<PAGE>

                      SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C. 20549
                                   FORM 10-K
         (X)    ANNUAL REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE
                        SECURITIES EXCHANGE ACT OF 1934
                     For the Year ended December 31, 1999
                                      OR
        ( )    TRANSITION REPORT PURSUANT TO SECTION 13 or 15(d) OF THE
                            SECURITIES ACT OF 1934
              For Transition Period from __________ to __________
                       Commission File Number 0001067447
                          THE DERBY CYCLE CORPORATION
            (Exact name of registrant as specified in its charter)

           DELAWARE                                    31-1038896
(State or other jurisdiction of                    (I.R.S.  Employer
incorporation or organization)                     Identification No.)

                                Daniel S. Lynch
                          The Derby Cycle Corporation
                     300 First Stamford Place (5th Floor)
                       Stamford, Connecticut 06902-6765
         (Address of principal executive offices, including zip code)
                           Telephone: (203) 961-1666
             (Registrant's telephone number, including area code)

    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 No (X).
<PAGE>

                           THE DERBY CYCLE CORPORATION

                          1999 FORM 10-K ANNUAL REPORT

                                TABLE OF CONTENTS

                                                                            PAGE


                                    PART I
                                    ------

ITEM 1.    BUSINESS.........................................................   1

ITEM 2.    PROPERTIES.......................................................   7

ITEM 3.    LEGAL PROCEEDINGS................................................   8

ITEM 4.    SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS..............   8

                                    PART II
                                    -------

ITEM 5.    MARKET FOR THE REGISTRANTS' UNITS AND RELATED UNITHOLDER
           MATTERS..........................................................  9

ITEM 6.    SELECTED HISTORICAL FINANCIAL AND OPERATING DATA.................  10

ITEM 7.    MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
           AND RESULTS OF OPERATIONS........................................  12

ITEM 8.    FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA......................  25

ITEM 9.    CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON
           ACCOUNTING AND FINANCIAL DISCLOSURE..............................  25

                                   PART III
                                   --------

ITEM 10.   DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT...............  26

ITEM 11.   EXECUTIVE COMPENSATION...........................................  29

ITEM 12.   SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
           MANAGEMENT.......................................................  32

ITEM 13.   CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS...................  37

                                    PART IV
                                    -------

ITEM 14.   EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K..  E1

<PAGE>

                                     PART I

ITEM 1.  BUSINESS

Nature of the Business

The accompanying combined financial statements have been prepared to reflect the
financial position and results of operations of the bicycle and bicycle
component businesses of Derby International Corporation S.A. ("DICSA"), a
Luxembourg holding company through May 14, 1998. Up to that date DICSA owned
shares, either directly or indirectly, in a number of bicycle and bicycle
component companies worldwide that predominantly operate as stand-alone
entities. Each of the companies manufactures, assembles and/or distributes
bicycles and bicycle components. These bicycle and bicycle component companies,
collectively referred to as The Derby Bicycle Group, have significant operations
in The Netherlands ("Gazelle"), the United Kingdom ("Raleigh U.K.", and "Sturmey
Archer"), Canada ("Raleigh Canada"), Germany ("Derby Germany"), South Africa
("Probike") and the United States ("the Derby U.S.A." division of the Company).

Effective May 14, 1998, DICSA reorganized its businesses in connection with a
recapitalization agreement so that each of its bicycle and bicycle component
companies are owned directly or indirectly by The Derby Cycle Corporation, a
Delaware corporation with operations in the United States. The accompanying
consolidated financial statements have been prepared to reflect the financial
position and results of operations of the Company and its subsidiaries from May
14, 1998 through December 31, 1999. Accordingly, the financial statements have
been prepared in conformity with accounting principles generally accepted in the
United States and are presented in U.S. Dollars.

References to the "Company" throughout this document mean The Derby Bicycle
Group through May 14, 1998 and The Derby Cycle Corporation and its subsidiaries
from May 14, 1998 through December 31, 1999.

Overview

The Company is a world-leading designer, manufacturer and marketer of bicycles.
The Company holds the leading market share in the United Kingdom, The
Netherlands, Canada and Ireland, holds the leading market share in the adult
bicycle market in Germany and is also a leading bicycle supplier in the United
States. Competing primarily in the medium- to premium-priced market, the Company
owns or licenses many of the most widely recognized brand names in the bicycle
industry, including leading global brands such as Raleigh, Diamond Back, Nishiki
and Univega, and leading regional brands such as Gazelle in The Netherlands and
Kalkhoff, Musing, Winora and Staiger in Germany. The Company designs,
manufactures and markets a wide range of bicycles in all major product
categories: (i) all-terrain or mountain bicycles ("M.T.B.s"), (ii) city
bicycles, also called touring or upright bicycles, (iii) hybrid bicycles, also
called comfort or cross bicycles, (iv) juvenile bicycles, including bicycle
motocross ("B.M.X.") bicycles, and (v) race/road bicycles. The Company
distributes branded bicycles through extensive local market networks of
independent bicycle dealers ("I.B.D.s") as well as through national retailers,
and distributes private label bicycles through mass merchandisers and specialty
stores.

Through a series of acquisitions and plant expansions, the Company has created a
global bicycle business distinguished by its leading market positions, low cost
production, extensive distribution network and reputation for high quality.
Organized in 1986 for the purpose of acquiring the Raleigh, Gazelle and Sturmey
Archer bicycle and bicycle component businesses from TI Group plc, the Company
expanded into the United States and Germany in 1988. Since then, the Company has
acquired additional well-known brands and leveraged its existing manufacturing
plants and component sourcing operations to lower unit costs for its acquired
businesses.

Since 1990, the Company has invested in labor-saving, flexible production
machinery and restructured the workforces at its manufacturing locations. From
1992 to 1993, taking advantage of substantial incentives from the German
government, the Company built a factory in Rostock, in the former German
Democratic Republic.

                                       1
<PAGE>

The Company's operations are concentrated in Germany, The Netherlands, the
United States, the United Kingdom and Canada, with manufacturing operations in
these countries, each led by experienced local management.

The Company maintains marketing or purchasing operations in five additional
countries. (See Financial Statements page F-28 for details of segmental
information). Each local operation manages national distribution channels,
dealer service and working capital and benefits from shared product design and
manufacturing technologies as well as from economies of scale generated by the
Company's aggregate purchasing power. Consequently, each local operation has the
flexibility to respond to shifts in local market demand and product preference.



                                       2
<PAGE>

Acquisition History and Investment Program

The Company was organized in 1986 to acquire the Raleigh, Gazelle and Sturmey
Archer bicycle and bicycle component businesses from TI Group plc. In 1988, the
Company acquired the assets of Neue Kalkhoff, the second largest bicycle
manufacturer in the former Federal Republic of Germany at the time, and
established Derby Germany. Also in 1988, the Company acquired the assets of
Raleigh Cycle Company of America from Raleigh's U.S. licensee, Huffy
Corporation, and the West Coast Cycle division of Medalist Industries Inc.
(owner of the Nishiki brand in the United States). These two businesses were
merged to form Raleigh U.S.A.. The Company formed the Probike South Africa
operating company with the acquisitions of Cycle and Hardware Factors in 1989,
J.H. Slotar in 1990 and Cycle Centre Wholesale in 1991. In 1992, the Company
acquired Musing, the German bicycle manufacturer. In 1997, Derby acquired the
assets and operations of the Winora and Staiger businesses. Winora-Staiger is a
long established bicycle manufacturer and distributor located in southwestern
Germany. Also in 1997, Derby acquired the worldwide rights to the Univega brand
name and its associated trade names, trademarks and designs and formed Univega
as a holding company for the acquisition of the Univega Group in Germany.

On February 4, 1999, the Company acquired the assets (and assumed certain
liabilities) of the Diamond Back Group for approximately $44.3 million in cash.
The Diamond Back Group consisted of Diamond Back International Company Limited,
a private British Virgin Islands company ("Diamond Back"), Western States Import
Company Inc., a Delaware corporation ("Western States") and Bejka Trading A.B.,
a private Swedish company ("Bejka"), each of which was engaged in the bicycle,
bicycle parts and accessories and fitness equipment distribution business.


Weather Conditions And Seasonality

Demand for bicycles in the Company's principal markets is influenced by weather
conditions. For example, warm weather tends to increase sales of bicycles, and
cold, wet weather tends to reduce sales of bicycles. Moreover, demand for
bicycles in the Company's principal markets is seasonal, characterized in most
cases by a majority of consumer sales in the spring and summer months, with a
strong bias towards consumer sales in the last four months of the calendar year
in the United Kingdom, South Africa and Ireland. Seasonality in the United
Kingdom, South Africa and Ireland is influenced by increased sales of juvenile
bicycles in the months preceding Christmas. Accordingly, dealers' peak
purchasing months are October and November when they build inventory in
anticipation of Christmas sales of juvenile bicycles. The Company seeks to
mitigate the impact of the seasonality of the demand for bicycles by varying the
amount of labor employed throughout the year. Additional labor is employed in
the months before and during the periods of greater consumer sales through the
operation of longer shifts and the hiring of temporary workers. In addition,
certain of the Company's local operations, such as those in Canada, are closed
during periods of low production. There can be no assurance, however, that the
Company will be able to successfully respond to changes in demand for bicycles
due to variations in weather conditions or to manage its working capital needs.
Any failure to so respond may have a material adverse effect on the Company's
business, financial condition and results of operations.

                                       3
<PAGE>

Highly Competitive Industry

The market for bicycles, parts and accessories is highly competitive.
Competition in the bicycle industry is based upon price, quality, brand name and
service. In all its product categories, the Company competes with other
manufacturers and distributors, some of which have well-recognized brand names
and substantial financial, technological, distribution, advertising and
marketing resources. In addition, several bicycle manufacturers and component
suppliers that have substantial resources do not currently compete directly with
the Company, but could pose a significant competitive threat to the Company in
the future. Moreover, additional competitors could enter the Company's markets,
as management believes the barriers to entering the bicycle designing and
manufacturing businesses are low. Management also believes, however, that it
would be difficult for a new competitor to build a distribution network as
effective as the Company's distribution network.

Like other bicycle manufacturers, the Company also faces competition from
bicycles imported from the Far East. In recent years, the impact of this
competition has diminished due to the imposition of anti-dumping duties by the
E.U. The purpose of anti-dumping duties is to promote fair competition between
domestic and foreign suppliers of bicycles by increasing the cost of foreign-
supplied bicycles to domestic fair market value. Such anti-dumping duties work
by imposing a payment due to be made by the importer at the time of clearing
customs. The impact of such anti-dumping duties is to increase the retail price
of imported bicycles, thus enabling domestic manufacturers to compete more
fairly with imported bicycles. Specifically, imports from the Far East have been
constrained by E.U. initiatives such as the 30.6% anti-dumping duty on Chinese
bicycles introduced in 1993, which continues in effect until 2004. The E.U. has
also imposed anti-dumping duties and tariffs, ranging up to 39.4%, on bicycles
imported from most manufacturers in Thailand, Malaysia and Indonesia. In
addition, in January 1997, the E.U. strengthened its existing regulations to
prevent circumvention through the importation of kits and partially assembled
bicycles. Anti-dumping duties were imposed by the E.U. on Taiwan on August 24,
1998 at various rates for different manufacturers for a period of five years.

There can be no assurance that the Company will be able to compete successfully
in the future with other bicycle manufacturers located in its principal markets
or in the Far East or that the expiration or repeal of existing anti-dumping
duties or competition in the bicycle industry will not have a material adverse
effect on the Company's business, financial condition and results of operations.


Dependence On Certain Suppliers

The Company's operations are highly dependent upon components manufactured by
non-U.S. suppliers located primarily in Taiwan, Japan and in China. As is common
in the bicycle industry, a substantial majority of the Company's multi-speed
bicycles contain components supplied by Shimano Inc. ("Shimano"), the world's
largest bicycle component manufacturer and supplier, and a brand with a strong
reputation among bicycle consumers. Although Shimano has not indicated any
intention to limit or reduce sales of components to the Company, if it were to
do so, the Company's business, financial condition and results of operations
could be adversely affected. Although the Company has established relationships
with its principal suppliers, the Company's future success will depend on its
ability to maintain such relationships and to develop relationships with new
suppliers. In the event of a delay or disruption in the supply of components,
the Company believes that suitable alternative suppliers could be located,
although the transition to other suppliers could result in significant
production delays. Any significant delay or disruption in the supply of
components could have a material adverse effect on the Company's business,
financial condition and results of operations.


The Recapitalization

On May 14, 1998, the Company consummated a recapitalization. Pursuant to a
Recapitalization Agreement dated March 11, 1998 (as amended, the
"Recapitalization Agreement"), (i) the Company was restructured (the
"Restructuring") such that the Company now owns all the capital stock of
approximately 70 existing subsidiaries, a controlling interest in Raleigh
Canada, Univega, Univega License, the Univega Group, Derby Holdings South
Africa and certain other subsidiaries, and a minority interest in certain other
entities; (ii) each of Derby Finance S.a.r.l. ("DFS") (a wholly owned subsidiary
of
                                       4
<PAGE>

DICSA, the former parent company of the Company), Thayer Equity Investors III,
L.P. ("Thayer") and Perseus Capital, L.L.C. ("Perseus") purchased (through their
respective wholly owned subsidiaries) equity interests in the Company in the
amounts of $3.0 million, $50.0 million and $10.0 million, respectively, for cash
(collectively, the "Equity Contributions"); (iii) DICSA (directly and through
DFS) retained an equity interest in the Company and Raleigh Canada having a
value of $45.0 million (the "Retained Equity"), based on the amounts invested in
the Company's equity by DFS, Thayer and Perseus.

The Retained Equity includes preferred stock of Raleigh Canada issued to DICSA
in connection with the Recapitalization (the "Raleigh Canada Preferred Stock"),
which may be exchanged for shares of Class A common stock (as defined) and Class
B common stock (as defined) of the Company having a value of $23.3 million,
based on the amounts invested in DCC's equity by DFS, Thayer and Perseus, or
redeemed subsequent to the vesting of the Company's right to exchange such stock
for shares of its common stock (as defined), at the option of DICSA under
certain circumstances, for a cash payment of $23.3 million, plus all accrued and
unpaid dividends thereon, pursuant to an exchange agreement among DICSA, the
Company and Raleigh Canada (the "Raleigh Canada Exchange Agreement"). In
addition, (i) the Company made a cash payment of $146.2 million to DFS (the "DFS
Payment"); (ii) equity held by the minority shareholders of Derby Holdings South
Africa was redeemed for a cash payment of $1.9 million (the "Redemption
Payment"); (iii) the Company repaid its net existing indebtedness (the "Existing
Indebtedness") (other than indebtedness of the Company's South African
subsidiaries incurred under a credit facility providing for maximum borrowings
in an amount approximately equivalent to $6 million (the "South African Credit
Facility")), in an amount of $148.1 million; (iv) the Company and certain of its
subsidiaries borrowed $84.9 million under a new secured senior revolving credit
agreement (the "Revolving Credit Agreement"); and (v) the Issuers issued the Old
Notes (collectively with borrowings under the Revolving Credit Agreement, the
"Debt Financing"), as of May 14, 1998. The Restructuring, the Equity
Contributions, the DFS Payment, the repayment of Existing Indebtedness (other
than indebtedness incurred under the South African Credit Facility) and the Debt
Financing are collectively referred to as the "Recapitalization".


Investor Group

Subsequent to the Recapitalization, the issue of Class C common stock in
February, 1999 and the issue, during 1999, of Class A and Class C common stock
under the management stock plan, the Company's shareholders are (i) DC Cycle
L.L.C. ("DC Cycle") a wholly-owned subsidiary of Thayer, which controls
approximately 64% of the total voting power of the Company's capital stock, (ii)
Perseus Cycle L.L.C. ("Perseus Cycle") a wholly-owned subsidiary of Perseus,
which controls approximately 13% of the total voting power of the Company's
capital stock, (iii) DFS, which controls approximately 20% of the total voting
power of the Company's capital stock and (iv) Management, which controls
approximately 3% of the total voting power of the Company's capital stock. Prior
to the Recapitalization, the Company was wholly-owned by DICSA through its
subsidiary, DFS.

Thayer is a private equity fund managed by TC Equity Partners ("Thayer
Capital"), a private equity investment firm based in Washington, D.C.. Thayer
Capital's partners are Frederic V. Malek, Carl J. Rickertsen and Paul G. Stern.
Thayer Capital invests primarily in private equity investments in management
buyouts and recapitalizations. In June 1996, Thayer Capital closed Thayer, a
private equity fund, with $364 million in commitments.

Perseus is a merchant banking venture managed by Perseus Management L.L.C.
("Perseus Management") and based in Washington, D.C.. Perseus invests primarily
in leveraged acquisitions of operating businesses. Frank H. Pearl is the
Chairman and President of Perseus and is one of the founding directors and
shareholders of DICSA.

DFS is a wholly-owned subsidiary of DICSA. A. Edward Gottesman, a director of
the Company, the chairman of DICSA and a charitable trust of which he is the
settlor, controls a majority of the capital stock of DICSA indirectly through an
industrial holding company, Centenary Corporation ("Centenary"). Alan J. Finden-
Crofts, a director of the Company and a director of DICSA, and Mr. Pearl, a
director of the Company and a director of DICSA, own minority interests in
DICSA.

                                       5
<PAGE>


Global Bicycle Industry Overview.

The global bicycle industry, including bicycles, parts and accessories, is
estimated to have total retail sales in excess of $20 billion. The bicycle
manufacturing segment of the industry, with annual production of approximately
100 million units, is competitive, highly fragmented and locally driven.
Bicycles are produced throughout the world in approximately 65 countries with
product demand, design and distribution driven by varying local market dynamics
and consumer preferences. Across local markets, bicycle products can be
classified into five major categories: (i) all-terrain or mountain bicycles,
referred to as M.T.B.s, which feature wide tires, high strength frames,
components with multiple gears and powerful brakes, (ii) city bicycles, also
called touring or upright bicycles, which feature more comfortable seats, up to
seven gears within the wheel hub, chain and splash guards, luggage racks and
lights, (iii) hybrid bicycles, also called comfort or cross bicycles, which
combine the technology of M.T.B.s with the comfort and practicality of city
bicycles, (iv) juvenile bicycles with smaller wheels and frame size, including
B.M.X. bicycles, and (v) race/road bicycles, which feature narrow, high pressure
tires, lightweight frames and components with multiple gears. In general, these
bicycle products are marketed and sold through two primary distribution
channels: I.B.D.s and mass merchandisers. I.B.D.s typically carry a broad range
of relatively high priced, high quality bicycles, while mass merchandisers tend
to offer relatively lower priced bicycles focused primarily on the juvenile
market. The Company manufactures and markets bicycles across all five major
product categories and distributes through both the I.B.D. channel and the mass
merchandiser channel. Management believes that the Company is an industry leader
because it offers its customers high quality, comprehensive product lines in
each of its local markets.

                                       6
<PAGE>

ITEM 2.  PROPERTIES

The Company manufactures at sites in the U.K., the Netherlands, Germany, Canada
and the U.S.A.. The Company sold the factories and offices located in
Nottingham, England used by its Raleigh U.K. and Sturmey Archer operations in
December 1999. These properties have been leased back. The company has granted
an option to a property developer on the Raleigh U.K. warehouse site. Raleigh
U.K. has entered into a lease for a new warehouse for its parts and accessories
business unit with effect from May 2000. Except for the U.K. and U.S.A., these
manufacturing sites are owned by the Company. The U.K. and U.S.A. manufacturing
sites and certain warehouse and office facilities in Europe, South Africa and
Taiwan, are leased. The leases of the Diamond Back properties in U.S.A. and
Sweden were assigned to the Company in February 1999. See the following tables
on freehold and leasehold properties. The Company believes that it has
satisfactory title to or valid rights to the use of all of its material
properties.

<TABLE>
<S>                                     <C>                                   <C>
Operating entity                        Location                              Freehold property
Derby Germany                           Cloppenburg, Germany                  Factory and main offices
Derby Germany                           Rostock, Germany                      Factory
Derby Germany                           Sennfeld, Germany                     Factory and offices
Gazelle                                 Dieren, The Netherlands               Factory and offices
Raleigh Canada                          Oakville, Canada                      Offices and warehouse
Raleigh Canada                          Waterloo, Canada                      Factory
Raleigh U.K.                            Nottingham, England                   Warehouse
Sturmey Archer                          Birmingham, England                   Factory

Operating entity                        Location                              Leasehold property
Derby Cycle Corporation                 Stamford, Connecticut                 Offices
Derby Germany                           Isernhagen, Germany                   Offices and warehouse
Derby Germany                           Kirchheim, Germany                    Offices and warehouse
Derby Germany                           Nidwailden, Switzerland               Offices and warehouse
Derby Sweden                            Gothenberg, Sweden                    Offices and warehouse
Derby Trading Co                        Shenzhen, China                       Offices and warehouse
Derby Trading Co                        Taipei, Taiwan                        Offices
Derby Trading Co                        Taichung, Taiwan                      Offices
Derby U.S.A.                            Bolingbrook, Illinois                 Warehouse
Derby U.S.A.                            Camarillo, California                 Warehouse and offices
Derby U.S.A.                            Dayton, New Jersey                    Warehouse
Derby U.S.A.                            Hanover Park, Illinois                Warehouse
Derby U.S.A.                            Kent, Washington                      Factory, warehouse and offices
Derby U.S.A.                            Paulsboro, New Jersey                 Warehouse
Probike                                 Bloemfontein, South Africa            Offices and warehouse
Probike                                 Durban, South Africa                  Offices and warehouse
Probike                                 Ottery, Cape Town, South Africa       Offices and warehouse
Probike                                 Port Elizabeth, South Africa          Offices and warehouse
Probike                                 Sandton, South Africa                 Offices and warehouse
Raleigh Ireland                         Dublin, Republic of Ireland           Offices
Raleigh U.K.                            Nottingham, England                   Factory and offices
Sturmey Archer                          Amsterdam, The Netherlands            Offices
Sturmey Archer                          Nottingham, England                   Factory and offices
</TABLE>
All the freehold property is pledged as security for the Company's seven year
revolving credit facility of DM214,000,000.

