestos materials. However, the results of asbestos
litigation have been unpredictable, and accordingly, an adverse decision or adverse
decisions in these cases, individually or in the aggregate, could materially adversely
affect the financial position and results of operation of the Company and could expose the
Company to substantial additional asbestos related litigation and the defense costs
thereof. The total requested damages of these cases are over $3 billion. Thus far,
however, the Company has had over 40 asbestos-related cases dismissed without any payment
and it settled approximately twenty-three asbestos-related cases for a de minimis value.

In
addition to the Lisle, IL site, the Company has been named or contacted by state
authorities and/or the EPA regarding the Companys asserted liability or has
otherwise determined it may be required to expend funds for the remediation of certain
other sites described below.

In
High Point, NC, the Company has been named as a Potentially Responsible Party
(PRP) with regard to the clean up of groundwater contamination allegedly due to dumping at
a landfill. The Company believes that its activity at the site represented less than one
percent of all activity at the site. State authorities have received for review a report
on the Remedial Investigation of the site, including a supplemental Remedial Investigation
submitted in 2003, a base-line Risk Assessment and a Feasibility Study of the alternative
remedial options for treating groundwater contamination at or near the site. The North
Carolina Department of Environment and Natural Resources (DENR) has not issued its
remaining formal comments on these documents, nor has a final remedial alternative yet
been selected or approved. The Company continues to participate in a joint defense group
to help define and limit its liabilities and may be required to contribute to the
remediation of groundwater contamination. The PRPs anticipate proposing a remedy based
upon the use of phytoremediation and engineered wetlands.

The
Company (along with many other corporations) is involved in a PRP action for the
remediation of a site in Southington, CT, as a result of the EPAs preliminary
assignment of derivative responsibility for the presence of hazardous materials
attributable to two other corporations from whom the Company purchased assets after the
hazardous materials had been disposed of at the Southington site. The Company participated
as part of a joint defense group in a de minimis settlement with the EPA
concerning soil remediation at the Southington, CT site, while the issue of further
groundwater investigation at the site was postponed by the EPA in 1998, pending the soil
remediation. Currently, Monitored Natural Attenuation (MNA) and a landfill cap are being
evaluated as remedial alternatives for groundwater contamination at the site. The landfill
cap has been installed, but its effectiveness has not yet been determined. Likewise, more
study must be performed by the environmental consultant hired by the joint defense group
to support the evaluation of the potential for MNA to control future dissolved volatile
organic compound migration at this site.

The
Process Recovery Corporation (PRC) of which the Companys foundry subsidiary and its
predecessor corporation Eafco, Inc. were shareholders and customers for disposal of used
foundry sand, was notified in 2002 that it had exceeded certain fill parameters of its
permit. Since then PRC has ceased operations and expended almost all of its liquid assets.
The Pennsylvania Department of Environmental Protection (PADEP) contacted the customer
generators of PRC and demanded that they maintain the leachate collection system at the
landfill and execute a permitted closure of the landfill. While the Company does not
believe that any of the PRC customer generators or shareholders are responsible for
closure of the landfill, the Company has nevertheless joined a group of the majority of
PRC customers who have agreed voluntarily to fund operation of the PRC leachate collection
system on an interim basis. This group is also investigating alternative solutions to the
PADEPs concerns, such as sale or lease to a third party. The Company intends to
contest any liability that may be asserted against it to pay for closure of the PRC
landfill. But even if the Company should contribute to a closure voluntarily or through
some equitable court order, management believes that the cost to the Company for its share
of the closure plan, based on calculated tons deposited in the landfill and the current
estimate of the closure plan, should be in the range of $100,000 to $240,000.

A
Company subsidiary that has contracted to sell a facility in Scranton, PA has been
notified by the purchaser that a Phase II environmental site assessment reports the
presence of PCE in certain soil borings taken on the site of the facility in March 2004.
The impacted area of approximately 20,300 square feet will have to be treated to remove
the PCE contamination to the satisfaction of the PADEP. The cost of this treatment is not
quantifiable at this time, but the Company has pollution legal liability insurance with
policy limits of $10,000,000 covering this site, which management believes will limit the
Companys exposure to its $50,000 deductible, based on preliminary estimates that
remediation costs will not exceed the insurance policy limits.