                                       7
<PAGE>

ITEM 3.  LEGAL PROCEEDINGS

Product Liability

Due to the nature of the Company's business, the Company is a defendant in a
number of product liability lawsuits. The plaintiffs in these lawsuits generally
seek damages, in amounts that may be material, for personal injuries allegedly
sustained as a result of alleged defects in the Company's products. Although the
Company maintains product liability insurance, due to the uncertainty as to the
nature and extent of manufacturers' and distributors' liability for personal
injuries, there can be no assurance that the product liability insurance
maintained by the Company is or will be adequate to cover product liability
claims or that the applicable insurer will be solvent at the time of any covered
loss. In addition, due to deductibles, self-retention levels and aggregate
coverage amounts applicable under the Company's insurance policies, the Company
may bear responsibility for a significant portion, if not all, of the defense
costs (which include attorneys' fees and expenses incurred in the defense of any
claim) and the related payments to satisfy any judgments associated with any
claim asserted against the Company in excess of any applicable coverage. The
settlement of a significant number of insured claims, the settlement of a claim
exceeding the Company's insurance coverage or the successful assertion or
settlement of an uninsured claim could have a material adverse effect on the
Company's business, financial condition or results of operations. There can be
no assurance that insurance will remain available, or, if available, will not be
prohibitively expensive. The deductible under the Company's insurance policies
is currently $250,000 per claim; however, prior to 1993, the deductible was $1.0
million per claim. Not all claims arising during the period in which the
Company's deductible was $1.0 million have been resolved and it is possible that
additional claims may be filed. The aggregate amount of liability under existing
and potential claims could exceed the reserves established by the Company for
product liability claims.


Product Recalls

Although the Company has not recently experienced a significant product recall,
the Company has, in the past, recalled certain bicycle models. If the Company
were required to make a significant product recall, such a recall could have a
material adverse effect on the Company's business, financial condition or
results of operations. In common with the rest of the bicycle industry,
components fitted to its bicycles may be subject to a recall program of the
component supplier.


Liability For Environmental Matters

The Company is subject to a wide variety of governmental requirements related to
environmental protection including, among other things, the management of
hazardous substances and wastes. Although the Company has made and will continue
to make significant expenditures related to its environmental compliance
obligations, there can be no assurance that the Company will at all times be in
compliance with all such requirements. Moreover, the Company's existing and
historical operations, including the operations of its predecessors, expose the
Company to the risk of clean-up liabilities or environmental or personal injury
claims related to releases and emissions of hazardous substances and wastes.
Such liabilities and claims could require the Company to incur material costs
related to such releases or to the investigation or remediation of contaminated
property. Also, changes in existing environmental requirements or the imposition
of additional environmental liabilities related to existing or historical
operations could result in substantial cost to the Company.


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

None.

                                       8
<PAGE>

                                     PART II




ITEM 5.  MARKET FOR THE REGISTRANTS' UNITS AND RELATED UNITHOLDER MATTERS

There is no established public trading market for any class of equity.

The Company had the following shares in issue:

<TABLE>
<CAPTION>
                                                                December
                                                                31, 1997
                                                              through May   May 14,     Dec 31,     Dec 31,      March
                                                                14, 1998     1998        1998        1999       30, 2000
                                                              ----------    ------      ------      ------      --------
<S>                                                               <C>        <C>        <C>         <C>          <C>
Common stock held by DFS (1)                                      3,000           -           -           -           -
Class A common stock held by DFS (1, 3)                               -      21,700      21,700      21,700      21,700
Class A common stock held by DC Cycle                                 -      12,500      12,500      12,500      12,500
Class A common stock held by Perseus                                  -      10,000      10,000      10,000      10,000
Class A common stock held by CEO (5)                                  -           -           -       1,200       1,200
Class A common stock held by other directors (7)                      -           -           -           -          40
Class A common stock held by management (6)                           -           -           -       1,760       2,320
Class A common stock held by DICSA (3)                                -       8,300       8,300       8,300       8,300
Class B common stock held by DICSA (3)                                -      15,000      15,000      15,000      15,000
Class C common stock held by DC Cycle (4)                             -           -           -      18,950      20,200
Class C common stock held by Perseus (4)                              -           -           -       3,800       5,050
Class C common stock held by CEO (5)                                  -           -           -         300         300
Class C common stock held by other directors (7)                      -           -           -           -          10
Class C common stock held by management (6)                           -           -           -         440         580
Class A preferred stock (2)                                       5,000           -           -           -           -
Class B preferred stock (2)                                       5,000           -           -           -           -
Class C preferred stock (2)                                      53,432           -           -           -           -
Class D preferred stock (2)                                      45,000           -           -           -           -
Series A preferred stock held by DC Cycle                             -      25,000      25,000      25,000      25,000
Series B preferred stock held by DFS                                  -       3,000       3,000       3,000       3,000
</TABLE>

(1)  At the time of the Recapitalization, the 3,000 common stock of $1 each held
     by DFS were converted into 21,700 Class A common stock of $0.01 each.
(2)  Classes A, B, C and D preferred stock in issue before the Recapitalization
     were surrendered by the Company as part of the Recapitalization.
(3)  DICSA has the right to acquire 15,000 shares of Class B common stock and
     8,300 shares of Class A common stock under the Raleigh Canada Exchange
     Agreement.
(4)  Issued on acquisition of Diamond Back and includes warrants to purchase
     1,250 shares of Class C common stock issued in connection with the $7
     million bridge loan.
(5)  Issued to CEO.
(6)  Issued to management.
(7)  Issued to non executive director.

                                       9
<PAGE>

ITEM 6.  SELECTED HISTORICAL FINANCIAL AND OPERATING DATA

Selected Historical Financial Data

Set forth below are selected historical financial data of the Company in $
millions (except for share and per share data) as of the dates and for the
periods presented. The selected historical financial data as of December 31,
1996, 1997, 1998 and 1999 are derived from the audited combined and consolidated
financial statements of the Company. The selected unaudited historical financial
data of the Company as of December 31, 1995 was prepared by management in a
manner consistent with the audited consolidated financial statements. The
information contained in this table should be read in conjunction with "ITEM 7
Management's Discussion and Analysis of Financial Condition and Results of
Operations" and the consolidated financial statements and accompanying notes
thereto on pages F1 to F33.

<TABLE>
<CAPTION>

                                                                   For the years ended December 31,
                                                        --------------------------------------------------------
$ millions                                              1995         1996         1997         1998         1999
                                                        ----         ----         ----         ----         ----
<S>                                              <C>           <C>           <C>           <C>          <C>
Net revenues...................................  $     473.8   $    452.6    $   465.7     $  465.3      $ 540.4
Cost of goods sold.............................       (366.2)      (339.1)      (345.9)      (350.3)      (409.5)
                                                 -----------   ----------    ---------     --------      -------
Gross profit...................................        107.6        113.5        119.8        115.0        130.9
Selling, general and administrative expenses...        (81.3)       (80.1)       (90.1)       (91.0)      (107.1)
Recapitalization costs (1).....................          -            -            -           (5.9)         -
Restructuring charge (2).......................         (4.4)         -            -            -           (5.1)
Non-recurring items (3)........................          -            -            -            -           (4.5)
                                                 -----------   ----------    ---------     --------      -------
Operating income...............................         21.9         33.4         29.7         18.1         14.2
Interest expense...............................         (9.4)        (8.0)        (7.5)       (16.9)       (26.3)
Interest income................................          0.9          0.8          1.0          1.0          0.6
Other income (expense), net....................          5.3         (2.7)         0.1         (1.3)         1.5
Gain on dispositions of property, plant and
     equipment.................................          4.7          -            -            -            9.3
                                                 -----------   ----------    ---------     --------      -------
Income (loss) before income taxes, minority
     interest and extraordinary item...........         23.4         23.5         23.3          0.9         (0.7)
Provision for income taxes.....................        (10.1)        (8.9)       (10.6)        (6.3)        (4.5)
Minority interest..............................         (0.1)         -           (0.1)        (0.1)         -
                                                 -----------   ----------    ---------     --------      -------
Income (loss) before extraordinary item........         13.2         14.6         12.6         (5.5)        (5.2)
Extraordinary item (4).........................          -            -            -           (0.4)         -
                                                 -----------   ----------    ---------     --------      -------
Net income (loss)..............................         13.2         14.6         12.6         (5.9)        (5.2)
Dividends accrued on preferred stock.........            -            -            -           (4.9)        (3.7)
                                                 -----------   ----------    ---------     --------      -------
Net income (loss) applicable to common
     shareholders............................    $      13.2  $      14.6  $      12.6  $     (10.8) $      (8.9)
                                                 ===========   ==========    =========     ========      =======
$
Basic and diluted net income (loss) before
     extraordinary item applicable to common
     shareholders per share....................  $     610.1  $     671.2  $     584.5   $   (289.1)  $   (131.0)
Basic and diluted extraordinary item
     applicable to common shareholders per
     share.....................................          -            -            -          (12.0)         -
Basic and diluted net income (loss) applicable
     to common shareholders per share..........        610.1        671.2        584.5       (301.1)      (131.0)
Weighted average number of shares of common
     stock outstanding.........................       21,700       21,700       21,700       35,940       67,666
                                                 ===========   ==========    =========     ========      =======
</TABLE>

                                      10
<PAGE>

<TABLE>
<CAPTION>
                                                                   For the years ended December 31,
                                                        --------------------------------------------------------
$ millions                                              1995         1996         1997         1998         1999
                                                        ----         ----         ----         ----         ----
<S>                                              <C>           <C>           <C>           <C>          <C>
Depreciation and amortization..................  $       9.2  $       8.8  $       9.2  $      10.2  $      11.0
Amortization of pension transition asset.......         (2.7)        (2.7)        (2.5)        (2.5)        (2.4)
Capital expenditures...........................         11.1         10.8          7.4          8.3          7.4
</TABLE>

<TABLE>
<CAPTION>
                                                                              December 31,
                                                        --------------------------------------------------------
$ millions                                              1995         1996         1997         1998         1999
                                                        ----         ----         ----         ----         ----
<S>                                              <C>           <C>           <C>           <C>          <C>
Cash and cash equivalents......................  $      12.7  $       8.8  $      15.4  $      17.5  $      28.9
Working capital................................         85.3         80.0         63.3         73.2         90.5
Total assets...................................        260.3        258.2        285.2        328.3        389.6
Total debt, including current portion..........         92.0         78.6        102.2        226.7        245.6
Preferred stock with redemption rights.........          -            -            -           45.4         49.1
Stock rights (5)...............................          -            -            -           23.3         23.3
Shareholders' equity (deficit).................  $      66.1  $      83.1  $      81.9  $     (70.1) $     (62.5)
</TABLE>
(1) Recapitalization costs of $5.9 million in 1998 included legal, accounting
    and investment banking fees incurred in connection with implementing the
    Recapitalization on May 14, 1998.

(2) The restructuring charge of $4.4 million in 1994 represented the cost of
    relocating the Raleigh U.K. bicycle warehouse, offices and frame
    manufacturing facility. The restructuring charge of $5.1 million in 1999
    included the cost of exiting from bicycle frame manufacturing in the U.K.
    and the closure of some Raleigh distribution facilities in Europe as
    described in Note 2 of the financial statements.

(3) Non-recurring items of $4.5 million in 1999 included the cost of strategic
    reviews of aspects of the business and start-up costs of establishing new
    headquarters as described in Note 2 of the financial statements.

(4) Loss on early extinguishment of debt.

(5) Reflects Class A common stock having a value of $8.3 million and Class B
    common stock having a value of $15.0 million issuable to DICSA upon exchange
    of the Raleigh Canada Preferred Stock. The Raleigh Canada Preferred Stock
    may be redeemed subsequent to the vesting of the Company's right to exchange
    such stock for shares of its common stock, at the option of DICSA under
    certain circumstances, for a cash payment of $23.3 million, plus all accrued
    and unpaid dividends thereon.

                                      11

<PAGE>

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

Overview

The following discussion should be read in conjunction with the attached
consolidated financial statements.

The Company is a world-leading designer, manufacturer and marketer of bicycles.
Competing primarily in the medium- to premium-priced market, the Company owns or
licenses many of the most recognized brand names in the bicycle industry,
including leading global brands such as Raleigh, Diamond Back, Nishiki and
Univega, and leading regional brands such as Gazelle in The Netherlands and
Kalkhoff, Musing, Winora and Staiger in Germany. For the fiscal years ended
December 31, 1997, 1998 and 1999, the Company had net revenues of $465.7
million, $465.3 million and $540.4 million, respectively, and EBITDA of $35.8
million, $30.3 million and $30.5 million, respectively.

The Company operates in eleven countries around the world with a majority of its
operations conducted in countries other than the United States. In 1999, 54% of
the Company's net revenues were denominated in currencies linked to the Euro,
22% were denominated in U.S. Dollars, 15% were denominated in sterling and 9%
were denominated in other currencies. The Company reduces its currency exposure
by maintaining operations in the major markets in which it sells its products.
The Company further mitigated foreign exchange risk in 1999 by purchasing
currency options and entering into forward purchase contracts.


Results of Operations


Comparison of year ended December 31, 1999 to year ended December 31, 1998

All comparisons in the following discussion and analysis are against the
corresponding twelve month period ended December 31, 1998, unless otherwise
stated.

Units sold:                                                  Year ended
                                                         ---------------------
Thousands of bicycles                                    Dec 31,        Dec 31,
                                                          1998           1999
                                                         -------        -------
Raleigh U.K.....................................           472            502
Gazelle.........................................           303            338
Derby Germany...................................           520            584
Derby U.S.A.....................................           279            515
Raleigh Canada..................................           306            248
Probike.........................................           155            177
Other companies and group transactions..........             -             11
                                                         -----          -----
     Total units sold...........................         2,035          2,375
                                                         =====          =====

Units sold. Units sold increased by 340 thousand units for the year ended
December 1999, including Diamond Back sales of 252 thousand units. Excluding
Diamond Back, units sold increased by 4% in the year ended December 1999.
Particularly strong growth was seen at Gazelle and Derby Germany in the I.B.D.
sector following successful product ranges and more effective marketing efforts
such as the new television advertising in The Netherlands. This led to a
combined increase in sales volumes in those markets of 12% for the year. Sales
were regained at Raleigh U.K. and Probike behind better value product lines,
producing sales volume increases for the year 14% above year ago. Raleigh
Canada's sales fell by 19% in the year ended December 1999 as mass merchants
started the year over-stocked and experienced weak bicycle retail sales.

                                       12

<PAGE>

Net revenues:                                                   Year ended
                                                            --------------------
$ millions                                                  Dec 31,      Dec 31,
                                                             1998         1998
                                                            ------       -------
Raleigh U.K................................................ $ 82.1       $ 82.0
Gazelle...................................................   111.5        124.5
Derby Germany.............................................   125.1        145.0
Derby U.S.A...............................................    69.1        117.4
Raleigh Canada............................................    28.8         22.6
Sturmey Archer............................................    23.8         20.6
Probike...................................................    17.0         16.8
Other companies and group transactions....................     7.9         11.5
                                                            ------       ------
     Total net revenues...................................  $465.3       $540.4
                                                            ======       ======

Net Revenues. Net revenues increased $75.1 million to $540.4 million for the
year ended December 1999, including revenues from Diamond Back of $52.2 million.
Excluding Diamond Back, revenues grew by 5% in the year ended December 1999.
Revenues grew in line with the increase in units sold and included $11.2 million
in revenues from the sale of parts and accessories and $4.6 million from fitness
equipment in the year ended December 1999 at Diamond Back. Sturmey Archer's
revenues for the quarter were equal to year ago as renewed sales efforts have
stemmed the business erosion of the prior quarters. Sturmey Archer's revenues
from the sale of bicycle hubs dropped by $1.9 million (15%) in the year ended
December 1999 as competition increased in the European hub market and the
re-designed seven-speed hub was not introduced in time for the introduction of
1999 bicycle models. Revenues at Probike for the year ended December 1999 in
South African Rand increased over year ago by 7% more than the rate of
inflation, but showed a decrease upon translation into U.S. Dollars. Overall the
hardening U.S. Dollar reduced consolidated revenues by 3.0% in the year ended
December 1999 compared with a year ago.

Gross Profit. Gross profit for the year ended December 1999 increased by $15.9
million. The margin erosion experienced in the first half of 1999 was reversed
during the second half, with a gross margin 0.7 percentage points above the
second half of 1998, putting gross margin for the year up to within half a
percentage point of 1998.

Selling, General and Administrative Expenses. Selling, general and
administrative expenses increased by $16.1 million to $107.1 million for the
year ended December 1999. Expenses at Diamond Back of $15.5 million for the
eleven months ended December 1999 accounted for nearly all the increase. If the
1998 expenses are adjusted to take out the currency gains of $2.0 million
realized in 1998, the $2.7 million adverse impact of a weaker U.S. Dollar in
1998 on the translation of figures into U.S. Dollars and to add in the $15.5
million Diamond Back expenses plus $1.7 million for the new headquarters, the
underlying operating expenses were actually $0.4 million lower in 1999, despite
the 4% increase in bicycle sales volume and inflationary pressures. This
decrease was achieved through the reorganization of the various Raleigh
operations described below which reduced expenses by $2.0 million.

Restructuring Charge. In order to reduce product costs and selling, general and
administrative expenses and maximize the synergy benefits from the Diamond Back
acquisition, the Company restructured its businesses in the U.K. and the Raleigh
distribution operations in Germany, The Netherlands, Belgium and Ireland, at a
cost of $5.1 million as described in Note 2 of the financial statements.

Raleigh U.K. ceased manufacturing steel bicycle frames at the end of 1999 due to
increased consumer demand for aluminum frames. Steel frames manufactured by the
company accounted for approximately 50% of all frames sold by the company in
1999, with the balance being fabricated mostly from aluminum and imported from
Asia. The company has granted an option to a property developer for the sale of
the site used for employee car parking, storage and the parts and accessories
business that will be released. The company intends to use the $2.5 million net
proceeds from the sale of the site to pay down the Company's revolving credit
debt. A lease has been entered into for new purpose built premises close to
Nottingham for the parts and accessories business. This will allow for improved
efficiency in that business and provide space for continued growth. The parts
and accessories business has grown at a

                                       13

<PAGE>

compound annual rate of 7% over the last 5 years. The initial annual rental will
be $0.3 million. Surplus plant with a net book value of $2.1 million was
disposed of, realizing $0.5 million. Other components of the restructuring at
Raleigh U.K. included streamlining the company's product development and
marketing functions. These restructuring steps are projected to reduce on-going
product costs and selling expenses by $3 million in 2000.

Management of the Raleigh distribution operations in Germany, The Netherlands
and Belgium, previously run on a stand-alone basis, has been combined with the
Gazelle and Derby Germany operations, although the results are still included in
Other companies in this discussion for ease of comparison. The Raleigh Ireland
warehouse has been closed and distribution outsourced, leaving only a sales and
marketing organization in Ireland.

Non-Recurring Items. The Company completed strategic reviews of aspects of its
business, including the logistics of Raleigh and Diamond Back distribution in
the U.S.A., a pilot sourcing project to reduce the cost of certain components,
and a study of the strength of certain brands, as well as establishing its new
headquarters. The severance costs, recruitment costs and consulting expenses
incurred during 1999 in completing these steps aggregated $4.5 million and are
projected to produce annual cost savings of at least $3 million.

In July 1999 the Company restructured its corporate management and established
its headquarters in Stamford, CT to reorganize the finance, marketing and
sourcing functions of the Company on a global basis.

Operating income:                                                Year ended
                                                             -------------------
$ millions                                                   Dec 31,     Dec 31,
                                                              1998        1999
                                                             -------     -------
Raleigh U.K...............................................   $  3.2      $  2.4
Gazelle...................................................     14.8        17.1
Derby Germany.............................................     (0.5)        2.8
Derby U.S.A...............................................      2.7         2.1
Raleigh Canada............................................      2.6         2.4
Sturmey Archer............................................      0.6         0.6
Probike...................................................      1.2         1.4
Other companies and group transactions....................     (0.6)       (4.9)
                                                            -------      ------
     Underlying operating income .........................     24.0        23.9
Recapitalization costs...............................          (5.9)          -
Restructuring charge.................................             -        (5.1)
Non-recurring items..................................             -        (4.5)
                                                            -------      ------
     Total operating income ..............................   $ 18.1      $ 14.3
                                                            =======      ======

Operating Income. Underlying operating income of $23.9 million for the year
ended December 1999 decreased by $0.1 million due to the low gross margin in the
first half and higher selling, general and administrative expenses, which was
turned round in the last quarter by the strong recovery in sales volumes and
margins at Raleigh U.K. and Derby Germany.

                                       14

<PAGE>

Interest expense:                                                Year ended
                                                              ----------------
$ millions                                                    Dec 31,   Dec 31,
                                                               1998      1999
                                                              -------   -------
Senior Notes.................................................  $11.4     $15.6
Subordinated Note............................................      -       3.8
Revolving credit facility....................................    3.3       4.3
Other interest...............................................    0.8       0.7
Amortization of deferred financing costs.....................    1.4       1.9
                                                               -----     -----
     Total interest expense..................................  $16.9     $26.3
                                                               =====     =====

Interest Expense. Interest expense increased by $9.4 million to $26.3 million
for the year ended December 1999 due to the increased debt and higher interest
rate margin following the Recapitalization and the acquisition of Diamond Back.
Interest on the Subordinated Note is paid-in-kind by way of the issue of further
subordinated notes.

Other Income. As of October 1, 1999, the Company has dedesignated all of its
hedges. From this date, all changes in fair value of derivatives are recorded as
"other income (expense)" in the 1999 Consolidated Statement of Operations.

Gain on Property Disposition. In December 1999 the Company contracted with the
University of Nottingham for the sale and leaseback of its two main
manufacturing sites in Nottingham, U.K. with an aggregate net book value of $0.7
million. The proceeds, net of selling expenses, of $13.5 million were received
before the year end and will be used to fund working capital during the 2000
Peak Season, and thereafter applied to a reduction in the Company's revolving
credit facility. The Sturmey Archer site will be vacated by December 2000 and
the Raleigh U.K. site by December 2003. The properties are being leased back at
an annual rental of $0.7 million in 2000 and the Raleigh U.K. site at $0.4
million in 2001-2003. Under sale and leaseback accounting provisions, a gain of
$11.4 million has been recognized, which represents the excess of the proceeds,
net of selling expenses, over the balance sheet value of the property and the
$1.4 million present value of the future lease premiums on the Raleigh site.

Provision for income taxes:                                      Year ended
                                                              ----------------
$ millions                                                    Dec 31,   Dec 31,
                                                               1998      1999
                                                              -------   -------
Current taxes................................................  $ 5.3     $ 3.3
Deferred taxes...............................................    1.0       1.2
                                                               -----     -----
     Total provision for income taxes........................  $ 6.3     $ 4.5
                                                               =====     =====

Provision for Income Taxes. Most of the reduction in income before income taxes
arose in jurisdictions where the Company is in a tax loss position, principally
the U.K., and so reduced the liability to deferred taxes. Only a portion of the
reduction in income arose in The Netherlands, where most of the Company's tax
liability arises, which created savings in the provision for current taxes of
$2.0 million in the year ended December 1999. The provision for deferred taxes
was reviewed in the fourth quarter and a more prudent assumption made concerning
the future recovery of tax losses, resulting in an increase in the provision for
deferred taxes.

Net Income. Net loss decreased by $0.7 million to give a loss of $5.2 million in
the year ended December 1999. The decrease resulted, in the main, from the
increase in interest expense of $9.3 million, the restructuring charge and
non-recurring items of $9.6 million as discussed above, offset by the
recapitalization costs of $5.9 million in 1998, the $9.3 million gain on the
disposition of property, plant and equipment and the lower provision for income
taxes and other expense.

                                       15

<PAGE>

EBITDA:                                                         Year ended
                                                             -------------------
$ millions                                                   Dec 31,     Dec 31,
                                                              1998        1999
                                                             -------     -------
Raleigh U.K..............................................    $  4.7      $  3.6
Gazelle..................................................      15.3        17.5
Derby Germany............................................       2.6         5.9
Derby U.S.A..............................................       3.1         2.8
Raleigh Canada...........................................       2.9         2.7
Sturmey Archer...........................................       0.7         0.6
Probike..................................................       1.4         1.5
Other companies and group transactions...................      (0.4)       (4.1)
                                                             ------      ------
     Total EBITDA........................................    $ 30.3      $ 30.5
                                                             ======      ======

EBITDA. EBITDA of $30.5 million for the year ended December 1999 increased by
$0.2 million over 1998 due to changes in underlying operating income explained
above. EBITDA is calculated as follows:


EBITDA:                                                          Year ended
                                                             -------------------
$ millions                                                   Dec 31,     Dec 31,
                                                              1998        1999
                                                             -------     -------
Underlying operating income.............................     $ 24.0      $ 23.9
Depreciation............................................        9.4         9.0
Amortization
    Intangibles.........................................        0.2         0.5
    Investment grants...................................       (0.5)       (0.5)
    Positive goodwill...................................        0.1         0.4
    Negative goodwill...................................       (0.4)       (0.4)
    Pension transition asset............................       (2.5)       (2.4)
                                                             ------      ------
         Total EBITDA...................................     $ 30.3      $ 30.5
                                                             ======      ======

Comparison of year ended December 31, 1998 to year ended December 31, 1997

All comparisons in the following discussion and analysis are against the
corresponding twelve month period ended December 31, 1997, unless otherwise
stated.

Net Revenues:                                                   Year ended,
                                                             -------------------
$ millions                                                   Dec 31,     Dec 31,
                                                              1997        1998
                                                             -------     -------
Raleigh U.K..............................................    $107.3      $ 82.1
Gazelle..................................................     107.8       111.5
Derby Germany............................................     103.8       125.1
Raleigh U.S.A............................................      57.9        69.1
Raleigh Canada...........................................      29.5        28.8
Sturmey Archer...........................................      29.6        23.8
Probike..................................................      20.6        17.0
Other companies and group transactions...................       9.2         7.9
                                                             ------      ------
     Total net revenues..................................    $465.7      $465.3
                                                             ======      ======

Net Revenues. Net revenues decreased by $0.4 million to $465.3 million for the
year ended December 1998. In local currencies, net revenues increased by 2.6%
over the same period. The decrease in U.S. Dollar terms for the year compared
with the increase in local currency figures was due primarily to the

                                       16

<PAGE>

strengthening of the U.S. Dollar against the Deutsche Mark and the Dutch
guilder. Units sold decreased by 46,000 units in the year ended December 1998.

In continental Europe, Gazelle's business benefited from the buoyant Dutch
market, while strong consumer demand through the end of 1997 drove beginning
1998 inventory levels down for Dutch retailers. Net revenues in local currency
increased 6.7% in the year ended December 1998.

Derby Germany benefited from sales of Univega bicycles, a business which the
Company did not own in the first seven months of 1997. The private label and
trade businesses also contributed to year-over-year revenue increases. In local
currency, Derby Germany's revenues increased 25.1% in the year ended December
1998, of which 5.2% of the increase was represented by Univega.

Revenues at Raleigh U.S.A. increased 19.3% in the year ended December 1998. The
improvement was attributable to the improved product range as well as to sales
under the Univega brand. The Company purchased the previously loss-making
Univega brand in 1997 and successfully re-launched it in the U.S.A. in the fall
of that year, contributing 6.3% of the revenue increase in the year. In Canada,
local currency revenues grew by only 2.8% due to the postponement of an order by
a major private label account resulting from their poor retail sales.

The United Kingdom businesses (Raleigh U.K. and Sturmey Archer) were negatively
impacted by the strength of sterling, and by competitive pricing. As an exporter
of components, Sturmey Archer's Dutch guilder based revenues were reduced on
conversion into sterling by a 4.7% depreciation of the guilder, whereas Shimano,
the main competitor, gained from a 5.1% favorable movement in the Japanese Yen.
The other major competitor, Sachs, lowered prices aggressively to reduce high
inventory levels following a change in ownership. A slight increase in Sturmey
Archer's selling prices in guilder terms to recoup some of the margin loss led
to lower volume sales. Revenues were further reduced by the loss of a major
customer in the German automotive industry. These factors produced an overall
decline in local currency revenues of 20.2% for the year ended December 1998.

Raleigh U.K. specified its product range for the 1998 season to maintain selling
prices close to 1997 levels, giving enhanced margins through reduced component
costs due to the strength of sterling and price reductions gained from vendors.
However competitors, who gained a bigger cost advantage from the fall in Asian
currencies by having their own manufacturing based in Asia, passed their cost
savings on to consumers by giving more highly specified products at no increase
in price. This produced a 12.9% drop in revenues for the half year ended June
1998 as compared to the corresponding period in 1997. Management responded by
upgrading the specification of products to remain competitive. However the
market was further weakened by poor summer weather in the United Kingdom,
Ireland and the Netherlands and a supply chain temporarily over-stocked with
Taiwanese products imported to beat the introduction of E.U. anti-dumping duties
on Taiwan in August 1998 and weak U.K. Christmas retail market conditions. The
U.K. market was approximately 2.5 million units in 1998, a fall of approximately
10% compared with 1997, which was predominantly in the second half of the year.
As a result, revenues in the half year ended December 1998 dropped by 32.2%.
This resulted in revenues of $82.1 million for the year ended December 1998,
23.4% less than the corresponding period in 1997.

Gross Profit. Gross profit for the year ended December 1998 fell by $4.8 million
on the same revenue Dollars, representing a 1.0 percentage point margin
decrease. Margins were enriched at Raleigh U.S.A. by effective product
management and the effect of Japanese Yen weakness on component costs. However,
this was offset by the impact of the strength of sterling on the conversion of
export revenues at Sturmey Archer, lower production recoveries at Sturmey Archer
and Raleigh U.K. as production was cut back in line with sales demand, together
with the cost to Raleigh U.K. of enhanced product specifications. In addition,
the worldwide licensing operations of Raleigh International included in "Other
companies" saw a $0.8 million fall in licensing revenues following the
difficulties in Asian financial markets, which both inhibited licensees' ability
to pay royalties and reduced their U.S. Dollar value. Moreover the Raleigh
distribution operations in Ireland, Germany and The Netherlands (also included
in "Other companies") saw a $1.7 million fall in gross profit due to lower sales
volume and margin erosion.

                                       17

<PAGE>

Selling, General and Administrative Expenses. For the year ended December, 1998,
expenses of $91.0 million increased by $0.9 million, or 1.0%, over the
comparable period in 1997 when translated into U.S. Dollars: aggregate expenses
in local currency increased by 3.0%. The inclusion of costs from the
acquisitions of Winora-Staiger and Univega for the whole period in 1998,
compared with their gradual phasing-in during 1997, plus cost inflation, and
one-time costs of $1.6 million in the quarter and year ended December 1998 were
counter-balanced by one-time cost items of $2.9 million which arose during the
year ended December 1997 and currency gains of $2.0 million which were realized
in September 1998.

Operating Income:                                                Year ended,
                                                            --------------------
$ millions                                                  Dec 31,      Dec 31,
                                                             1997         1998
                                                            -------      -------
Raleigh U.K...............................................   $13.1        $ 3.2
Gazelle...................................................    13.4         14.8
Derby Germany.............................................    (2.2)        (0.5)
Raleigh U.S.A.............................................    (2.0)         2.7
Raleigh Canada............................................     2.8          2.6
Sturmey Archer............................................     3.4          0.6
Probike...................................................     2.1          1.2
Other companies and group transactions....................    (0.9)        (0.6)
                                                             -----        -----
  Underlying operating income...............................  29.7         24.0
Recapitalization costs....................................       -         (5.9)
                                                             -----        -----
     Total operating income...............................   $29.7        $18.1
                                                             =====        =====

Operating Income. Underlying operating income of $24.0 million for the year
ended December 1998 decreased by $5.7 million over the comparable period in 1997
fdue to the lower gross margin and higher selling, general and administrative
expense.

Recapitalization costs of $5.9 million included legal, accounting and investment
banking fees incurred in connection with implementing the Recapitalization on
May 14, 1998. These costs resulted in lower total operating income for the year
ended December 1998.

Interest expense. Interest expense increased by $9.5 million for the year ended
December 1998 to $16.9 million due to the increased debt and higher interest
rate margin following the Recapitalization.

Other Income (Expense), Net. The other expense of $1.0 million for the half year
ended June 1998, represented the reduction in market value of the outstanding
interest rate swap contracts upon their amortization over the remaining term and
the loss upon their early termination due to the Recapitalization. The expense
of $0.3 million for the quarter ended September 1998 represented the reduction
in mark-to-market value of currency options and interest caps. These were
purchased to safeguard the Company's ability to service its debt from any
weakening of the foreign currencies in which it earns its income and increases
in interest rates over the following three years.

Provision for Income Taxes. The effective tax rate on income before income taxes
and extraordinary item increased from 45% in 1997 to over 100% in 1998,
primarily due to Recapitalization expenses of $5.9 million and $6.5 million of
interest on the Senior Notes for which the related tax benefit has been fully
reserved, together with unrelieved current year losses in Germany of $6.4
million, which will be carried forward to future years.

Extraordinary Item. The extraordinary item of $0.4 million in the year ended
December 1998, represents a $0.6 million charge for the loss on the early
retirement of debt on May 14, 1998, in connection with the Recapitalization,
less the related tax benefit of $0.2 million.

Net Income. Net income decreased by $18.5 million in the year ended December
1998. The decreases were primarily the result of the $9.5 million increase in
interest expense, $6.0 million fall in underlying operating income that occurred
in the last quarter of the year, $5.9 million in Recapitalization costs

                                       18
<PAGE>

incurred in May 1998 and the $0.6 million losses on the early retirement of debt
and the early termination of the swaps, less the $0.2 million related tax
benefit.

EBITDA:                                                         Year ended,
                                                            --------------------
$ millions                                                   Dec 31,     Dec 31,
                                                              1997        1998
                                                             ------      -------
Raleigh U.K...............................................   $ 14.9      $  4.7
Gazelle...................................................     13.9        15.3
Derby Germany.............................................      0.6         2.6
Raleigh U.S.A.............................................     (1.4)        3.1
Raleigh Canada............................................      3.1         2.9
Sturmey Archer............................................      3.3         0.7
Probike...................................................      2.3         1.4
Other companies and group transactions....................     (0.9)       (0.4)
                                                             ------      ------
     Total EBITDA.........................................   $ 35.8      $ 30.3
                                                             ======      ======

EBITDA. EBITDA of $30.3 million for the year ended December 1998 decreased by
over $5 million due to changes in underlying operating income explained above.


Liquidity and Capital Resources

Demand for bicycles in the Company's principal markets is seasonal,
characterized in most cases by a majority of consumer sales in the spring and
summer months. The exceptions to this are in the United Kingdom, South Africa
and Ireland, where consumer sales of bicycles increase in the months preceding
Christmas: accordingly, dealers' peak purchasing months in those countries are
October and November when they build inventory in anticipation of Christmas
sales of juvenile bicycles and replenish their inventories with the next
season's model range in the case of U.S.A.. Excluding this holiday seasonality,
the Company's working capital requirements are greatest during February, March
and April (the Company's "Peak Season") as receivable levels increase. The
Company offers extended credit terms on sales during the months prior to the
Peak Season, although the Company encourages early payments through trade
discounts.

Finished goods inventory remains relatively constant throughout the fiscal year
and the level of raw materials increases and decreases normally only to
accommodate production needs. Work in process represents, on average, eight
days' production. Inventory levels reach a minimum at the end of the Peak
Season.

Net cash flows provided by operating activities decreased $4.1 million to a $7.4
million outflow for the year from a $3.3 million outflow in 1998. This decline
was principally due to the $9.6 million of restructuring charge and
non-recurring items, whereas 1998 benefited from $5.6 million in taxes repaid
and $6.8 million lower interest payments. This was offset by a $15.9 million
increase in working capital in 1998 compared with a $1.2 million reduction in
the current year.

Interest of $20.3 million was paid in 1999 compared with $13.5 million a year
ago due to the increased principal amount of Senior Notes issued in May 1998 and
higher coupon. The net cash flow used by operating activities of $7.4 million in
1999 was funded by an $8.4 million increase in drawings under the revolving
credit facility. Cash balances increased as the $13.5 million net proceeds of
the property disposition were held on deposit until they were released when the
sixth amendment to the Revolving Credit Agreement was executed on February 3,
2000.

On February 4, 1999, the Company acquired the assets (and assumed certain
liabilities) of the Diamond Back Group for approximately $44.3 million. The
Company financed the acquisition of the Diamond Back Group primarily by issuing
a $20.0 million Subordinated Note and $22.75 million in Class C common stock.

                                       19
<PAGE>

The actuarial valuation of the U.K. pension schemes carried out as at April 1998
showed that the schemes were in surplus and employer's contributions ceased from
mid-year 1998. The Dutch pension scheme has been in surplus and no employer's
contributions have been made for a number of years. As a result, the Company's
contributions to its defined benefit pension plans were $0.2 million in 1999,
compared with $1.6 million in 1998. The Company adopted SFAS 87, "Employers'
Accounting for Pensions" on January 1, 1993. The impact of adopting SFAS 87 was
the recognition of a transition asset of $37.8 million. The transition asset is
being amortized into income over the 15 years from January 1, 1989, the
effective date of SFAS 87. Net periodic pension income was $5.4 million in 1998
and 1999. Net periodic pension income includes amortization of the transition
asset into income of $2.5 million and $2.4 million in 1998 and 1999.

The Company's capital expenditures were $8.3 million and $7.4 million in 1998
and 1999, being (i) on-going cost reduction projects, (ii) replacements and
(iii) items required to satisfy statutory environmental and health and safety
legislation.

The Company is primarily financed by equity purchased by Thayer, Perseus, DICSA
and management as part of the Recapitalization and subsequently, plus the
Retained Equity of, in aggregate, $131.3 million and debt in the form of Senior
Notes and the revolving credit facility. The Company incurred significant
indebtedness in connection with the Recapitalization. As of December 31, 1999,
the Company had $251.4 million of combined indebtedness, comprising $156.4
million of Senior Notes, a $20.0 million Subordinated Note, $69.2 million of
borrowings and $5.8 million of guarantees under the revolving credit facility.
The Senior Notes are issued under indentures (the "Senior Note Indentures")
which contain certain covenants that, among other things, restrict the ability
of the Company and its Restricted Subsidiaries to incur additional indebtedness,
pay dividends, redeem capital stock, redeem subordinated obligations, make
investments, undertake sales of assets and subsidiary stock, engage in
transactions with affiliates, issue capital stock, permit liens to exist,
operate in other lines of business, engage in certain sale and leaseback
transactions and engage in mergers, consolidations or sales of all or
substantially all the assets of the Company. Accordingly, certain activities or
transactions that the Company may want to pursue or enter into may be restricted
or prohibited, and such restrictions and prohibitions could, from time to time,
impact available cash on hand and the liquidity of the Company.

The Company uses derivative financial instruments including currency swaps,
interest rate swaps, interest rate caps, forward foreign exchange contracts, and
currency options. The Company enters into currency and interest rate swaps such
that the notional principal amount is equal to the principal amount of the
underlying debt. The swaps achieve the effect of synthetically converting the
original U.S. Dollar denominated debt into several other foreign currencies and
converting the interest rate on the debt from U.S. Dollar rates to those
applicable for that currency. During 1999 the Company entered into forward
foreign exchange contracts and options to minimize the impact of currency
movements, principally on purchases of inventory and sales of goods denominated
in currencies other than the subsidiaries' functional currencies. Interest rate
caps were purchased to limit the blended interest rate paid on the revolving
credit facility to under 8% until July 2001. Currency options were purchased to
substantially maintain the value of most of the foreign operating income upon
conversion into U.S. Dollars, in order to protect the ability to service the
U.S. Dollar Senior Notes from the effect of changes in foreign exchange rates
until May 2001.

The Revolving Credit Agreement provides for a seven year DM214 million secured
senior revolving credit facility to be made available to the Company's operating
companies. Borrowings under this revolving credit facility are available subject
to a borrowing base determined as a percentage of eligible assets. The Company's
borrowings peak in February, March and April each year. The facility will be
reduced during 2000 by the $13.5 million proceeds of the property sale. Since
the year end the Company has received an interest free bridge loan of $7 million
provided by Thayer and Perseus. The bridge loan is repayable in July 2000
subject to (1) the Company's reduction of the Revolving Credit Facility by $13.5
million, (2) the non-existence of a payment default under the Revolving Credit
Facility and, (3) the Company having availability under the Revolving Credit
Facility of at least $7 million prior to the repayment of the bridge loan. In
the event of non-repayment by August 1, 2000, the bridge loan converts into
warrants for the purchase of 7,000 shares of Class C common stock at an exercise
price of $0.01 per

                                       20
<PAGE>

share ("Class C Warrants"). The Company has issued 2,500 Class C Warrants in
consideration for the use of the bridge loan.