The
Company continues to investigate all of these matters. Given the information presently
known, no estimation can be made of any liability which the Company may have with respect
to these matters. Based on the information presently available to it, the Company does not
believe that any of these last four described matters will be material to the
Companys financial position or results of operations.

# FUTURE IMPACT OF KNOWN
TRENDS OR UNCERTAINTIES

The
Companys operations are sensitive to a number of market factors, any one of which
could materially adversely affect its results of operations in any given year:

Construction
ActivityThe Companys largest Segment, its Heating, Ventilating, and Air
Conditioning (HVAC) Segment, is directly affected and its other Segment, Metal Forming, is
indirectly affected by commercial construction projects and residential housing starts.
Relatively lower interest rates in 2003 and strong institutional activity helped prevent
what might otherwise have been a more pronounced recessionary effect. Significant
increases in interest rates or reductions in construction activity in future periods,
however, could be expected to adversely affect the Companys revenues, possibly
materially.

Manufacturing
ActivityThe Companys Metal Forming Segment, as a manufacturer of capital
goods used in other manufacturing processes, is subject to significant cyclicality based
upon factory utilization. The Companys Metal Forming Segment provides equipment used
to hold, uncoil, straighten, form, bend, cut, and otherwise handle metal used in
manufacturing operations, all activities likely to be adversely affected in recessionary
periods. The level of manufacturing activity in North America in the automotive, steel
processing, metal furniture, and stamping industries, is particularly relevant to this
Segment since its products are typically purchased to upgrade or expand existing equipment
or facilities. Expectations of future business activity are also particularly relevant.
Activity in this Segment has been affected in the recent past by the events of September
11, 2001, and may be affected significantly in the future by the effects of globalization
which impact both the markets for its products, the competitors it faces in such markets
and potentially the cost and availability of its key components.

Credit
AvailabilityAlthough interest rates trended lower in 2003 and have leveled thus
far in 2004, reflecting the Federal Reserves more liberal monetary policy during
this period, credit availability has, in managements view, somewhat tightened for
marginal business borrowers. As the Companys customer base includes many small to
medium sized businesses, the Company believes this has adversely affected the
Companys sales. In addition, recent operating losses associated with a
subsidiarys bankruptcy and environmental liabilities could negatively impact the
terms upon which the Company obtains credit in the future.

Technological
ChangesAlthough the HVAC industry has historically been impacted by technology
changes in a relatively incremental manner, it cannot be discounted that radical
changessuch as might be suggested by fuel cell technology, burner technology and/or
other developing technologiescould materially adversely affect the Companys
results of operations and/or financial position in the future.

Environmental
Laws Affecting Operations and Product Design The Company is subject to numerous
laws and regulations that govern the discharge and disposal of materials into the
environment. The Companys operations and its HVAC products that involve combustion,
refrigeration, air conditioning and related technologies as currently designed and applied
entail the risk of future noncompliance with the evolving landscape of environmental laws
regulations and industry standards. The cost of complying with the various environmental
laws regulations and industry standards is likely to increase over time, and there can be
no assurance that the cost of compliance, including changes to manufacturing processes and
design changes to current HVAC product offerings that involve the creation of carbon
dioxide or other currently unregulated compounds emitted in atmospheric combustion, or
efficiency standards, will not over the long-term and in the future have a material
adverse affect on the Companys results of operations.

Weather
ConditionsThe Companys core HVAC Segment manufactures heating, ventilating
and air conditioning equipment with heating products representing the bulk of the
Segments revenues. As such, the demand for its products depends upon colder weather
and benefits from extreme cold. Severe climatic changes, such as those suggested by the
global warming phenomenon, could over time adversely affect the Companys
results of operation and financial position.

Purchasing
PracticesIt has been the Companys policy in recent years for high value
commodities to aggregate purchase volumes with fewer vendors to achieve maximum cost
reductions while maintaining quality and service. This policy has been effective in
reducing costs but has introduced additional risk which could potentially result in
short-term supply disruptions or cost increases from time to time in the future.