The Company expects that the existing revolving credit facility will not be
sufficient to cover its liquidity requirements after January 2001. Based on the
Company's business plan, the Company estimates that approximately an additional
$30 million will be required to fund the Company's operations through 2001. The
revolving credit facility continues to be available subject to compliance with
its terms and conditions and the Company will be seeking to review this in
September 2000. The directors have also obtained a commitment from Thayer and
Perseus to provide a bridge loan of up to $7 million in 2001 should it be
required.


QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The Company is exposed to market risk from changes in foreign currency exchange
rates and interest rates. In order to manage the risk arising from these
exposures, the Company enters into a variety of foreign currency and interest
rate contracts and options.

The Company's accounting policies for derivative instruments are included in
Note 2 to the consolidated financial statements, with further disclosure in
Note 8.

Foreign Currency Exchange Rate Risk
The Company has foreign currency exposures related to buying and selling in
currencies other than the functional currencies in which it operates. The
Company's net trading position is long in the Euro, Canadian Dollar and South
African Rand, arising from its revenues in those currencies, and short of the
New Taiwan Dollar, Japanese Yen and U.S. Dollar as a result of components
purchased in those currencies. The Company has a natural currency hedge against
Pounds Sterling arising from its position as both an importer and exporter in
U.K.. Sturmey Archer also has a competitive exposure to the currencies of Japan
and Germany in which its two main competitors manufacture.

The Company generally introduces its new bicycle model ranges annually in the
fall of each year, at a similar time to most of its competitors. Product
specifications, component costs and selling prices are kept as stable as
possible during the model year to satisfy the requirements of mass-merchandisers
and facilitate orderly marketing of branded products amongst I.B.D.s. The
Company initiates foreign currency forward exchange contracts or options in the
fall to cover a portion of its foreign currency trading transaction exposure for
the upcoming season. The fair value of such contracts at December 31, 1999 was
$0.9 million. The potential loss in fair value for such financial instruments
from a hypothetical 10% adverse change in quoted foreign currency exchange rates
would be approximately $2.0 million for 1999. Each year the Company changes the
specification of its products to endeavor to optimize its competitive position
and margins. Since most of the Company's competitors purchase comparable
components from similar sources to the Company and are believed not to hedge
beyond the current season, the Company does not generally hedge its transaction
exposure beyond the end of the season, to stay competitive. Management believes
the likelihood of obtaining a competitive advantage would not justify the cost
of hedging beyond the end of the season. Sales and purchases in currencies other
than the functional currencies in which the Company operates were $30.4 million
and $127.4 million respectively in 1999, treating the currencies within the
Euro currency area as one.

The foreign currency element of the Company's debt under the Senior Notes and
revolving credit facility has, since September 1998, generally been arranged to
align with the denomination of the book value of net assets. By doing this, the
Company reduces the translation exposure of net worth to changes in foreign
currency exchange rates. The three principal exceptions are: (1) $34 million of
net assets denominated in Pounds Sterling arising from the Company's former
large presence in U.K., (2) $40

                                       21

<PAGE>

million of foreign pension assets in U.K. and The Netherlands, and, (3) $6
million denominated in South African Rand due to limits placed by the South
African Reserve Bank on the maximum indebtedness allowed by foreign owned
corporations. In 1997, and up to the Recapitalization on May 14, 1998, the
Company was organized under DICSA which prepared consolidated financial
statements in Pounds Sterling. Accordingly the translation exposure in 1997 was
managed by reference to Pounds Sterling, accounting for the large translation
differences up to September 1998 shown in the consolidated financial statements
prepared in U.S. Dollars.

The Company generates most of its trading income in foreign currencies. In order
to ensure that such trading income can be converted to yield sufficient U.S.
Dollars to service 67% of the interest on the $100 million 10% Senior Notes
through May 2001, currency options were purchased in 1998. These currency
options are for $6.7 million per year, selling guilder 6 million, pound 2
million and C$1.2 million. At December 31, 1999 the fair value of these currency
options was $0.2 million. As the purchaser of options has no obligations to
exercise them, any weakening of the value of the U.S. Dollar can do no more than
reduce the fair value of these currency options to zero.

In 1997 interest and currency swaps were held which achieved the effect of
synthetically converting the original U.S. Dollar denominated Series A and
Series C Senior Notes into foreign currency debt of those countries where the
Company had operations. This converted the interest on the debt from U.S.
Dollars to those foreign currencies in which trading income was generated.
Raleigh U.S.A. generated sufficient trading income to service the 7.66% Series B
Senior Note, withstanding certain one time items, in 1997.

Interest Rate Risk
Interest expense relating to the Senior Notes was $11.4 million and $15.6
million in 1998 and 1999 respectively, which were at fixed interest rates.
Interest expense on the Subordinated Note of $3.8 million in 1999 is
paid-in-kind through the issue of additional Subordinated Notes. The other major
element of the Company's interest expense was $3.3 million and $4.3 million on
the revolving credit facilities in 1998 and 1999 respectively. These were at
floating rates of 1.0% above the London Interbank Offer Rate through May 13,
1998, 2.0% through August 31, 1999 and 2.5% thereafter. A hypothetical one
percentage point shift in floating interest rates would have a $0.7 million
approximate impact on annual interest expense. As interest rates on the
revolving credit facilities have been capped at 8.4% effective August 1998
through July 2001, increases in floating interest rates above that level would
only have limited impact on expense.

Commodity Price Risk
The business of the Company does not carry a significant direct exposure to the
prices of commodities.

Unsecured Status of Senior Notes and Asset Encumbrance
The Senior Note Indentures permit the Company to incur certain secured
indebtedness, including indebtedness under the Revolving Credit Agreement, which
is secured and guaranteed by the obligors thereunder through a first priority
fully protected security interest in all the assets, properties and undertakings
of the Company and each other obligor thereunder where available and cost
effective to do so, and to the extent permissible by local laws. The Company has
indebtedness available under the Revolving Credit Agreement of DM214.0 million
($109.7 million). As of December 31, 1999, the Company had indebtedness
outstanding under the Revolving Credit Agreement of $67.6 million. Borrowings
under the South African Credit Facility are secured by a security interest in
certain of the assets of the Company's South African subsidiaries. The Senior
Notes are unsecured and therefore do not have the benefit of any such
collateral. Accordingly, if an event of default were to occur under the
Revolving Credit Agreement or the South African Credit Facility, the lenders
thereunder would have the right to foreclose upon the collateral securing such
indebtedness to the exclusion of the holders of the Senior Notes,
notwithstanding the existence of an event of default with respect to the Senior
Notes. In such event, the assets constituting such collateral would first be
used to repay in full all amounts outstanding under the Revolving Credit
Agreement or the South African Credit Facility, as applicable, resulting in all
or a portion of the assets of the Issuers being unavailable to satisfy the
claims of holders of the Senior Notes and other unsecured indebtedness of the
Issuers. The Company may also incur other types of secured indebtedness under
the Senior Note Indentures, including up to $20 million in indebtedness of any
type, indebtedness

                                       22
<PAGE>

of an acquired company where the Company would have been able to incur $1.00 of
additional indebtedness under its Consolidated Coverage Ratio, indebtedness in
respect of performance bonds, bankers' acceptances, letters of credit, and the
like, purchase money indebtedness and capitalized lease obligations in an
aggregate amount not exceeding $10 million, indebtedness incurred by foreign
subsidiaries not exceeding $5 million, and indebtedness incurred by a
securitization entity.

Restrictive Loan Covenants
The Revolving Credit Agreement contains a number of covenants that, among other
things, restrict the ability of the Company and its subsidiaries to dispose of
shares in any subsidiary, dispose of assets, incur additional indebtedness,
engage in mergers and acquisitions, exercise certain options, make investments,
incur guaranty obligations, make loans, make capital distributions, enter into
joint ventures, repay the Notes, make loans or pay any dividend or distribution
to the Issuers for any reason other than (among other things) to pay interest
(but not principal) owing in respect of the Notes, incur liens and encumbrances
and permit the amount of receivables and inventory to exceed specified
thresholds.

The ability of the Company to comply with the covenants and other provisions of
the Revolving Credit Agreement may be affected by changes in general economic
and competitive conditions and by financial, business and other factors that are
beyond the Company's control. The failure to comply with the provisions of the
Revolving Credit Agreement could result in an event of default thereunder, and,
depending upon the actions of the lenders thereunder, all amounts borrowed under
the Revolving Credit Agreement, together with accrued interest, could be
declared due and payable. If the Company were not able to repay all amounts
borrowed under the Revolving Credit Agreement, together with accrued interest,
the lenders thereunder would have the right to proceed against the collateral
granted to them to secure such indebtedness. If the indebtedness outstanding
under the Revolving Credit Agreement were to be accelerated, there can be no
assurance that the assets of the Company would be sufficient to repay in full
such indebtedness, and there can be no assurance that there would be sufficient
assets remaining after such repayments to pay amounts due in respect of any or
all of the Notes.

In addition, the Senior Note Indentures contain certain covenants that, among
other things, restrict the ability of the Company and its Restricted
Subsidiaries to incur additional indebtedness, pay dividends on and redeem
capital stock, redeem certain subordinated obligations, make investments,
undertake sales of assets and subsidiary stock, engage in certain transactions
with affiliates, sell or issue capital stock, permit liens to exist, operate in
other lines of business, engage in certain sale and leaseback transactions and
engage in mergers, consolidations or sales of all or substantially all the
assets of the Company. A failure to comply with the restrictions contained in
either of the Senior Note Indentures could result in an event of default under
such indenture.

All the Company's freehold property and intellectual property is pledged as
security for the Company's seven year revolving credit facility of
DM214,000,000.

The Company was in compliance with all of its borrowing covenants as at December
31, 1999. During the year the terms of the Revolving Credit Agreement were
amended to avoid breaching certain of the covenants and to safeguard compliance
with the covenants in 2000.

The Company was not in compliance with all of its borrowing covenants as at
December 31, 1998. The covenants under the revolving credit facility include a
maximum level of inventory days on hand, and a minimum level of adjusted EBITDA.
Effective February 4, 1999, the revolving credit facility agreement was amended
in connection with the acquisition of Diamond Back. The changes made included an
increase in inventory days allowed, a change in the measurement of EBITDA and a
reduction in the EBITDA covenant.

Information Technology--Year 2000
During 1998 and 1999 the Company implemented its plan to ensure, through a
combination of retirement, replacement and remediation, that all application
software used in connection with the Company's management information systems
were "Year 2000 compliant".

                                       23
<PAGE>

The Company spent a total of approximately $2.3 million and $1.2 million in 1998
and 1999 respectively to achieve "Year 2000 compliance" for all its operations
by the end of 1999.

The Company has not encountered, to date, any material Year 2000 issues
concerning its computer systems.

Risk of Foreign Exchange Rate Fluctuations; Introduction of The Euro
The Company's business is conducted by operating subsidiaries in many countries,
and, accordingly, the Company's results of operations are subject to currency
translation risk and currency transaction risk. With respect to currency
translation risk, the results of operations of each of these operating
subsidiaries are reported in the relevant local currency and then translated
into U.S. Dollars at the applicable currency exchange rate for inclusion in the
Company's financial statements. The appreciation of the U.S. Dollar against the
local currencies of the operating subsidiaries will have a negative impact on
the Company's sales and operating margin. Conversely, the depreciation of the
U.S. Dollar against such currencies will have a positive impact. Fluctuations in
the exchange rate between the U.S. Dollar and the other currencies in which the
Company conducts its operations may also affect the book value of the Company's
assets and the amount of the Company's shareholders' equity. In addition, to the
extent indebtedness of the Company is denominated in different currencies,
changes in the values of such currencies relative to other currencies in which
the Company conducts its operations may have a negative impact on the Company's
ability to meet principal and interest obligations in respect of such
indebtedness.

In addition to currency translation risk, the Company incurs currency
transaction risk to the extent that the Company's operations involve
transactions in differing currencies. Fluctuations in currency exchange rates
will impact the Company's results of operations to the extent that the costs
incurred by the operating subsidiaries are denominated in currencies that differ
from the currencies in which the related sale proceeds are denominated. To
mitigate such risk, the Company may enter into foreign currency forward exchange
contracts primarily relating to the Pound Sterling, the U.S. Dollar, the Dutch
Guilder, the Deutsche Mark, the New Taiwan Dollar and the Yen. Given the
volatility of currency exchange rates, there can be no assurance that the
Company will be able effectively to manage its currency transaction risks or
that any volatility in currency exchange rates will not have a material adverse
effect on the Company's business, financial condition or results of operations.

Under the treaty on the European Economic and Monetary Union (the "Treaty"), to
which the Federal Republic of Germany and the Netherlands are signatories, on
January 1, 1999, a European single currency (the "Euro") replaced some of the
currencies of the member states of the European Union (the "E.U."), including
the Deutsche Mark and Dutch Guilder.

Following introduction of the Euro, the existing sovereign currencies (the
"legacy currencies") of the eleven participating member countries of the E.U.
(the "participating countries") who adopted the Euro as their common legal
currency are scheduled to remain legal tender in the participating countries as
denominations of the Euro until January 1, 2002 (the "transition period"). The
Euro conversion may impact the Company's competitive position as the Company may
incur increased costs to conduct business in an additional currency during the
transition period. Additionally, the participating countries' pursuit of a
single monetary policy through the European Central Bank may affect the
economies of significant markets of the Company. The Company will also need to
maintain and in certain circumstances develop information systems software to
(1) convert legacy currency amounts to Euro; (2) convert one legacy currency to
another; (3) perform prescribed rounding calculations to effect currency
conversions; and (4) permit transactions to take place in both legacy currencies
and the Euro during the transition period. Since the Company conducts extensive
business operations in, and exports its products to, several of the
participating countries, there can be no assurance that the conversion to the
Euro will not have a material adverse effect on the Company's business,
financial condition or results of operations. Similarly, in the event that the
Company materially underestimates the costs, timeliness and adequacy of
modifications to its information systems software, there could be a material
adverse effect on the Company's business, financial condition and results of
operations.
                                       24
<PAGE>

Substantial Leverage and Debt Service Obligations.
The Company incurred substantial indebtedness in connection with the
Recapitalization and has a highly leveraged capital structure. As of December
31, 1999, the Company had combined total indebtedness of $251.4 million
(including all indebtedness and guarantees of indebtedness under the Revolving
Credit Agreement and indebtedness under the South African Credit Facility, but
excluding, in each case, unused commitments thereunder), and shareholders'
deficit was $62.5 million. The Company's ability to make scheduled interest
payments and repayment of principal is dependent upon its future operating
performance, which, in turn, is subject to general economic and competitive
conditions and to financial, business and other factors, many of which are
beyond the Company's control. For the years ended December 31, 1997 and 1998, on
a pro forma basis after giving effect to the Recapitalization, the Company's
combined total interest expense would have been $19.6 million and $21.9 million,
respectively, and the Company's combined total ratio of earnings to fixed
charges would have been 1.5 to 1.0 and 1.1 to 1.0, respectively.

Although the Company believes that, based on current operations, it will have
sufficient cash flow from operations to service its obligations with respect to
its indebtedness, there can be no assurance that the Company will be able to
meet such obligations. In the event that the Company is unable to generate cash
flow from operations that is sufficient to service its obligations in respect of
its indebtedness, the Company may be required to take certain actions, including
delaying or reducing capital expenditures, attempting to restructure or
refinance its indebtedness, selling material assets or operations or seeking
additional equity. There can be no assurance that the Company will be able to
generate cash flow from operations that is sufficient to service its obligations
in respect of its indebtedness or that any such actions could be effected or
would be effective to allow the Company to service such obligations.

Forward Looking Statements.
This discussion contains certain forward-looking statements that involve risks
and uncertainties. In addition, the Company may from time to time make oral
forward-looking statements. As discussed in the Company's prospectus on Form
S-4A filed with the SEC on December 4, 1998, actual results are uncertain and
may be impacted by various factors. In particular, certain risks and
uncertainties that may impact the accuracy of the forward-looking statements
with respect to revenues, expenses and operating results include, without
limitation, cycles of customer orders, general economic and competitive
conditions and changing consumer trends, foreign exchange rates, technological
advances and the number and timing of new product introductions, shipments of
products and componentry from foreign suppliers, the timing of operating and
advertising expenditures and changes in the mix of products ordered by
independent bicycle dealers and mass merchants. As a result, the actual results
may differ materially from those projected in the forward-looking statements.
Because of these and other factors that may affect the Company's operating
results, past financial performance should not be considered an indicator of
future performance, and investors should not use historical trends to anticipate
results or trends in future periods.


ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

The Financial Statements set forth on pages F1 to F33 of this Report are
incorporated herein by reference.


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

None.

                                       25

<PAGE>

                                    PART III


ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

Management

Directors and Executive Officers of the Company

The following table sets forth certain information regarding the directors and
executive officers of the Company:
<TABLE>
<CAPTION>
               Name                     Age                               Position
---------------------------------    ---------    ---------------------------------------------------------
<S>                                     <C>      <C>
Frederic V. Malek                        63       Chairman and Director of the Company
Gary S. Matthews                         42       Chief Executive Officer and Director of the Company
Daniel S. Lynch                          41       Chief Financial Officer of the Company
Warren L. Batts                          67       Director of the Company
Alan J. Finden-Crofts                    58       Director of the Company
A. Edward Gottesman                      62       Director of the Company
Frank H. Pearl                           56       Director of  the Company
Dr-Ing. Thomas H. Thomsen                65       Director of  the Company
William W. Austin, Jr.                   63       President, Derby U.S.A.
Colin Bateman                            46       Managing Director, Sturmey Archer
Klaas Dantuma                            56       Managing Director, Gazelle
Phillip L. Darnton                       57       Managing Director, Raleigh U.K.
Reginald Fils-Aime                       39       Chief Marketing Officer
Simon J. Goddard                         48       Corporate Controller
Peter Miller                             52       Joint Managing Director, Probike
Kim Roether                              36       Managing Director, Derby Germany
Irwin R. Slotar                          52       Joint Managing Director, Probike
John V. Spon-Smith                       46       Managing Director, Raleigh Parts & Accessories Europe
Carlos Tribino                           37       General Manager, Bikeshop.com
Nancy E. Uridil                          48       Vice President, Global Sourcing
Farid Vaiya                              56       President, Raleigh Canada
</TABLE>

Frederic V. Malek, Chairman of the Board of Directors of the Company
Mr. Malek, age 63, has been chairman of Thayer Capital, the general partner of
Thayer, since 1993. Prior to that, Mr. Malek was president of Marriott Hotels
and Resorts from 1980 to 1988, and president and then vice chairman of Northwest
Airlines from 1989 to 1991. Mr. Malek currently serves on the board of directors
of Automatic Data Processing Corporation, American Management Systems, Inc., FPL
Group, Inc., HCR Manor Care, Inc., CB Richard Ellis, Inc., Northwest Airlines,
Colorado Prime, Inc., Paine Webber Mutual Funds, Global Vacation Group, Inc,
Saga Systems, Inc. and Aegis Communications Group, Inc.

Gary S. Matthews, Chief Executive Officer and Director of the Company
Mr. Matthews, age 42, became the Chief Executive Officer of the Company on
January 11, 1999. Mr. Matthews was the Managing Director of Guinness Great
Britain Limited from January 1998 until his appointment to the Company. Prior to
that, Mr. Matthews was President of Guinness Import Company from 1996 to 1998.
From 1990 to 1995, Mr. Matthews held a variety of marketing and corporate
positions at PepsiCo, Inc. Mr. Matthews serves on the board of directors of
Department 56, Inc.

Daniel S. Lynch, Chief Financial Officer of the Company
Mr. Lynch, age 41, was appointed Chief Financial Officer of the Company on June
1, 1999. Mr. Lynch was the Chief Financial Officer of Bristol-Myers Squibb's
U.S. Medicine Group until his appointment to the Company. Mr. Lynch had fifteen
years of financial experience with Bristol-Myers Squibb.

                                       26
<PAGE>

Warren L. Batts, Director of the Company
Mr. Batts, age 67, was appointed to the board of directors of the Company on
September 10, 1999. Mr. Batts was Chief Operating Officer of Dart and Kraft from
1980 to 1986 and became Chief Executive Officer of Premark Information from 1986
to 1996 when it was spun off from Dart and Kraft. Mr. Batts serves on the board
of directors of Allstate Insurance, Cooper Industries, Sears Roebuck and Sprint.

Alan J. Finden-Crofts, Director of the Company
Mr. Finden-Crofts, age 58, was the Chief Executive Officer of the Company from
1987 until January 1999. Mr. Finden-Crofts was previously the chief executive
officer of Dunlop Slazenger International from 1985 to 1987 and director,
consumer group, of Dunlop from 1982 to 1984. Mr. Finden-Crofts is chief
executive of Exeter International Corporation S.A. which, through its
subsidiaries, manufactures and distributes Royal Worcester and Spode fine bone
china and porcelain.

A. Edward Gottesman, Director of the Company
Mr. Gottesman, age 62, is the chairman of DICSA. Mr. Gottesman has been chairman
of Centenary since its formation in 1989. Mr. Gottesman was a partner of Coudert
Brothers from 1963 to 1970 and has been a partner of Gottesman Jones & Partners
since 1970. Mr. Gottesman is chairman of Exeter International Corporation S.A.

Frank H. Pearl, Director of the Company
Mr. Pearl, age 56, is chairman and president of Perseus and Perseus Management,
the managing member of Perseus. Prior to founding Perseus in 1996, Mr. Pearl
founded, and is also chairman of, Rappahannock Investment Company
("Rappahannock"), a private investment fund which owns approximately 57% of
Perseus Management. From 1984 to 1988, Mr. Pearl was a principal and managing
director of Wesray Capital Corporation. Mr. Pearl is also a founding shareholder
and director of DICSA.

Dr-Ing. Thomas H. Thomsen, Director of the Company
Dr-Ing. Thomsen, age 65, is a director of DICSA. Dr-Ing. Thomsen was director of
corporate engineering of The Gillette Company from 1969 to 1981. From 1982 to
1991, Dr-Ing. Thomsen was a member of the management board of Braun AG. Dr-Ing.
Thomsen currently serves on the board of directors of Travelplans and A. Paukner
S.A., as well as the German Institute for New Technical Form and the Design
Council, State of Hesse.

William W. Austin, Jr., President of Derby U.S.A.
Mr. Austin, age 63, has been President of Derby U.S.A. since 1994. Mr. Austin
was previously Group Vice President of Schwinn Cycling and Fitness, Inc. from
1981 to 1986. From 1988 to 1993, Mr. Austin was President of Giant Bicycle
Company.

Colin Bateman, Managing Director of Sturmey Archer
Mr. Bateman, age 46, has spent most of his career in the pharmaceutical industry
in sales, marketing and general management with Glaxo Laboratories and Wyeth. He
joined Sturmey Archer on March 1, 1999.

Klaas Dantuma, Managing Director of Gazelle
Mr. Dantuma, age 56, has been Managing Director of Gazelle since 1990. Mr.
Dantuma has held a variety of positions with the Company since 1973, including
Deputy Commercial Director for four years, before becoming Commercial Director
in 1985.

Phillip L. Darnton, Managing Director, Raleigh U.K.
Mr. Darnton, age 57, became the Managing Director of Raleigh U.K. on January 4,
2000. Prior to joining the Company, Mr. Darnton was Chief Marketing Officer of
Reckitt & Coleman, having previously spent 26 years at Unilever including
President, Lever Brothers Canada and Managing Director, Unilever Brazil.

Reginald Fils-Aime, Chief Marketing Officer
Mr. Fils-Aime, age 39, was appointed Chief Marketing Officer of the Company on
April 19, 1999. Previously Mr. Fils-Aime followed a marketing career with
Procter and Gamble, Pepsi Co and Guinness. Mr. Fils-Aime served as interim Chief
Operating Officer of Raleigh U.K. from August to December 1999.

                                       27

<PAGE>

Simon J. Goddard, Corporate Controller
Mr. Goddard, age 48, held the senior financial post in the Company from 1990 to
June 1999. Mr. Goddard began working at Raleigh U.K. in 1985 as the management
accountant for international operations. Prior to that, Mr. Goddard was with
Coopers & Lybrand.

Peter Miller, Joint Managing Director of Probike
Mr. Miller, age 52, has been Joint Managing Director of Probike since the
Company acquired Cycle Center Wholesalers in 1991, a company that Mr. Miller
founded.

Kim Roether, Managing Director of Derby Germany
Mr. Roether, age 36, has been Managing Director of Derby Germany since 1997. Mr.
Roether started with Derby Germany as its Controller in 1994. In 1995, he became
Derby Germany's Financial Director. From 1991 to 1994, Mr. Roether was a
consultant to Grant Thornton International.

Irwin R. Slotar, Joint Managing Director of Probike
Mr. Slotar, age 52, has been Joint Managing Director of Probike since the
Company acquired Probike in 1990. Prior to the acquisition Mr. Slotar was
Managing Director of Probike which had been owned by Mr. Slotar's family for
several generations.

John V. Spon-Smith, Managing Director of Raleigh Parts & Accessories Europe
Mr. Spon-Smith, age 46, became Managing Director of Raleigh Parts & Accessories
Europe in July 1999. He has been a Director of Raleigh U.K. and General Manager
of Raleigh Parts & Accessories-U.K. since 1996. From 1991 to 1996, Mr. Spon-
Smith was Sales and Marketing Director of Stanley Tools for the United Kingdom,
South Africa and Ireland.

Carlos Tribino, General Manager, Bikeshop.com
Mr. Tribino, age 37, joined the Company on September 1, 1999 to start up the
internet Bikeshop.com division. Mr. Tribino was co-founder of the internet start
up Talkway.com and previously worked in advertising with DDB Needham.

Nancy Uridil, Vice President, Global Sourcing
Ms. Uridil, age 48, became Vice President, Global Sourcing, effective January
2000. Ms. Uridil has 20 years of purchasing and manufacturing experience with
Procter and Gamble. Prior to joining the Company, Ms. Uridil was Operations Vice
President with Mary Kay Cosmetics.

Farid Vaiya, President of Raleigh Canada
Mr. Vaiya, age 56, has been President of Raleigh Canada since 1989. Mr. Vaiya
has been with the Company since 1972, as Vice President of Sales and Marketing
of Raleigh Canada from 1987 to 1988 and National Account Sales Manager and
Product Manager of Raleigh Canada from 1981 to 1987.

                                       28
<PAGE>

ITEM 11.  EXECUTIVE COMPENSATION


Compensation of Directors

The Company compensates non-executive directors for services provided as a
director by paying such directors a retainer of $5,000 per annum plus reasonable
out-of-pocket expenses incurred by them, and each year granting stock options to
purchase 25 shares of common stock. The Company does not compensate salaried
executive directors. In July 1998, the Company's Board of Directors appointed a
compensation committee.


Compensation of Executive Officers

The following table sets forth information concerning the compensation paid or
accrued by the Company for services in all capacities to the Company for each of
the years ended December 31, 1999, 1998 and 1997, of those persons who served as
(i) the Chief Executive Officer of the Company during fiscal year 1999 and (ii)
the other four most highly compensated executive officers of the Company for
fiscal year 1999 (each, a "Named Executive Officer"):
<TABLE>
                                                                         Annual                   Long        Other
                                                                      Compensation                Term       Annual
                                                                ------------------------        Compen-      Compen-
                                                                                                sation       sation
                      Name                               Year       Salary         Bonus        Awards
-------------------------------------------------     --------  ----------  -----------   ------------  -----------
<S>                                                     <C>    <C>         <C>           <C>           <C>
Gary S. Matthews (1)                                     1999   $  416,795  $   300,000   $          -  $    57,500
Chief Executive Officer of the Company

Alan J. Finden-Crofts (2)                                1999      120,029            -             -             -
Former Chief Executive Officer of                        1998      326,211            -             -             -
the Company                                              1997      267,493      355,163             -       140,760

William W. Austin, Jr.(3)                                1999      276,494            -             -        10,000
President, Derby U.S.A.                                  1998      262,500      126,000       561,034         7,500
                                                         1997      248,827       70,910             -         4,567

Klaas Dantuma (4)                                        1999      187,584      130,267             -             -
Managing Director, Gazelle                               1998      165,419       69,468             -             -
                                                         1997      153,255       55,172             -             -

Reginald Fils-Aime (5)                                   1999      160,096       50,000             -             -
Chief Marketing Officer of the Company

Daniel S. Lynch (6)                                      1999      151,923      110,000             -             -
Chief Financial Officer of the Company
</TABLE>

(1)   Mr. Matthews joined as Chief Executive Officer in January 1999.
(2)   Mr. Finden-Crofts ceased to draw a salary in May 1999 and was compensated
      in Pounds Sterling. The amounts reported in the table have been converted
      at the rate of (pound)0.6131 per $1.00.
(3)   Mr. Austin, Jr.'s long term compensation in 1998 was in respect of change
      of control obligations at the time of the Recapitalization.
(4)   Mr. Dantuma is compensated in Dutch  Guilders.  The amounts  reported in
      the table have been converted at the rate of f2.0554 per $1.00.
(5)   Mr. Fils-Aime joined the Company in April 1999. Mr. Fils-Aime's annual
      salary is $225,000.
(6)   Mr. Lynch joined the Company in June 1999.

                                       29
<PAGE>

Employment Agreements

On October 20, 1998, the Company entered into an employment contract with Mr.
Gary S. Matthews to become the new Chief Executive Officer and President of the
Company effective mid-January 1999. Mr. Matthews' compensation package includes
a base annual salary of $450,000 and a bonus of up to 120% of his base salary.
The contract is for a four year term with a three year extension. The Company
issued Mr. Matthews stock options to purchase 1,300 shares of the Company's
Class A common stock and 325 shares of Class C common stock which vest over
three years, and performance based stock options for 2,600 shares of Class A
common stock and 650 shares of Class C common stock.

Pursuant to a Management Stock Purchase Agreement dated October 20, 1998, Mr.
Matthews purchased 1,200 shares of the Company's Class A common stock and 300
shares of Class C common stock for $1,000 per share. Mr. Matthews paid for such
shares with a secured promissory note that is non-recourse except for 20% of the
principal amount and all accrued interest. Upon the termination of Mr. Matthews'
employment with the Company, the Company has the right or is required to
repurchase, depending on the reason for such termination, such Class A and Class
C common stock, provided no event of default exists under material financing
agreements, including the Senior Note Indentures.

On June 1, 1999, the Company entered into an employment contract with Mr. Daniel
S. Lynch to become the new Chief Financial Officer of the Company effective
immediately. Mr. Lynch's compensation package includes a base annual salary of
$250,000 and a bonus of up to 100% of his base salary. The Company issued Mr.
Lynch stock options to purchase 800 shares of the Company's Class A common stock
and 200 of the Company's Class C common stock which vest over four years, and
performance based stock options for 1,200 shares of Class A common stock and 300
shares of Class C common stock.

Pursuant to a Management Stock Purchase Agreement dated June 1, 1999, Mr. Lynch
purchased 400 shares of the Company's Class A common stock and 100 shares of the
Company's Class C common stock for $1,000 per share. Mr. Lynch paid for such
shares with a secured promissory note for $375,000 plus $125,000 in cash. Upon
the termination of Mr. Lynch's employment with the Company, the Company has the
right or is required to repurchase, depending on the reason for such
termination, such Class A and Class C common stock, provided no event of default
exists under material financing agreements, including the Senior Note
Indentures.

On April 19, 1999, the Company entered into an employment contract with Mr.
Reginald Fils-Aime to become the new Chief Marketing Officer of the Company
effective immediately. Mr. Fils-Aime's compensation package includes a base
annual salary of $225,000 and a bonus of up to 100% of his base salary. The
Company issued Mr. Fils-Aime stock options to purchase 480 shares of the
Company's Class A common stock and 120 of the Company's Class C common stock
which vest over four years.

Pursuant to a Management Stock Purchase Agreement dated June 1, 1999, Mr.
Fils-Aime purchased 240 shares of the Company's Class A common stock and 60
shares of the Company's Class C common stock for $1,000 per share. Mr. Fils-Aime
paid for such shares with a secured promissory note for $225,000 plus $75,000 in
cash. Upon the termination of Mr. Fils-Aime's employment with the Company, the
Company has the right or is required to repurchase, depending on the reason for
such termination, such Class A and Class C common stock, provided no event of
default exists under material financing agreements, including the Senior Note
Indentures.

The terms of Mr. Austin's employment agreement as President of Derby U.S.A.
provide for a base salary of $280,000 and a bonus up to 150% of base salary tied
to Derby U.S.A.'s and the Company's income before interest payments and taxes.
DICSA paid Mr. Austin $561,034 upon the closing of the Recapitalization pursuant
to a change of control provision in his former employment agreement.

The Company has entered into employment contracts with other senior managers of
the Company which generally contain remuneration packages including base salary,
bonus, insurance, pension benefits and non-compete provisions.

                                       30
<PAGE>

Management Stock Options

On October 21, 1998, the Board of Directors of the Company adopted The Derby
Cycle Corporation 1998 Stock Option Plan (the "Stock Plan"), which authorizes
grants of stock options (including options intended to qualify as "incentive
stock options" within the meaning of Section 422 of the Internal Revenue Code).
The Stock Plan authorizes the Company's Board of Directors to grant options at
any time in such quantity, at such price, on such terms and subject to such
conditions as established by the Board. As at December 31, 1999, the Company had
granted an aggregate of 11,425 stock options to its management and directors, 75
of which had been cancelled and 1,241 of which had vested.

                                       32
<PAGE>

ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT


Description of Shareholders' Agreement and Registration Agreement

The Company, DFS, DC Cycle and Perseus Cycle (DFS, DC Cycle and Perseus Cycle
being referred to as the "Shareholders") entered into a Shareholders' Agreement
in connection with the consummation of the Recapitalization (the "Shareholders'
Agreement"). The Shareholders' Agreement provides, among other things, for the
following: (i) the Board of Directors of the Company initially consists of seven
individuals, four of whom will be appointed by DC Cycle, two by DFS and one by
Perseus Cycle, (ii) certain restrictions on the transfer of shares of the
Company, including, but not limited to, provisions providing that (a) the
Shareholders have limited rights of first offer in any proposed third party sale
of Class A common stock and Series A preferred stock by any Shareholder and (b)
the Shareholders have limited participation rights in any proposed third party
sale of Class A common stock and Series A preferred stock by any Shareholder,
(iii) an agreement among the Shareholders that, upon approval of a sale of all
or substantially all of the Company's outstanding capital stock or a sale of all
or substantially all of the Company's assets by the Company's Board of
Directors, each Shareholder will consent to, and raise no objections against,
such sale and sell its shares and rights to acquire shares, if so required, and
(iv) certain limited preemptive rights of the Shareholders with respect to an
issuance or sale of common stock by the Company. Certain material transactions
require the approval of a supermajority of the Board of Directors which can be
achieved with the votes of the DC Cycle nominees and any one other director. The
Shareholders' Agreement also provides that DFS shall be deemed to own all shares
of the Company's capital stock which DICSA can acquire pursuant to the Raleigh
Canada Exchange Agreement for purposes of determining the voting power of the
stock held by DFS and for all other purposes.

The Shareholders are parties to a Registration Agreement (the "Registration
Agreement"), pursuant to which all holders of Registrable Securities (as defined
in the Registration Agreement) are entitled to piggyback registration rights,
whenever the Company proposes to register any of its securities under the
Securities Act. Each such holder is subject to certain pro rata limitations,
including priorities and preferences for certain holders, on its ability to
participate in such a piggyback registration. The Company will pay all expenses
related to these registrations (other than underwriting discounts and
commissions) and, subject to certain conditions and limitations, is required to
use its best efforts to effect such registrations. The Company has agreed to
indemnify all holders of Registrable Securities for certain liabilities arising
out of such registrations, including certain liabilities under the Securities
Act.


Security Ownership of Certain Beneficial Owners and Management

The authorized capitalization of the Company as of March 30, 2000 is: 200,000
shares of Class A common stock; 15,000 shares of Class B common stock; 30,000
shares of Class C common stock; 25,000 shares of Series A preferred stock; 3,000
shares of Series B preferred stock and 100 shares of Series C preferred stock.
The issued and outstanding capital stock of the Company as of March 30, 2000
consists of: 47,760 shares of Class A common stock, 23,640 shares of Class C
common stock, 25,000 shares of Series A preferred stock and 3,000 shares of
Series B preferred stock. Holders of Class B common stock and Series B preferred
stock have no voting rights except as required by applicable law. In addition,
DICSA has the right to acquire 15,000 shares of Class B common stock and 8,300
shares of Class A common stock under the Raleigh Canada Exchange Agreement and
Thayer and Perseus hold warrants for the purchase of 2,500 shares of Class C
common stock. The Holders of Class A and Class C common stock are entitled to
one vote per share on all matters to be voted upon by the shareholders of the
Company, including the election of directors. Holders of Series A preferred
stock are entitled to 1.5 votes per share, voting together with the Class A and
Class C common stock as a single class.

                                       32
<PAGE>

The following table sets forth certain information as of March 30, 2000 with
respect to the beneficial ownership of the Company's Class A and Class C common
stock and Series A preferred stock by (i) each shareholder known by the Company
to own beneficially 5% or more of each class of the Company's voting securities,
(ii) each current director of the Company, (iii) each Named Executive Officer of
the Company and (iv) all directors of the Company and executive officers of the
Company as a group. Unless indicated otherwise below, to the knowledge of the
Company, each shareholder has sole voting and investment power with respect to
the shares indicated as beneficially owned.
<TABLE>
<CAPTION>
                                                                                                  Percent of the
                                                                                                 Company's total
                                                                                                     outstanding
                                                                                                          voting
     Name and Address of Beneficial                                    Number of    Percent of        securities
                           Owner (1)          Class                       shares         class          Note (2)
-----------------------------------------------------------------------------------------------------------------
<S>                                          <C>                        <C>            <C>            <C>
DC Cycle, L.L.C ..........................    Class A common             12,500          26.17
Suite 350,                                    Class C common             20,200          81.16
1455 Pennsylvania Avenue,                     Series A preferred         25,000         100.00
Washington, DC 20004                                                                                   63.73
Note (3)

-----------------------------------------------------------------------------------------------------------------
Derby Finance S.a.r.l....................     Class A common             21,700          45.44
15 Rue de la Chapelle,                                                                                 19.73
L-1325 Luxembourg,
Grand Duchy of Luxembourg
Note (4)

-----------------------------------------------------------------------------------------------------------------
Derby International Corporation S.A.          Class A common              8,300          14.81
5 Boulevard de la Foire,                                                                                7.08
L-1528 Luxembourg,
Grand Duchy of Luxembourg
Note (5)

-----------------------------------------------------------------------------------------------------------------
Perseus Cycle L.L.C......................     Class A common             10,000          20.94
1627 "I" Street NW, Suite 610,                Class C common              5,050          20.29         13.66
Washington, DC 20006
Note (6)

-----------------------------------------------------------------------------------------------------------------
Frederic V. Malek .......................     Class A common             12,500          26.17
Suite 350,                                    Class C common             20,200          81.16
1455 Pennsylvania Avenue,                     Series A preferred         25,000         100.00
Washington, DC 20004                                                                                   63.32
Note (7)

-----------------------------------------------------------------------------------------------------------------
Frank H. Pearl...........................     Class A common             40,000          71.35
1627 "I" Street NW, Suite 610,                Class C common              5,050          20.29         37.64
Washington, DC 20006
Note (10)
</TABLE>

                                       33

<PAGE>

<TABLE>
<CAPTION>
                                                                                                  Percent of the
                                                                                                 Company's total
                                                                                                     outstanding
                                                                                                          voting
     Name and Address of Beneficial                                    Number of    Percent of        securities
                           Owner (1)          Class                       shares         class          Note (2)
-----------------------------------------------------------------------------------------------------------------
<S>                                          <C>                        <C>            <C>            <C>
A. Edward Gottesman .....................     Class A common             30,000          53.51
1120 Avenue of the Americas                                                                            25.60
(18th Floor)
New York, NY 10036
Note (8)

-----------------------------------------------------------------------------------------------------------------
Alan J. Finden-Crofts....................     Class A common             30,000          53.51
Becquet Road, St. Peter Port, Guernsey,
GY1 2TH, Channel Islands
Note (9)
                                                                                                       25.60
-----------------------------------------------------------------------------------------------------------------
Gary S. Matthews.........................     Class A common              1,200           2.51
C/o The Derby Cycle Corporation               Class C common                300           1.27
300 First Stamford Place (5th Floor)
Stamford, CT 06902                                                                                      1.38

-----------------------------------------------------------------------------------------------------------------
William W. Austin, Jr....................     Class A common                240           0.50
C/o Derby U.S.A. Bicycle Co.,                 Class C common                 60           0.25
22710 72nd Avenue South,                                                                                0.28
Kent, WA 98032-1926

-----------------------------------------------------------------------------------------------------------------
Daniel S. Lynch..........................     Class A common                400           0.84
C/o The Derby Cycle Corporation               Class C common                100           0.42
300 First Stamford Place (5th Floor)                                                                    0.46
Stamford, CT 06902

-----------------------------------------------------------------------------------------------------------------
Klaas Dantuma............................     Class A common                240           0.50
C/o Koninklijke Gazelle B.V.,                 Class C common                 60           0.25
Wilhelminaweg 8,                                                                                        0.28
6951 BP Dieren,
The Netherlands

-----------------------------------------------------------------------------------------------------------------
Dr-Ing. Thomas H. Thomsen................
Falkensteinerstra(beta)e 36,
Konigstein im Taunus,                                 -                     -             -             -
Frankfurt, Germany

-----------------------------------------------------------------------------------------------------------------
Reginald Fils-Aime.......................     Class A common                240           0.50
C/o The Derby Cycle Corporation               Class C common                 60           0.25
300 First Stamford Place (5th Floor)                                                                    0.28
Stamford, CT 06902

-----------------------------------------------------------------------------------------------------------------
Warren L. Batts..........................     Class A common                 40           0.08
143 Abingdon                                  Class C common                 10           0.04
Kenilworth, IL 60043                                                                                    0.05

-----------------------------------------------------------------------------------------------------------------
All Directors and Executive                   Class A common             56,060         100.00
Officers as a group (15 persons)              Class C common             26,140         100.00
Note  (11)                                    Series A preferred         25,000         100.00
-----------------------------------------------------------------------------------------------------------------
</TABLE>
                                       34

<PAGE>

(1)   The percentages of the Company's voting securities held by DC Cycle,
      Perseus Cycle and DFS set forth in this table differ from the percentages
      of total voting power indirectly held by their respective parent companies
      under "PART 1 ITEM 1 Investor Group" and "The Recapitalization" for two
      reasons: first, rights to acquire shares of Class A common stock and
      warrants for the purchase of shares of Class C common stock which are
      exercisable within 60 days of the date hereof are considered outstanding
      for the purpose of determining the percent of the class held by the holder
      of such rights, but not for the purpose of computing the percentage held
      by others (in accordance with Rule 13d-3(d)(1)(ii)), and second, under the
      terms of the Shareholders' Agreement, all shares of the Company
      beneficially owned by DICSA are deemed to be beneficially owned by DFS for
      voting purposes and all other purposes thereunder.