Supply
Disruptions and Commodity RisksThe Company uses a wide variety of materials in
the manufacture of its products, such as copper, aluminum and steel, as well as electrical
and mechanical components, controls, motors and other products. In connection with the
purchase of major commodities, principally copper, stainless steel and aluminum for
manufacturing requirements, the Company enters into commodity forward agreements to
effectively hedge the cost of the commodity. This forward approach is done for a portion
of the Companys requirements, while the balance of the transactions required for
these commodities are conducted in the cash or spot market. The forward
agreements require the Company to accept delivery of the commodity in the quantities
committed, at the agreed upon forward price, and within the timeframe specified. The cash
or spot market transactions are executed at the Companys discretion and
at the current market prices. In addition to the raw material cost strategy described
above, the Company enters into fixed pricing agreements for the fabrication charges
necessary to convert these commodities into useable product. Management believes at
present that it has adequate sources of supply for its raw materials and components
(subject to the risks described above under Purchasing Practices) and has historically not
had significant difficulty in obtaining the raw materials, component parts or finished
goods from its suppliers. No industry Segment of the Company is dependent on a single
supplier, the loss of which would have a material adverse effect on its business.

Interest
Rate SensitivityThe Companys borrowings are largely Libor or Prime Rate
based. The Company believes that a 100 basis-point increase in its cost of funds would not
have a material effect on the Companys financial statements taken as a whole.
Interest rates are nonetheless significant to the Company as a participant in the
construction and capital goods industries. (See Construction Activity, Manufacturing
Activity and Credit Availability above.)

Acquisition
Integration  The Company has historically grown through acquisition.
Acquisitions often involve risks of integration with the parent company and may present
managerial and operational challenges, which can have adverse effects on results of
operations, typically when charges result from impairment of goodwill or indefinite lived
intangibles or cessation of business operations from consolidations or otherwise.
Acquisition integration also often requires considerable diversion of management
attention, difficulty in integrating management resource planning and financial control
systems, increased risk of contingent or unknown liabilities and potential disputes with
sellers of the acquired companies. Expected cost savings from strategic acquisitions may
not be realized or achieved within the timeframe initially expected.

Retention
of Qualified Personnel  The Company does not operate with multiple levels of
management. It is relatively flat organizationally and while we perceive this
as a strength overall, it does subject the Company to the risks associated with the
separation from the Company of critical managers for whatever reason. From time to time,
there may be a shortage of skilled labor, which may make it more difficult and expensive
for the Company to attract and retain qualified employees.

Inflation
 A substantial portion of the Companys inventory costs are represented by
commoditiescopper, steel and aluminumwhich in times of high economic activity,
as evidenced by the ongoing affect of globalization on the world economy, can
be subject to significant price inflation. The Companys ability to recover such cost
increases through pricing changes is uncertain and erosion of margins during such periods
is a significant risk.

# Item 3. 
Quantitative and Qualitative Information about Market Risks

The
Company does not engage in the purchase or trading of market risk sensitive instruments
other than with respect to a single interest rate swap transaction entered into on
February 6, 2004 whereby the Company has obtained fixed interest rate protection for
approximately $14,000,000 of its bank debt. The Company does not presently have any
positions with respect to hedge transactions such as forward contracts relating to
currency fluctuations. No market risk sensitive instruments are held for speculative or
trading purposes.

# Item 4  Controls
and Procedures

(a)    
          Evaluation of Disclosure Controls and Procedures.

| | Subsequent
to the enactment in 2002 of the Sarbanes-Oxley Act, the Company established a Disclosure
Control Committee comprised currently of its Chief Legal Officer, its Associate General
Counsel, its Corporate Controller, its Corporate Manger of Internal Audit, and its Chief
Financial Officer. The Disclosure Control Committee on a quarterly basis reviews written
sub-attestations obtained from key financial and operating personnel, consults with
outside technical advisers as needed, and meets with the Companys CEO, among other
steps. As of the end of the period covered by this Quarterly Report on Form 10-Q, Company
Management, including the Chief Executive Officer and Chief Financial Officer, have
conducted an evaluation of the effectiveness of the design and operation of the
Companys Disclosure Controls and procedures as defined in the Rule 13a-15(e) of
Securities Exchange Act of 1934. Based on that evaluation, the Chief Executive Officer and
Chief Financial Officer have concluded that the Companys disclosure controls and
procedures are effective to provide reasonable assurance of achieving the purposes
described in Rule 13a-15(e), and no changes are required at this time.
| | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