(2)   Pursuant to the rules of the Commission, shares are deemed to be
      "beneficially owned" by a person if such person directly or indirectly has
      or shares (i) the power to vote or dispose of such shares, whether or not
      such person has any pecuniary interest in such shares, or (ii) the right
      to acquire the power to vote or dispose of such shares within 60 days,
      including any right to acquire through the exercise of any option, warrant
      or right, or the conversion or exchange of a security.

(3)   DC Cycle is 100% owned by Thayer, a Delaware limited partnership. TC
      Capital Partners, a Delaware general partnership, is the general partner
      of Thayer. Mr. Frederic V. Malek, a director of the Company, is a general
      partner of TC Capital Partners. As such, Mr. Malek has shared voting and
      investment power (as well as an indirect pecuniary interest within the
      meaning of Rule 16a-1 under the Exchange Act), with respect to the shares
      held by DC Cycle. As a result, Mr. Malek may be deemed to be the
      beneficial owner of the 12,500 shares of Class A common stock, the 18,950
      shares of Class C common stock, warrants for the purchase of 1,250 shares
      of Class C common stock and the 25,000 shares of Series A preferred stock
      held by DC Cycle.

(4)   DFS is a wholly owned subsidiary of DICSA. See note 5 below.

(5)   Includes 8,300 shares of Class A common stock issuable to DICSA upon
      conversion of its Raleigh Canada preferred stock under the Raleigh Canada
      Exchange Agreement. Mr. Gottesman, a director of the Company, is the
      chairman of DICSA, and a charitable trust of which he is the settlor
      controls a majority of the capital stock of DICSA indirectly through an
      industrial holding company, Centenary. Mr. Finden-Crofts, a director of
      the Company and a director of DICSA, and Mr. Pearl, a director of the
      Company and a director of DICSA, own minority interests in DICSA. As a
      result of their shared voting and investing power with respect to shares
      beneficially owned by DFS and DICSA, Messrs. Gottesman, Finden-Crofts and
      Pearl may each be deemed to be the beneficial owner of the shares owned by
      DFS and DICSA.

(6)   Perseus Cycle is 100% owned by Perseus Capital, L.L.C., a Delaware limited
      liability company. Perseus Management, a Delaware limited liability
      company, is the managing member of Perseus and owns approximately 17% of
      Perseus. Mr. Frank H. Pearl is the Chairman and President of Perseus
      Management. Rappahannock Investment Company, a Delaware corporation, owns
      approximately 57% of Perseus Management. Rappahannock is 100% owned by Mr.
      Pearl. Mr. Pearl, by virtue of his indirect ownership interest in Perseus,
      may be deemed the beneficial owner of the 10,000 shares of Class A common
      stock, the 3,800 shares of Class C common stock held by Perseus and
      warrants for the purchase of 1,250 shares of Class C common stock.

(7)   Includes the 12,500 shares of Class A common stock, the 18,950 shares of
      Class C common stock and 25,000 shares of Series A preferred stock
      beneficially owned by DC Cycle. See note 3 above.

(8)   Includes the 21,700 shares of Class A common stock beneficially owned by
      DFS and the 8,300 shares of Class A common stock beneficially owned by
      DICSA. See note 5 above.

(9)   Includes the 21,700 shares of Class A common stock beneficially owned by
      DFS and the 8,300 shares of Class A common stock beneficially owned by
      DICSA. See note 5 above.

                                       35
<PAGE>

(10)  Includes the 10,000 shares of Class A common stock, 3,800 shares of Class
      C common stock and warrants for the purchase of 1,250 shares of Class C
      common stock beneficially owned by Perseus, the 21,700 shares of Class A
      common stock beneficially owned by DFS and the 8,300 shares of Class A
      common stock beneficially owned by DICSA. See notes 5 and 6 above.

(11)  Includes (1) 12,500 shares of Class A common stock, 18,950 shares of Class
      C common stock, warrants for the purchase of 1,250 shares of Class C
      common stock and 25,000 shares of Series A preferred stock beneficially
      owned by DC Cycle which may be deemed to be beneficially owned by Mr.
      Malek (see note 3 above); (2) 21,700 shares of Class A common stock
      beneficially owned by DFS and 8,300 shares of Class A common stock
      beneficially owned by DICSA which may be deemed to be beneficially owned
      by Messrs. Gottesman, Finden-Crofts and Pearl (see note 5 above); (3)
      10,000 shares of Class A common stock, 3,800 shares of Class C common
      stock and warrants for the purchase of 1,250 shares of Class C common
      stock beneficially owned by Perseus which may be deemed to be beneficially
      owned by Mr. Pearl (see note 5 above); (4) 40 shares of Class A common
      stock and 10 shares of Class C common stock owned by Mr. Batts; and (5)
      3,520 shares of Class A common stock and 880 shares of Class C common
      stock issued to management.

                                       36
<PAGE>

ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS


Investor Group

Subsequent to the Recapitalization, the issue of Class C common stock in
February, 1999 and the issue during 1999 of Class A and Class C common stock
under the management stock plan, the Company's shareholders are (i) DC Cycle, a
wholly-owned subsidiary of Thayer, which controls approximately 64% of the total
voting power of the Company's capital stock, (ii) Perseus Cycle, a wholly-owned
subsidiary of Perseus, which controls approximately 13% of the total voting
power of the Company's capital stock, (iii) DFS, which controls approximately
20% of the total voting power of the Company's capital stock and (iv)
Management, which controls approximately 3% of the total voting power of the
Company's capital stock. Prior to the Recapitalization, the Company was
wholly-owned by DICSA through its subsidiary, DFS.

Thayer is a private equity fund managed by Thayer Capital, a private equity
investment firm based in Washington, D.C.. Thayer Capital's partners are
Frederic V. Malek, Carl J. Rickertsen and Paul G. Stern. Thayer Capital invests
primarily in private equity investments in management buyouts and
recapitalizations. In June 1996, Thayer Capital closed Thayer, a corporate
private equity fund, with $364 million in commitments.

Perseus is a merchant banking venture managed by Perseus Management and based in
Washington, D.C.. Perseus invests primarily in leveraged acquisitions of
operating businesses. Frank H. Pearl is the Chairman and President of Perseus
and is one of the founding directors and shareholders of DICSA.

DFS is a wholly-owned subsidiary of DICSA. A. Edward Gottesman, a director of
the Company, the chairman of DICSA and a charitable trust of which he is the
settlor, controls a majority of the capital stock of DICSA indirectly through an
industrial holding company, Centenary. Alan J. Finden-Crofts a director of the
Company and a director of DICSA, and Mr. Pearl, a director of the Company and a
director of DICSA, own minority interests in DICSA.


Payment of Certain Fees and Expenses

In connection with the acquisition of Diamond Back in 1999, the Company paid a
$45,000 fee to T.C. Management Partners L.L.C., an affiliate of Thayer, for the
Hart Scott Rodino filing.

In connection with the Recapitalization in 1998, the Company paid closing fees
(i) to Thayer in the amount of $1.2 million, (ii) to Perseus in the amount of
$1.0 million and (iii) to Centenary (which is controlled in part by Mr. A.
Edward Gottesman) in the amount of $0.7 million. In addition, the Company paid
all the out-of-pocket expenses of Thayer and Perseus, certain expenses incurred
in order to effect the Recapitalization, and $150,000 of the out-of-pocket
expenses of DICSA and DFS.

In the future, affiliates of Thayer may receive customary fees for advisory and
other services rendered to the Company. If such services are rendered in the
future, the fees will be negotiated from time to time and will be based on the
services performed and the prevailing fees then charged by third parties for
comparable services.

                                       37
<PAGE>

                                     PART IV


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


(a)     1.  Financial Statements.
        See "Index to Consolidated Financial Statements" set forth on page
        F-1.

        2.  Financial Data Schedules.

        3. Exhibits.
        See " Index to Exhibits" set forth on page E-4.

(b)     Report on Form 8-K.
        Report on Form 8-K filed February 22, 1999.
        Report on Form 8-K filed May 7, 1999.
        Report on Form 8-K filed September 7, 1999.
        Report on Form 8-K filed January 11, 2000.


                                      E-1
<PAGE>

Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this Annual Report on Form 10-K to be signed on its
behalf by the undersigned, thereunto duly authorized, in the city of Stamford,
Connecticut.

The Derby Cycle Corporation

/s/ Daniel S. Lynch

By: ______________________________

Name: Daniel S. Lynch

Title: Chief Financial Officer



/s/ Simon J. Goddard

By: ______________________________

Name: Simon J. Goddard

Title: Vice President and Corporate Controller

                                      E-2
<PAGE>

INDEX TO EXHIBITS
         Exhibit     Description
         No.         -----------
         ---
<TABLE>
<CAPTION>
<S>       <C>       <C>
(1)         3.1      Amended and Restated Certificate of Incorporation of The Derby Cycle Corporation.
(1)        10.1      Employment  Agreement  made as of June 1, 1999  between The Derby Cycle  Corporation  and Daniel S.
                     Lynch.
(1)        10.2      Management  Stock Purchase  Agreement dated as of June 1, 1999 between The Derby Cycle  Corporation
                     and Daniel S. Lynch.
*          10.3      Amendment  Agreement dated April 30, 1999 relating to the  Multi-Currency  Credit Facility of up to
                     DM214,000,000  dated May 12,  1998  between  The Derby Cycle  Corporation  and others as  borrowers
                     and/or  Guarantors,  Chase Manhattan plc as arranger,  the financial  institutions named therein as
                     Banks, Chase Manhattan  International Limited as security agent, and Chase Manhattan  International
                     Limited as facility agent.
*          10.4      Amendment  Agreement dated August 31, 1999 relating to the Multi-Currency  Credit Facility of up to
                     DM214,000,000  dated May 12,  1998  between  The Derby Cycle  Corporation  and others as  borrowers
                     and/or  Guarantors,  Chase Manhattan plc as arranger,  the financial  institutions named therein as
                     Banks, Chase Manhattan  International Limited as security agent, and Chase Manhattan  International
                     Limited as facility agent.
*          10.5      Amendment  Agreement dated November 25, 1999 relating to the  Multi-Currency  Credit Facility of up
                     to  DM214,000,000  dated May 12, 1998 between The Derby Cycle  Corporation  and others as borrowers
                     and/or  Guarantors,  Chase Manhattan plc as arranger,  the financial  institutions named therein as
                     Banks, Chase Manhattan  International Limited as security agent, and Chase Manhattan  International
                     Limited as facility agent.
*          10.6      Amendment  Agreement dated December 17, 1999 relating to the  Multi-Currency  Credit Facility of up
                     to  DM214,000,000  dated May 12, 1998 between The Derby Cycle  Corporation  and others as borrowers
                     and/or  Guarantors,  Chase Manhattan plc as arranger,  the financial  institutions named therein as
                     Banks, Chase Manhattan  International Limited as security agent, and Chase Manhattan  International
                     Limited as facility agent.
*          10.7      Amendment Agreement dated February 3, 2000 relating to the Multi-Currency  Credit Facility of up to
                     DM214,000,000  dated May 12,  1998  between  The Derby Cycle  Corporation  and others as  borrowers
                     and/or  Guarantors,  Chase Manhattan plc as arranger,  the financial  institutions named therein as
                     Banks, Chase Manhattan  International Limited as security agent, and Chase Manhattan  International
                     Limited as facility agent.
*          10.8      Amendment  Agreement  dated March 2, 2000 relating to the  Multi-Currency  Credit Facility of up to
                     DM214,000,000  dated May 12,  1998  between  The Derby Cycle  Corporation  and others as  borrowers
                     and/or  Guarantors,  Chase Manhattan plc as arranger,  the financial  institutions named therein as
                     Banks, Chase Manhattan  International Limited as security agent, and Chase Manhattan  International
                     Limited as facility agent.
*          10.9      Warrant  Agreement dated as of February 15, 2000 among The Derby Cycle  Corporation,  Thayer Equity
                     Partners, III, L.P. and Perseus Capital, L.L.C.
*          10.10     Promissory  Note of The Derby Cycle  Corporation  dated February 15, 2000 in favor of Thayer Equity
                     Investors III, L.P.
*          10.11     Promissory  Note of The  Derby  Cycle  Corporation  dated  February  15,  2000 in favor of  Perseus
                     Capital, L.L.C.
*          10.12     Employment  Agreement  dated as of January 20, 2000 between The Derby Cycle  Corporation and Carlos
                     Tribino.
*          27        Financial Data Schedule
 (1) - Filed previously
 *   - Filed herein
</TABLE>

                                      E-4
<PAGE>

                  INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

                                                                         Page
                                                                         ----

Consolidated Financial Statements :


Report of Independent Auditors........................................... F2

Consolidated Balance Sheets as of December 31, 1998 and 1999............. F3

Consolidated Statements of Operations for the years ended December 31,
     1997, 1998 and 1999................................................. F4

Consolidated Statements of Shareholders' Equity (Deficit) for the years
     ended December 31, 1997, 1998 and 1999.............................. F5

Consolidated Statements of Cash Flows for the years ended December 31,
     1997, 1998 and 1999................................................. F7

Notes to Consolidated Financial Statements............................... F9

                                      F-1
<PAGE>

Report of Independent Auditors


To the Shareholders of The Derby Cycle Corporation:

We have audited the accompanying consolidated balance sheets of The Derby Cycle
Corporation and subsidiaries as of December 31, 1999 and 1998, and the related
consolidated statements of operations, comprehensive income, shareholders'
equity (deficit) and cash flows for each of the three years in the period ended
December 31, 1999. These financial statements are the responsibility of the
Company's management. Our responsibility is to express an opinion on these
financial statements based on our audits.

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

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of The Derby Cycle Corporation and
subsidiaries as of December 31, 1999 and 1998 and the consolidated results of
their operations and their cash flows for each of the three years in the period
ended December 31, 1999, in conformity with accounting principles generally
accepted in the United States.



Arthur Andersen
Nottingham, England.

March 30, 2000

                                      F-2
<PAGE>

                           The Derby Cycle Corporation
                           Consolidated Balance Sheets
                             (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                                                     December 31,
                                                                                            --------------------------
                                                                                                    1998          1999
                                                                                            ------------  ------------
                                  Assets
<S>                                                                                        <C>           <C>
Current assets:
     Cash and cash equivalents............................................................  $    17,453   $    28,938
     Receivables, net.....................................................................       69,836        93,167
     Inventories..........................................................................      105,264       121,499
     Other current assets.................................................................        9,586         9,926
                                                                                            ------------  ------------
          Total current assets............................................................      202,139       253,530
                                                                                            ------------  ------------
Property, plant and equipment, net ......................................................        49,514        40,615
Intangibles, net..........................................................................       20,600        38,044
Other assets..............................................................................            -            50
Prepaid pension assets....................................................................       56,072        57,345
                                                                                            ------------  ------------
          Total assets....................................................................  $   328,325   $   389,584
                                                                                            ------------  ------------
                     Liabilities and Shareholders' Deficit

Current liabilities:
     Accounts payable.....................................................................  $    34,394   $    60,985
     Accrued liabilities..................................................................       23,196        23,776
     Income taxes payable.................................................................        8,452         3,344
     Short term borrowings................................................................       60,831        69,207
     Other current liabilities............................................................        2,103         5,721
                                                                                            ------------  ------------
          Total current liabilities.......................................................      128,976       163,033
                                                                                            ------------  ------------
Other liabilities:
     Long-term debt.......................................................................      165,870       176,410
     Excess of assets acquired over cost of acquisitions..................................       11,120        10,404
     Deferred income taxes................................................................       18,896        18,878
     Other liabilities....................................................................        4,224        10,853
                                                                                            ------------  ------------
          Total liabilities...............................................................      329,086       379,578
                                                                                            ------------  ------------
Minority interest.........................................................................          627            32
                                                                                            ------------  ------------
Commitments and contingencies: ...........................................................
Preferred stock with redemption rights, $0.01 par value, 25,000 shares authorized,  issued
      & outstanding of Series A, 3,000 shares  authorized,  issued & outstanding of Series
      B & 100 shares authorized of Series C..............................................        45,432        49,141
Stock rights..............................................................................       23,300        23,300
Shareholders' equity (deficit):
     Class A common stock, $0.01 par value, 200,000 shares authorized, 44,200/47,160
          shares issued & outstanding as of December 31, 1998/1999........................            1             1
     Class B common stock, $0.01 par value, 15,000 shares authorized, nil shares issued &
          outstanding as of December 31, 1998/1999........................................            -             -
     Class C common stock, $0.01 par value, 30,000 shares authorized, nil/23,490 issued &
          outstanding as of December 31, 1998/1999........................................            -             -
     Additional paid-in capital...........................................................       22,499        48,949
     Receivable from shareholders.........................................................            -        (3,113)
     Accumulated deficit..................................................................      (87,346)     (100,460)
     Accumulated other comprehensive income (loss)........................................       (5,274)       (7,844)
                                                                                            ------------  ------------
          Total shareholders' deficit.....................................................      (70,120)      (62,467)
                                                                                            ------------  ------------
          Total liabilities and shareholders' deficit.....................................  $   328,325   $   389,584
                                                                                            ------------  ------------
</TABLE>
  The accompanying notes are an integral part of these financial statements.