(b)    
          Changes in Internal Controls.

| | Subsequent
to the enactment in 2002 of the Sarbanes-Oxley Act, the Company undertook a review of its
internal controls, including its internal accounting controls. This process resulted in an
expanded Internal Control and Accounting Policy and Procedures Manual which has now been
widely disseminated within the Company. While numerous policies were clarified in this
manual, and some formerly informal policies were formalized in this manual, the Company
does not believe that any such changes represented corrective actions taken with regard to
significant deficiencies and material weaknesses. The Company believes that other than the
corrective actions which were or are in the process of being taken with respect to the
significant deficiencies which were disclosed in Item 9A of its Annual Report on Form 10-K
for the period ending December 31, 2003, there were no significant changes in the first
quarter of 2004 in internal controls or in factors that have materially affected or are
reasonably likely to significantly affect internal controls, subsequent to the date the
Chief Executive Officer and Chief Financial Officer completed their evaluation.
Notwithstanding the foregoing, the Company intends to continue the process of examining
all internal accounting procedures for the purposes of improvement of internal control and
to begin in 2004 a program of training a significant number of managers and staff to
better assure compliance and to improve the scope and application of its internal
accounting controls.
| | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

# PART II  OTHER
INFORMATION

# Item 1  Legal
Proceedings

The
Company is not presently involved in any litigation that it believes could materially and
adversely affect its financial condition or results of operations except as
described in Part I, Item 2  Managements Discussion and Analysis of Financial
Condition and Results of Operations-above under the Sub-caption UNUSUAL EVENTS
and in Notes 7 and 8 above of the Companys Condensed Consolidated Financial
Statements, which are a part of this Quarterly Report on Form 10-Q.

# Item 6  Exhibits
and Reports on Form 8-K

`RIDER 47A
  Exhibit
---------------    ---------------------------------------------------------------------------------------------
       No.                                                  Description
        3.1        Articles of Incorporation of Mestek, Inc., as amended(1)
        3.2        Amended and Restated By-laws of Mestek, Inc. as amended through December 12, 2000.(2)
          11       Statement re Computation of Per Share Earnings.
       31.1        Certification of Chief Executive Officer of Mestek, Inc.  pursuant to Rule 15d-14(a)
                   promulgated under the Securities Exchange Act of 1934, as amended.
       31.2        Certification of Chief Financial Officer of Mestek, Inc. pursuant to 15d-14(a) promulgated
                   under the Securities Exchange Act of 1934, as amended.
       32          Certification of Chief Executive Officer and Chief Financial Officer of Mestek, Inc.,
                   pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley
                   Act of 2002.
       99 or 10    Loan Agreement dated April 16, 2004 between Exton Ranch, Inc. and Sovereign Bank`

|(1) | Incorporated by reference to the corresponding exhibit previously filed as an
          exhibit to Companys annual report on Form 10-K, filed with the Securities
          and Exchange Commission for the year ended December 31, 1996 (File No.
          00100448).
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Incorporated by reference to the corresponding exhibit previously filed as an
          exhibit to the Companys annual report on Form 10-K, filed with the
          Securities and Exchange Commission for the year ended December 31, 2000 (File no
          00100448).
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

# SIGNATURES

Pursuant to the requirements 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.

`MESTEK, INC.
                                                    (Registrant)

Date: May 14, 2004                                  By: /S/ Stephen M. Shea
                                                    Stephen M. Shea, Senior Vice President - Finance
                                                    and CFO (Chief Financial Officer)`

---

# RIDER 47B

(b)    
          Reports on Form 8-K:

The
Company filed a Report on Form 8-K on April 15, 2004 with respect to Item 7 Financial
Statements, Pro Forma Financial Information and Exhibits, Item 9 Regulation FD Disclosure
and Item 12 Results of Operations and Financial Condition to report earnings for the year
ended December 31, 2003.

The
Company filed a Report on Form 8-K on April 29, 2004 with respect to Item 4 Changes in
Registrants Certifying Accountant and Item 7 Financial Statements, Pro Forma
Financial Information to announce the dismissal of its former independent auditors, Grant
Thornton LLP, and the engagement of its new independent auditors, Vitale Caturano &
Company, PC.

The
Company filed a Report on Form 8-K/A on May 7, 2004 with respect to Item 4 Changes in
Registrants Certifying Accountant and Item 7 Financial Statements, Pro Forma
Financial Information in connection with the announcement of the dismissal of its former
independent auditors, Grant Thornton LLP, and the engagement of its new independent
auditors, Vitale Caturano & Company, PC.

---

EXHIBIT 31.1

I, John E. Reed, Chief Executive
Officer, Mestek, Inc., certify that:

1.       
          I have reviewed this Quarterly Report on Form 10-Q for the fiscal quarter ended
          March 31, 2004, of Mestek, Inc.(the registrant);

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

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

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

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

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

| | (c)       
               Disclosed in this report any change in the registrants internal control
               over financial reporting that occurred during the registrants most recent
               fiscal quarter (the registrants fourth fiscal quarter in the case of an
               annual report) that has materially affected, or is reasonably likely to
               materially affect, the registrants internal control over financial
               reporting; and
| | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

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

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

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

`Date: May 14, 2004
                                    /s/  John E. Reed
                                    John E. Reed
                                    Chief Executive Officer`

---

EXHIBIT 31.2

I, Stephen M. Shea, Chief Financial
Officer of Mestek, Inc., certify that:

1.       
          I have reviewed this Quarterly Report on Form 10-Q for the fiscal quarter ended
          March 31, 2004, of Mestek, Inc.(the registrant);

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

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

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

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

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

| | (c)       
               Disclosed in this report any change in the registrants internal control
               over financial reporting that occurred during the registrants most recent
               fiscal quarter (the registrants fourth fiscal quarter in the case of an
               annual report) that has materially affected, or is reasonably likely to
               materially affect, the registrants internal control over financial
               reporting; and
| | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

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

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

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

`Date: May 14, 2004
                                    /s/  Stephen M. Shea
                                    Stephen M. Shea
                                    Chief Financial Officer`

---

EXHIBIT 32

# CERTIFICATION PURSUANT
TO

# 18 U.S.C. SECTION 1350

# AS ADOPTED PURSUANT TO SECTION
906

# OF THE SARBANES-OXLEY
ACT OF 2002

Each of the undersigned hereby
certifies, for the purposes of 18 U.S.C. Section 1350, in his capacity as an officer of
Mestek, Inc. (the Company), that, to his knowledge:

(a)       
          the Quarterly Report on Form 10-Q of the Company for the fiscal quarter ended
          March 31, 2004, as filed with the Securities and Exchange Commission (the
          Report), fully complies with the requirements of Section 13(a) of
          the Securities Exchange Act of 1934; and

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

`Dated: May 14, 2004


/s/  John E. Reed
John E. Reed
Chief Executive Officer


/s/  Stephen M. Shea
Stephen M. Shea
Chief Financial Officer`

This certification is not deemed to
be filed for purposes of section 18 of the Securities Exchange Act of 1934, or
otherwise subject to the liability of that section. This certification is not deemed to be
incorporated by reference into any filing under the Securities Act of 1933 or Securities
Exchange Act of 1934, except to the extent that the Company specifically incorporates it
by reference.

---

Exhibit 11

# MESTEK, INC. SCHEDULE OF
COMPUTATION OF EARNINGS PER COMMON SHARE

|                                            | Three Months Ended March 31, |        
|------------------------------------------- | ---------------------------- | -------
|
|
|Net (Loss) Income                           | ($ 327)                      | $   842
|Basic (Loss) Earnings per Common Share:    
|Net (Loss) Income                           | ($ 0.04)                     | $0.10  
|Basic Weighted Average Shares Outstanding   | 8,722                        | 8,722  
|Diluted Earnings Per Common Share:         
|Net (Loss) Income                           | ($ 0.04)                     | $  0.10
|Diluted Weighted Average Shares Outstanding | 8,722                        | 8,742