                                      F-3
<PAGE>

                          The Derby Cycle Corporation
                     Consolidated Statements of Operations
            (Dollars in thousands, except share and per share data)
<TABLE>
<CAPTION>
                                                                                   For the years ended December 31,
                                                                                --------------------------------------
                                                                                      1997         1998          1999
                                                                                ----------   ----------    ----------
<S>                                                                            <C>          <C>           <C>
Net revenues ................................................................   $  465,687   $  465,305    $  540,427
Cost of goods sold..........................................................      (345,885)    (350,346)     (409,490)
                                                                                ----------   ----------    ----------
         Gross profit........................................................      119,802      114,959       130,937
                                                                                ----------   ----------    ----------
Selling, general and administrative expenses.................................      (90,101)     (90,968)     (107,091)
      Recapitalization costs.................................................            -       (5,853)            -
      Restructuring charge...................................................            -            -        (5,093)
      Non-recurring items....................................................            -            -        (4,495)
                                                                                ----------   ----------    ----------
         Operating income....................................................       29,701       18,138        14,258
                                                                                ----------   ----------    ----------
Other income (expense):
      Interest expense.......................................................       (7,490)     (16,948)      (26,281)
      Interest income........................................................        1,038        1,048           577
      Other income (expense), net............................................          107       (1,334)        1,481
      Gain on dispositions of property, plant and equipment..................            -            -         9,314
                                                                                ----------   ----------    ----------
         Income (loss) before income taxes, minority interest and
              extraordinary item.............................................       23,356          904          (651)
Provision for income taxes...................................................      (10,621)      (6,294)       (4,474)
Minority interest............................................................          (51)         (67)          (32)
                                                                                ----------   ----------    ----------
         Income (loss) before extraordinary item.............................       12,684       (5,457)       (5,157)
Extraordinary  item - loss on  early  extinguishment  of debt
      (net of tax of $233)...................................................            -         (431)            -
                                                                                ----------   ----------    ----------
         Net income (loss)...................................................       12,684       (5,888)       (5,157)
Dividends accrued on preferred stock.........................................            -       (4,932)       (3,709)
                                                                                ----------   ----------    ----------
         Net income (loss) applicable to common shareholders.................  $    12,684   $  (10,820)    $  (8,866)
                                                                                ----------   ----------    ----------

Basic and diluted net income (loss) before extraordinary item applicable to
     common shareholders per share...........................................  $    584.52   $  (289.07)   $  (131.03)
                                                                                ----------   ----------    ----------
Basic and diluted  extraordinary  item applicable to common  shareholders per
     share...................................................................  $         -   $   (11.99)   $        -
                                                                                ----------   ----------    ----------
Basic and diluted net income (loss) applicable to common shareholders per
     share...................................................................  $    584.52   $  (301.06)   $  (131.03)
                                                                                ----------   ----------    ----------
Weighted average number of shares of common stock
     outstanding.............................................................       21,700       35,940        67,666
                                                                                ----------   ----------    ----------
</TABLE>

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

                                      F-4
<PAGE>

                          The Derby Cycle Corporation
           Consolidated Statements of Shareholders' Equity (Deficit)
                            (Dollars in thousands)
<TABLE>
<CAPTION>

                                                                                                         Accumul-
                                                                                                        ated Other
                                                                                  Addit-                  Compre-
                                                     Capital     Receivable       ional       Accumul-    hensive
                                        Common       Invest-        from         Paid-In       ated        Income
                                        Stock         ment       Shareholders    Capital      Deficit      (Loss)          Total
                                     -----------   -----------   -----------   -----------   ---------  ------------    -----------
<S>                                 <C>           <C>            <C>          <C>           <C>        <C>             <C>
January 1, 1997...................   $         -   $    94,498    $       -    $         -   $ (12,738) $      1,321    $    83,081
Comprehensive income-
     Net income....................            -             -            -              -      12,684            -          12,684
     Translation adjustments.......            -             -            -              -           -       (4,741)         (4,741)
                                     -----------   -----------   ----------    -----------   ---------  ------------    -----------
Total comprehensive income (loss)..            -             -            -              -      12,684       (4,741)          7,943
     Decrease in capital...........            -        (3,043)           -              -           -            -          (3,043)
     Dividends.....................            -             -            -              -      (6,108)           -          (6,108)
                                     -----------   -----------   ----------    -----------   ---------  ------------    -----------
December 31, 1997.................             -        91,455            -              -      (6,162)      (3,420)         81,873
Comprehensive loss.................
     Net loss .....................            -             -            -              -      (5,888)           -          (5,888)
     Unrecognized changes in fair
          value of hedge
          instruments..............            -             -            -              -           -        1,116           1,116
     Translation adjustments.......            -             -            -              -           -       (2,970)         (2,970)
                                     -----------   -----------   ----------    -----------   ---------  ------------    -----------

Total comprehensive loss...........            -             -            -              -      (5,888)      (1,854)         (7,742)
     Capital contribution prior to
          Recapitalization ........            -         1,600            -              -       6,040            -           7,640
     Issuance of common stock .....            1             -            -         22,499           -            -          22,500
     Issuance of stock rights .....            -             -            -              -     (23,300)           -         (23,300)
     Accrued dividend on preferred
          stock ...................            -             -            -              -      (4,932)           -          (4,932)
     Distribution to shareholders
          in connection with
          Recapitalization ........            -       (93,055)           -              -     (53,104)           -        (146,159)
                                     -----------   -----------   ----------   -----------   ---------  ------------    -----------
 December 31, 1998.................  $         1  $         -    $        -   $    22,499   $ (87,346) $     (5,274)   $   (70,120)
                                     -----------   -----------   ----------   -----------   ---------  ------------    -----------
</TABLE>

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

                                      F-5
<PAGE>

                           The Derby Cycle Corporation
     Consolidated Statements of Shareholders' Equity (Deficit) (continued)
                             (Dollars in thousands)

<TABLE>
<CAPTION>

                                                                                                         Accumul-
                                                                                                        ated Other
                                                                                  Addit-                  Compre-
                                                     Capital     Receivable       ional       Accumul-    hensive
                                        Common       Invest-        from         Paid-In       ated        Income
                                        Stock         ment       Shareholders    Capital      Deficit      (Loss)          Total
                                     -----------   -----------   -----------   -----------   ---------  ------------    -----------
<S>                                 <C>           <C>         <C>           <C>             <C>        <C>             <C>
January 1, 1999....................  $         1   $      -    $         -   $    22,499     $ (87,346) $     (5,274)     $ (70,120)
Comprehensive loss.................
     Net loss......................            -          -              -             -        (5,157)           -          (5,157)
     Unrecognized changes in fair
          value of hedge
          instruments..............            -          -              -             -             -       (1,116)         (1,116)
     Translation adjustments.......            -          -              -             -             -       (1,454)         (1,454)
                                     -----------   --------    -----------   -----------     ---------  ------------    -----------
Total comprehensive loss...........            -          -              -             -        (5,157)      (2,570)         (7,727)
     Issuance of common stock .....            -          -              -        26,450             -            -          26,450
     Receivable from shareholders .            -          -         (3,113)            -             -            -          (3,113)
     Accrued dividend on preferred
          stock ...................            -          -              -             -        (3,709)           -          (3,709)
     Accrued dividend on common
          stock....................            -          -              -             -        (4,248)           -          (4,248)
                                     -----------   --------    -----------   -----------     ---------  ------------    -----------
December 31, 1999.................   $         1   $      -     $   (3,113)  $    48,949     $(100,460) $    (7,844)     $  (62,467)
                                     -----------   --------    -----------   -----------     ---------  ------------    -----------
</TABLE>
  The accompanying notes are an integral part of these financial statements.

                                      F-6
<PAGE>

                           The Derby Cycle Corporation
                      Consolidated Statements of Cash Flows
                             (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                                  For the years ended December 31,
                                                                               ---------------------------------------
                                                                                      1997          1998          1999
                                                                               -----------  ------------  ------------
<S>                                                                           <C>          <C>           <C>
Cash flows from operating activities:
     Net income (loss).......................................................  $    12,684  $    (5,888)  $    (5,157)
     Adjustments to reconcile net income (loss) to net cash provided by
         (used by) operating activities-
         Depreciation........................................................        9,362        9,407         8,956
         Amortization of intangibles, goodwill and investment grants.........         (722)        (616)          164
         Amortization of deferred financing costs............................          590        1,422         1,875
         Extraordinary loss on early extinguishment of debt..................            -          431             -
         Minority interest...................................................           51           67            32
         Unrealized (gain) loss on swaps recognized in earnings..............         (107)       1,334             -
         Change in fair value of other currency instruments..................            -            -        (1,481)
         Net periodic pension income.........................................       (5,828)      (5,403)       (5,368)
         Recapitalization costs..............................................            -        5,853             -
         Gain on disposition of property, plant and equipment................            -            -        (9,314)
     Net changes in operating assets and liabilities, net of acquisitions-
         (Increase) decrease in receivables..................................       (2,071)         886       (15,949)
         (Increase) decrease in inventories..................................      (10,104)     (12,980)       (6,802)
         (Increase) decrease in other current assets.........................       (1,745)         795           354
         Increase (decrease) in accounts payable.............................        4,405         (587)       22,143
         Increase (decrease) in accrued liabilities..........................        2,589       (3,991)        1,418
         Increase (decrease) in income taxes payable.........................          209        4,491        (4,706)
         Increase (decrease) in other current liabilities....................         (310)         953         3,515
         Increase (decrease) in deferred income taxes........................        2,371        1,009         1,207
         Increase (decrease) in other liabilities............................         (416)        (457)        1,701
                                                                               -----------  ------------  ------------
               Net cash provided by (used by) operating activities...........       10,958       (3,274)       (7,412)
                                                                               -----------  ------------  ------------
Cash flows from investing activities:
         Purchases of property, plant and equipment..........................       (7,413)      (8,322)       (7,357)
         Proceeds from property, plant and equipment dispositions............          882        1,135        13,983
         Cash paid for acquisitions, net of cash acquired....................       (6,650)           -       (44,288)
         Purchase of trade investment........................................            -            -           (50)
         Purchase of trademarks..............................................       (2,663)      (1,108)            -
         Purchase of minority interest.......................................            -       (1,933)         (246)
         Proceeds from disposition of minority interest......................            -          261             -
                                                                               -----------  ------------  ------------
               Net cash used in investing activities.........................  $   (15,844) $    (9,967)  $   (37,958)
                                                                               -----------  -----------   ------------
</TABLE>

                                      F-7
<PAGE>

                          The Derby Cycle Corporation
               Consolidated Statements of Cash Flows (continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                                  For the years ended December 31,
                                                                               ---------------------------------------
                                                                                      1997          1998          1999
                                                                               -----------  ------------  ------------
<S>                                                                           <C>          <C>           <C>
Cash flows from financing activities:
         Proceeds from stock issue...........................................  $         -  $    63,000   $    26,450
         Secured promissory notes receivable from shareholders...............            -            -        (3,113)
         Redemption of shares in subsidiaries................................            -     (146,159)            -
         Repayment of Series A, B and C Senior Notes, net....................      (13,331)     (53,334)            -
         Proceeds from Senior Note issue ....................................            -      161,867             -
         Proceeds from Subordinated Note issue...............................            -            -        20,000
         Short term borrowings, net, prior to Recapitalization ..............       28,910       45,894             -
         Repayment of short term borrowings at Recapitalization..............            -      (82,721)            -
         Proceeds from short term borrowings at Recapitalization.............            -       84,914             -
         Short term borrowings, net, post Recapitalization...................            -      (25,873)        8,363
         Repayment of term loan..............................................            -       (9,057)            -
         Deferred financing costs............................................         (596)     (13,924)         (403)
         Recapitalization costs..............................................            -       (5,853)            -
         Dividends paid......................................................       (1,139)           -           (51)
         Contributions to pension plans......................................       (2,335)      (1,577)         (161)
         Net (distribution to) contribution by DICSA.........................       (3,043)       1,600             -
                                                                               -----------  ------------  ------------
               Net cash provided by financing activities.....................        8,466       18,777        51,085
                                                                               -----------  ------------  ------------
Effect of exchange rate changes..............................................        3,016       (3,509)        5,770
                                                                               -----------  ------------  ------------
Net increase in cash and cash equivalents....................................        6,596        2,027        11,485
Cash and cash equivalents, beginning of year.................................        8,830       15,426        17,453
                                                                               -----------  ------------  ------------
Cash and cash equivalents, end of year.......................................  $    15,426  $    17,453   $    28,938
                                                                               -----------  ------------  ------------

Supplemental cash flow information:
         Interest paid.......................................................  $     7,202  $    13,525   $    20,313
         Income taxes paid...................................................        8,041        6,372         7,973
         Income taxes received...............................................            -        5,624             -
                                                                               -----------  ------------  ------------
</TABLE>

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

                                      F-8
<PAGE>

                          The Derby Cycle Corporation

                  Notes to Consolidated Financial Statements


1.  Nature of the Business and Basis of Presentation:

The accompanying combined financial statements have been prepared to reflect the
financial position and results of operations of the bicycle and bicycle
component businesses of Derby International Corporation S.A. ("DICSA"), a
Luxembourg holding company through May 14, 1998. Up to that date DICSA owned
shares, either directly or indirectly, in a number of bicycle and bicycle
component companies worldwide that predominantly operate as standalone entities.
Each of the companies manufactures, assembles and/or distributes bicycles and
bicycle components. These bicycle and bicycle component companies, collectively
referred to as the "Company", have significant operations in The Netherlands,
the United Kingdom, Canada, Germany, South Africa and the United States. The
Company owns or licenses many of the most recognized brands in the bicycle
industry, including leading global brands such as Raleigh, Nishiki (for U.S.A.
only) and Univega, and leading national brands such as Gazelle in The
Netherlands and Kalkhoff, Musing, Winora and Staiger in Germany.

Effective May 14, 1998, DICSA reorganized its businesses in connection with a
recapitalization agreement (the "Recapitalization Agreement," see Note 19) so
that each of its bicycle and bicycle component companies are owned directly or
indirectly by the Company, a Delaware corporation with operations in the United
States. The accompanying consolidated financial statements have been prepared to
reflect the financial position and results of operations of the Company and its
subsidiaries from May 14, 1998 through December 31, 1999. Accordingly, the
accompanying combined and consolidated financial statements have been prepared
in conformity with accounting principles generally accepted in the United States
and are presented in U.S. Dollars.

The accompanying combined and consolidated financial statements, herein referred
to as the consolidated financial statements, have been prepared as if the
Company had been in existence for all periods presented. DICSA's historical
basis in the assets and liabilities of the Company has been carried over. All
material intercompany transactions and balances between entities included in
these combined financial statements have been eliminated. Certain expenses were
originally recorded by DICSA on behalf of the Company , such as headquarters'
management costs and other corporate expenses. These amounts have been allocated
in their entirety in the Company's financial statements, as such costs were
incurred on behalf of the Company except for an immaterial amount that related
to DICSA. The headquarters' management costs and other corporate expenses were
$1,198,000, $1,262,000 and $4,652,000 for the years ended December 31, 1997,
1998 and 1999, respectively. Management believes the allocation in 1997 and 1998
is reasonable and represents the expenses as if the Company had been a
stand-alone operation.

For the purposes of calculating the net income (loss) applicable to Common
Shareholders, the Common Stock outstanding used assumes that the conversion of
pre-existing stock at the time of the Recapitalization is applicable to earlier
years.

The Company has earned net income (losses) of $12.7 million, ($5.9 million) and
($5.2 million) in 1997, 1998 and 1999, respectively. To date, the Company has
been able to secure financing to support its operations through a $7 million
bridge loan and DM214 revolving credit facility, which are currently fully
drawn. Furthermore, the Company raised $14.0 million in cash from the sale of
property, plant and equipment, realizing a gain of $9.3 million.

The Company expects that the existing revolving credit facility will not be
sufficient to cover its liquidity requirements after January 2001. Based on the
Company's business plan, the Company estimates that approximately an additional
$30 million will be required to fund the Company's operations through 2001. The
revolving credit facility continues to be available subject to compliance with
its terms and conditions and the Company will be seeking to review this in
September 2000. In addition the directors have obtained a commitment from Thayer
and Perseus to provide a bridge loan of up to $7 million in 2001 should it be
required.

                                      F-9
<PAGE>

The accompanying consolidated financial statements have been prepared assuming
that the Company will continue as a going concern.

During the year the terms of the Revolving Credit Agreement were amended to
avoid breaching certain of the covenants and to safeguard compliance with the
covenants in 2000.

2.  Accounting Policies:

Use of Estimates
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, disclosure of contingent
assets and liabilities at the date of the financial statements, and the reported
amounts of revenue and expenses. Actual results could differ from those
estimates.

Foreign Currency Translation
The financial statements of the Company's subsidiaries have been translated in
accordance with Statement of Financial Accounting Standards ("SFAS") 52 "Foreign
Currency Translation". Current rates of exchange are used to translate the
balance sheets of the Company's subsidiaries, while the average exchange rate
for each year is used to translate the statements of operations and cash flows.
The resulting translation adjustments are recorded as a component of
shareholders' equity (deficit). Gains or losses resulting from transactions in
other than a functional currency are reflected in selling, general, and
administrative expenses in the accompanying Consolidated Statements of
Operations. Total foreign currency gains (losses) were $(19,000), $2,042,000 and
$(118,000) for the years ended December 31, 1997, 1998 and 1999, respectively.

Revenue Recognition
Revenue is generally recognized net of sales taxes, returns, discounts and
allowances, when products are shipped to customers or services are rendered.

Advertising Costs
Advertising costs are expensed as incurred. Total advertising costs were
$10,245,000, $10,858,000 and $9,879,000 for the years ended December 31, 1997,
1998 and 1999, respectively.

Restructuring Charge
In 1999 the Company completed the plans to restructure its business in the U.K.
and the Raleigh distribution operations in Germany, The Netherlands, Belgium and
Ireland. Raleigh U.K. ceased manufacturing steel bicycle frames at the end of
1999 due to increased consumer demand for aluminum frames. Steel frames
manufactured by the company accounted for approximately 50% of all frames sold
by the company in 1999, with the balance being fabricated mostly from aluminum
and imported from Asia. Other components of the restructuring at Raleigh U.K.
included streamlining the company's product development and marketing functions.
The company has granted an option to a property developer for the sale of the
site used for employee car parking, storage and the parts and accessories
business that will be released. Management of the Raleigh distribution
operations in Germany, The Netherlands and Belgium, previously run on a
stand-alone basis, has been combined with the Gazelle and Derby Germany
operations. The Raleigh Ireland warehouse has been closed and distribution
outsourced, leaving only a sales and marketing organization in Ireland. These
restructuring steps are projected to reduce on-going product costs and selling
expenses by approximately $3 million in 2000. In aggregate, 182 employees were
engaged in these activities which have ceased and their employment has been
terminated. The total restructuring charge of $5,093,000 in 1999 comprised the
following items (in thousands):

<TABLE>
<CAPTION>

                                             For the years ended December 31,
                                             ---------------------------------
                                              1997         1998          1999
                                             ------       ------        ------
<S>                                         <C>          <C>          <C>
Voluntary termination benefits.........     $     -      $     -      $    621
Involuntary termination benefits.......           -            -         3,271
Closure expenses.......................           -            -         1,201
                                            -------      -------      --------
                                            $     -      $     -      $  5,093
                                            =======      =======      ========
</TABLE>

20 employees volunteered to leave, all of whom left and were paid their
termination benefits in 1999. 162 employees were terminated involuntarily of
whom 153 left during 1999 and were paid $3,123,000 in termination benefits. 9
compulsorily terminated employees remained on the payroll as at December 31,
1999 and $148,000 of accrued termination benefits in respect of these employees
is included in other liabilities. The closure expenses were mainly in respect of
inventory written-off on the closure of operations and productivity lost on the
re-configuration of assembly tracks.

Non-Recurring Items
In 1999 the Company restructured its corporate management and established its
headquarters in Stamford, CT to organize the finance, marketing and purchasing
functions on a global basis. The Company also reviewed the logistics of Raleigh
and Diamond Back distribution in the U.S.A. and undertook strategic reviews to
leverage global scale and strengthen the brands. The total non-recurring items
of $4,495,000 in 1999 comprised the following (in thousands):

<TABLE>
<CAPTION>

                                                       For the years ended December 31,
                                                      ----------------------------------
                                                       1997         1998          1999
                                                      ------       ------        -------
<S>                                                     <C>          <C>          <C>
Global components sourcing project..............      $     -      $     -      $  1,750
Manufacturing and logistics strategic review....            -            -           739
Brand and distribution assessment...............            -            -         1,457
Recruitment of headquarters staff...............            -            -           549
                                                      -------      -------      --------
                                                      $     -      $     -      $  4,495
                                                      =======      =======      ========
</TABLE>


Income Taxes
The Company accounts for income taxes under the liability method in accordance
with SFAS 109 "Accounting for Income Taxes." Deferred taxes are recognized for
the tax consequences of temporary differences by applying enacted statutory tax
rates applicable to future years to differences between the financial statement
carrying amounts and the tax bases of existing assets and liabilities. The
effect on deferred taxes of a change in tax rates is recognized in income in the
period that includes the enactment date. Future tax benefits are recognized to
the extent that realization of such benefits is more likely than not.

Earnings Per Share
The effect of stock options granted to employees has been excluded from the
computation of diluted earnings per share in 1999 because they were
anti-dilutive.

                                      F-10
<PAGE>

Basis of Consolidation
The financial statements combine the financial position and results of
operations of the bicycle and bicycle component businesses of DICSA, through May
14, 1998, and consolidate the financial position and results of operations of
the Company and its subsidiaries from May 14, 1998 through December 31, 1999.
The results of subsidiaries are consolidated in the statements of operations
from the date of acquisition. Goodwill arising on combination and consolidation
is being amortized over 40 years.

Cash and Cash Equivalents
The Company considers liquid investments with an original maturity at the date
of purchase of three months or less to be cash equivalents. Due to the short
maturity of these investments, their carrying amount approximates fair value.

Inventories
Inventories are stated at the lower of cost or net realizable value, with cost
determined on a first in, first out ("FIFO") basis. A provision is made for
obsolete, slow moving and defective items where appropriate.

Inventories consist of the following (in thousands):

                                                              December 31,
                                                       ---------------------
                                                            1998        1999
                                                       ---------   ---------

Finished products....................................  $  48,498   $  54,205
Work in process......................................      9,686       9,594
Raw materials........................................     47,080      57,700
                                                       ---------   ---------
    Total inventories................................  $ 105,264   $ 121,499
                                                       =========   =========

The market for bicycles, parts and accessories is subject to the risk of
changing consumer trends. In the event that a particular bicycle model or
accessory does not achieve widespread consumer acceptance, and the Company holds
excess inventory of that bicycle model, part or accessory, the Company may be
required to take significant price markdowns, which could have a material
adverse effect on the Company's business, results of operations and financial
condition.

Property, Plant and Equipment
Property, plant and equipment are recorded at cost and depreciated using the
straight-line method over the useful life of the asset (buildings-50 years;
plant and equipment-3 to 13 years) or the lease term if shorter for leasehold
improvements. The cost and accumulated depreciation for property, plant and
equipment sold, retired, or otherwise disposed of are removed from the
Consolidated Balance Sheets, and the resulting gains and losses are reflected
within the Consolidated Statements of Operations.

Capital Grants
Capital grants received from government authorities to construct facilities are
amortized over the estimated useful life of the respective assets. The amounts
amortized were $567,000, $547,000 and $445,000 for the years ended December 31,
1997, 1998, and 1999, respectively. The unamortized balance of capital grants
was $3,341,000 and $2,447,000 as of December 31, 1998 and 1999, respectively,
and is included in the accompanying balance sheets as other long-term
liabilities.

These grants relate to the factory completed in Rostock, Germany in 1993. The
total grants received for the Rostock factory were $10.3 million, and have
certain claw-back provisions relating to maintaining both the assets and a
minimum number of employees. These claw-back provisions expire at certain times
from December 31, 1999 to December 31, 2000.

Sale and Leaseback
In December 1999 the Company contracted with the University of Nottingham for
the sale and lease back of its two main manufacturing sites in Nottingham, U.K..
The Sturmey Archer site will be vacated by December 2000 and the Raleigh U.K.
site by December 2003. The properties are being leased back at an annual rental
of $0.7 million in 2000 and the Raleigh U.K. site at $0.4 million in 2001-2003.
Under sale and

                                      F-11
<PAGE>

leaseback accounting provisions, a gain of $11,419,000 has been recognized,
which represents the excess of the proceeds, net of selling expenses, over the
balance sheet value of the property and the $1,433,000 present value of the
future lease premiums on the Raleigh site.

Intangibles
Intangibles are stated net of accumulated amortization of $1,581,000 and
$4,233,000 as of December 31, 1998 and 1999, respectively. The Company has
positive goodwill of $4,643,000 and $19,730,000 included in intangibles as of
December 31, 1998, and 1999, respectively, and negative goodwill of $11,120,000
and $10,404,000 as of December 31, 1998, and 1999, respectively, in excess of
assets acquired over cost of acquisitions in the accompanying balance sheets.
Both positive and negative goodwill are amortized using the straight-line method
over 40 years. Total amortization expense on positive goodwill was $92,000,
$113,000 and $447,000 for the years ended December 31, 1997, 1998 and 1999,
respectively, and total amortization income related to negative goodwill was
$408,000, $392,000 and $383,000 for the years ended December 31, 1997, 1998, and
1999, respectively. Trademarks are amortized over 15 years. Deferred financing
costs are amortized over the life of the related debt using the effective
interest rate method.

Impairment of Long-lived Assets
The Company periodically evaluates whether events or circumstances have occurred
indicating that the carrying amount of long-lived assets may not be recoverable.
If the sum of undiscounted expected future cash flows is less than the carrying
amount of an asset, the Company recognizes an impairment loss based on the
amount by which the carrying amount of the asset exceeds the fair value of the
asset, determined using the discounted cash flow method.

Reclassifications
Certain reclassifications have been made to prior years to conform to the
current year presentation.

Derivative Financial Instruments
The Company uses derivative financial instruments for purposes other than
trading and does so to reduce its exposure to fluctuations in interest and
foreign currency exchange rates.

Forwards - Forward foreign currency exchange contracts, as well as currency
options, are used to reduce the impact of currency exchange rate movements on
purchases of inventory and sales of goods. Forward contracts are recorded as
assets or liabilities at fair value in the balance sheet. Since the adoption of
SFAS 133 on October 1, 1998, changes in fair value on forward contracts
designated as hedges are recorded in accumulated other comprehensive income
(loss), and are recognized in the statements of operations with the related
transaction. Changes in fair value on undesignated forward contracts are
recorded as gains or losses through other income (expense) in the statements of
operations as the changes in fair value occur. Prior to the adoption of SFAS
133, changes in the fair value of forward contracts were recorded as gains or
losses through cost of goods sold for purchases and through revenues for sales.
Cash flows resulting from forward contracts are included in cash flows from
operating activities in the accompanying statements of cash flows.

Swaps - Currency and interest rate swaps have the effect of synthetically
changing the currency and interest rates of certain liabilities of the Company.
The net receivable or payable related to currency swaps was recorded as other
current assets or other current liabilities, respectively, in the balance sheet
as at December 31, 1997. Changes in the market value of the currency and
interest rate swaps were recorded as gains or losses through other income
(expense) in the accompanying statements of operations for the years ended
December 31, 1997 and 1998. Cash flows resulting from currency and interest rate
swaps were classified in repayment of long-term debt in the accompanying
statements of cash flows for the years ended December 31, 1997 and 1998. The
Company has not used currency and interest rate swaps since the Recapitalization
on May 14, 1998.


Options - Currency options as well as forward contracts are used to reduce the
impact of currency exchange rate movements on purchases of inventory and sales
of goods. Currency options are recorded as assets or liabilities at fair value
in the balance sheet. Since the adoption of SFAS 133 on October 1, 1998, changes
in fair value on currency options designated as hedges are recorded in
accumulated other comprehensive income (loss), and are recognized in the
statements of operations with the related transaction. Changes in fair value on
undesignated currency options are recorded as gains or losses through other
income (expense) in the statements of operations as the changes in fair value
occur. Prior to

                                      F-12
<PAGE>

the adoption of SFAS 133, changes in the fair value of currency options were
recorded as gains or losses through cost of goods sold for purchases, through
revenues for sales and through other income (expense) for options purchased to
hedge operating cash flows being generated in different currencies than that
required to service the interest on the Senior Notes. Cash flows resulting from
currency options are included in cash flows from operating activities in the
accompanying statements of cash flows. The options are expensed at maturity if
they are not exercised.

Fair Value of Financial Instruments
The following methods were used to estimate the fair value of each class of
financial instruments:

Cash and cash equivalents - The carrying amount approximates the fair value due
to the short term nature of the instruments.

Short term and long-term debt - The fair value is estimated based upon quoted
market prices at year-end or current interest rates for debt of the same
maturity (see Notes 9 and 10).

Forwards and Options - The fair value is estimated based on quoted market prices
at year-end (see Note 8).

Swaps and Caps - The fair value of currency and interest rate swap agreements
was estimated based on quoted market prices at year-end (see Note 8).

3.  Receivables:

Receivables consist of the following (in thousands):
<TABLE>
<CAPTION>

                                                                                                    December 31,
                                                                                            --------------------------
                                                                                                    1998          1999
                                                                                            ------------  ------------
<S>                                                                                        <C>           <C>
Trade receivables.........................................................................  $    74,591   $     98,084
Royalty receivables.......................................................................          284            119
                                                                                            ------------  ------------
     Total receivables....................................................................       74,875         98,203
Allowance for doubtful trade accounts.....................................................       (3,956)        (4,027)
Allowance for discounts...................................................................       (1,083)        (1,009)
                                                                                            ------------  ------------
     Total receivables, net...............................................................  $    69,836   $     93,167
                                                                                            ============  ============
</TABLE>

<TABLE>
<CAPTION>

                                                                                                December 31,
                                                                               ---------------------------------------
                                                                                      1997          1998          1999
                                                                               -----------  ------------  ------------
<S>                                                                            <C>         <C>           <C>
Allowance for doubtful trade accounts:
Balance January 1,...........................................................  $     4,501  $     4,419   $      3,956
Acquired with Diamond Back...................................................            -            -          1,070
Additions charged to costs and expenses......................................        1,016        1,467            571
Deductions...................................................................         (993)      (2,045)        (1,172)
Effect of exchange rate changes..............................................         (105)         115           (398)
                                                                               -----------  ------------  ------------
     Balance December 31,....................................................  $     4,419  $     3,956   $      4,027
                                                                               ===========  ============  ============
</TABLE>

                                      F-13
<PAGE>

<TABLE>
<CAPTION>

                                                                                                December 31,
                                                                               ---------------------------------------
                                                                                      1997          1998          1999
                                                                               -----------  ------------  ------------
<S>                                                                            <C>         <C>           <C>
Allowance for discounts:
Balance January 1,...........................................................  $       714  $        564   $     1,083
Acquired with Diamond Back...................................................            -             -           183
Additions charged to costs and expenses......................................         (145)          566          (232)
Effect of exchange rate changes .............................................           (5)          (47)          (25)
                                                                               -----------  ------------  ------------
     Balance December 31,....................................................  $       564  $      1,083  $      1,009
                                                                               ===========  ============  ============
</TABLE>

4. Other Current Assets:

Other current assets consist of the following (in thousands):
<TABLE>
<CAPTION>

                                                                                                    December 31,
                                                                                            --------------------------
                                                                                                    1998          1999
                                                                                            ------------  ------------
<S>                                                                                        <C>           <C>
Prepaid expenses..........................................................................  $      5,011  $      5,496
Receivable on derivatives.................................................................           125           228
Sales taxes recoverable...................................................................           908           614
Other receivables.........................................................................         3,542         3,588
                                                                                            ------------  ------------
     Total other current assets...........................................................  $      9,586  $      9,926
                                                                                            ============  ============
</TABLE>

5. Property, Plant and Equipment:

Property, plant and equipment consist of the following (in thousands):

<TABLE>
<CAPTION>

                                                                                                    December 31,
                                                                                            --------------------------
                                                                                                    1998          1999
                                                                                            ------------  ------------
<S>                                                                                        <C>           <C>
Land......................................................................................  $     4,200   $     4,208
Buildings.................................................................................       24,274        20,466
Equipment.................................................................................       90,503        80,844
                                                                                            ------------  ------------
                                                                                                118,977       105,518
Accumulated depreciation..................................................................      (69,463)      (64,903)
                                                                                            ------------  ------------
     Net property, plant and equipment....................................................  $    49,514   $    40,615
                                                                                            ============  ============
</TABLE>

Depreciation expense was $9,362,000, $9,407,000 and $8,956,000 for the years
ended December 31, 1997, 1998 and 1999, respectively.

                                      F-14
<PAGE>

6. Intangibles:

Intangible assets consist of the following (in thousands):

                                                                December 31,
                                                            -------------------
                                                              1998       1999
                                                            --------   --------
Trademarks purchased.....................................   $  3,773   $  8,523
Goodwill purchased.......................................      4,811     20,462
Deferred financing costs.................................     13,375     13,778
Effect of exchange rates.................................        222       (486)
                                                            --------   --------
                                                              22,181     42,277
Accumulated amortization.................................     (1,581)    (4,233)
                                                            --------   --------
     Total intangibles, net..............................   $ 20,600   $ 38,044
                                                            ========   ========

7. Accrued Liabilities:

The following is a breakdown of accrued liabilities (in thousands):

                                                               December 31,
                                                           --------------------
                                                             1998        1999
                                                           --------    --------
Sales taxes payable.....................................   $  2,389    $  2,159
Payroll taxes payable...................................      3,858       3,190
Accrued vacation........................................      1,485       1,735
Accrued unvouchered payables............................     12,429      12,558
Warranty and rebates reserves...........................      3,035       4,134
                                                           --------    --------
     Total accrued liabilities..........................   $ 23,196    $ 23,776
                                                           ========    ========

8. Derivative Financial Instruments:

Forwards
A forward foreign currency exchange contract calls for delivery of a specified
amount of one currency for a specified amount of another currency at a fixed
exchange rate and a specified future date. The exchange rate is established at
the time the contract is entered into, but payment and delivery are not required
until maturity. Forward contracts are entered into with bank counterparties. The
Company enters into forward contracts to reduce the impact of currency movements
for the following year, principally on purchases of inventory and sales of goods
denominated in currencies other than the subsidiaries' functional currencies.

                                      F-15
<PAGE>

The Company held forward contracts for the purchases of inventory and sales of
goods denominated in the following currencies (in thousands):

<TABLE>
<CAPTION>
                                                                                      December 31,
                                                                   -------------------------------------------------
                                                                            1998                        1999
                                                                   ------------------------    ---------------------
                                                                      Buy            Sell         Buy          Sell
                                                                   ---------      ---------    ---------       -----
<S>                                                              <C>             <C>          <C>            <C>
From:    Pounds Sterling.......................................   $    9,768      $      -     $  9,935       $    -
         Deutsche Marks........................................       10,445             -        2,163            -
         Dutch Guilders........................................        3,082             -        4,015            -
         Canadian Dollars......................................        8,532             -        8,060            -
         South African Rand....................................          288             -          300            -
         New Taiwanese Dollar..................................            -         8,682            -            -
                                                                   ---------      ---------    ---------       -----
To:      U.S. Dollars..........................................       32,115         8,682       24,473            -
                                                                   ---------      ---------    ---------       -----
From:    Pounds Sterling.......................................        1,378             -        1,522            -
         U.S. Dollars..........................................            -             -          603            -
         Dutch Guilders........................................        4,858             -        4,752            -
                                                                   ---------      ---------    ---------       -----
To:      Japanese Yen..........................................        6,236             -        6,877            -
                                                                   ---------      ---------    ---------       -----
From:    Pounds Sterling to Dutch Guilders.....................          119         9,276            -          535
From:    Pounds Sterling to Deutsche Marks.....................            -         1,482            -            -
From:    Irish Punts to Pounds Sterling........................          283             -            -            -
From:    Pounds Sterling to Belgium Francs.....................           59             -            -            -
                                                                   ---------      ---------    ---------       -----
     Total notional amounts....................................    $  38,812      $  19,440    $  31,350       $ 535
                                                                   =========      =========    =========       =====
     Fair value................................................    $  39,739      $  19,274    $  32,190       $ 455
                                                                   =========      =========    =========       =====
</TABLE>

Currency Options and Interest Rate Cap
With the issuance of the $100,000,000 of 10% Senior Notes and DM110,000,000 of
9.38 percent Senior Notes (see Note 10), and a seven year revolving credit
facility of DM214,000,000 on May 14, 1998 (see Note 9) in connection with the
Recapitalization, the Company purchased currency options and interest rate caps.
The currency options hedge 67% of the Company's exposure from July, 1998 through
May, 2001, arising from operating cash flows being generated in different
currencies than that required to service the interest on the Senior Notes. The
interest rate caps limit the Company's exposure to floating interest rate
increases on the primary portion of the drawdowns on the revolving credit
facility.


The following is a summary of the Company's currency option and interest rate
cap net receivables as of December 31, 1998, and 1999 (in thousands):

<TABLE>
<CAPTION>
                                                                                      December 31,
                                                                   ---------------------------------------------------
                                                                            1998                        1999
                                                                   ------------------------    -----------------------
                                                                   Amortized           Fair    Amortized       Fair
                                                                        Cost          Value         Cost      Value
                                                                   ---------      ---------    ---------      -----
<S>                                                              <C>             <C>          <C>            <C>
Currency options...............................................   $      251      $    114     $     89       $171
Interest rate cap..............................................          137            11           84         57
                                                                  ----------      --------     --------       ----
     Total currency options and interest rate cap..............   $      388      $    125     $    173       $228
                                                                  ==========      ========     ========       ====
</TABLE>

Adoption of SFAS 133
The Company elected to adopt SFAS 133 as of October 1, 1998.

Income and expense related to the fair value accounting of the Company's
derivative instruments prior to 1998 are included in the consolidated statement
of operations. The Company recognized a gain on the fair value accounting of
swaps of $107,000 in other income (expense) for the year ended December 31,
1997.

                                      F-16
<PAGE>

In 1998, (i) a gain of $805,000 on the fair value accounting of the forward
foreign currency exchange contracts is shown within gross profit, and (ii) a
loss of $286,000 on the fair value accounting of the currency option and
interest rate cap and a loss of $1,048,000 on the fair value accounting of the
swaps (due to the early termination of the swaps before the Recapitalization on
May 14, 1998) are shown as other income (expense), in the consolidated statement
of operations to September 30, 1998, prior to adoption of SFAS 133.

Changes in the fair value of derivative instruments designated as hedges
subsequent to the adoption of SFAS 133 are included in accumulated other
comprehensive income (loss). In the period from October 1, 1998 to December 31,
1998 the Company recorded in accumulated other comprehensive income (loss) (i)
an unrealized gain of $1,093,000 on the fair value accounting of the forward
foreign currency exchange contracts and, (ii) an unrealized gain of $23,000 on
the fair value accounting of the currency option and interest rate cap.

The above unrealized amounts held in other comprehensive income (loss) as at
December 31, 1998 have been subsequently realized and therefore recognized in
the 1999 consolidated statement of operations with the related hedged
transactions. As of September 27, 1999, the Company dedesignated all of its
remaining hedges. The increase of $1,140,000 in the fair value of forward
foreign currency exchange contracts and the increase of $318,000 in the fair
value of the currency options and interest rate cap which occurred between
September 27, 1999 and December 31, 1999 are included in other income (expense)
in the 1999 consolidated statement of operations.

As of December 31, 1999 there was no balance relating to hedges designated prior
to September 27, 1999 remaining in accumulated other comprehensive income
(loss), since all of the amounts were reclassified to earnings when the related
hedged transactions occurred. The net decrease in the balance of accumulated
other comprehensive income (loss) relating to hedges of $1,116,000 was
recognized throughout 1999 as a net increase in gross profit of $1,093,000 and a
net increase in other income (expense) of $23,000.

Credit Risk
The Company enters into derivative transactions with several counterparties
including HSBC Bank Plc, Bank of Nova Scotia, ABN Amro Bank N.V. and The Chase
Manhattan Bank. The Company is exposed to credit loss in the event of
non-performance by these counterparties. However, the Company does not
anticipate non-performance by these counterparties. In the event of
non-performance, the Company would be subject to the following counterparty
risk (in thousands):

                                                                 December 31,
                                                              ------------------
                                                               1998       1999
                                                              -------    -------
Currency options...........................................   $   114    $   171
Interest rate cap..........................................        11         57
Forwards...................................................     1,099        921
                                                              -------    -------
     Total credit risk.....................................   $ 1,224    $ 1,149
                                                              =======    =======

                                      F-17
<PAGE>

9. Short Term Borrowings:

Short term borrowings consist of the following (in thousands):

                                                                 December 31,
                                                             -------------------
                                                               1998       1999
                                                             --------   --------
Short term bank borrowings................................   $ 56,693   $ 67,602
Bank overdraft............................................      4,138      1,605
                                                             --------   --------
     Total short term borrowings..........................   $ 60,831   $ 69,207
                                                             ========   ========

At December 31, 1996, the Company maintained 364-day aggregate unsecured
revolving credit facilities of (pound)26,500,000, and on which interest was
charged at 1.25% above the London Interbank Offer Rate. On March 6, 1997, these
facilities were replaced by a three year unsecured revolving credit facility of
(pound)60,000,000, and on which interest was charged at 1.00% above the London
Interbank Offer Rate. In addition the Company's subsidiaries had available
overdraft facilities of up to $24,000,000 during the periods ended December 31,
1996, 1997, and up to May 14, 1998.

On May 14, 1998, all the revolving credit and overdraft facilities outstanding,
except for the Rand 31,000,000 of facilities in South Africa, were repaid and
replaced by a seven year secured senior revolving credit facility of
DM214,000,000 (see Notes 10 and 19). Interest on the facility is currently
charged at 2.5% above the London Interbank Offer Rate. Management believes that
there is no material difference between the book values and fair values of
borrowings on revolving credit facilities and bank overdrafts as of December 31,
1998 and 1999.

The Company's interest expense was $3,304,000 and $4,259,000 on the revolving
credit facilities for the years ended December 31, 1998 and 1999 respectively.
These were at floating rates of 1.00% above the London Interbank Offer Rate
through May 14, 1998, 2.00% through August 31, 1999 and 2.50% thereafter. At
December 31, 1999, the Company had $67,602,000 of bank borrowings under the
revolving credit facilities.

DM214,000,000 of secured senior revolving credit facilities are available to the
Company's operating companies under the terms of a seven year revolving credit
agreement, (the "Revolving Credit Agreement"). The Revolving Credit Agreement
contains a number of covenants that, among other things, restrict the ability of
the Company and its subsidiaries to dispose of shares in any subsidiary, dispose
of assets, incur additional indebtedness, engage in mergers and acquisitions,
exercise certain options, make investments, incur guaranty obligations, make
loans, make capital distributions, enter into joint ventures, repay the Notes,
make loans or pay any dividend or distribution to the Issuers for any reason
other than (among other things) to pay interest (but not principal or Additional
Amounts) owing in respect of the Notes, incur liens and encumbrances and permit
the amount of receivables and inventory to exceed specified thresholds. All the
Company's freehold property and intellectual property is pledged as security
under the Revolving Credit Agreement.

The Company was in compliance with all of its borrowing covenants as at December
31, 1999. During the year the terms of the Revolving Credit Agreement were
amended to avoid breaching certain of the covenants and to safeguard compliance
with the covenants in 2000.

The Company was not in compliance with all of its borrowing covenants as at
December 31, 1998. The covenants under the revolving credit facility include a
maximum level of inventory days on hand, and a minimum level of adjusted EBITDA.
Effective February 4, 1999, the Revolving Credit Agreement was amended in
connection with the acquisition of Diamond Back. The changes made included an
increase in maximum inventory days allowed, a change in the measurement of
EBITDA and a reduction in the minimum EBITDA covenant.

                                      F-18
<PAGE>

10. Long Term Debt

In 1993, Derby Holding B.V., which was a subsidiary of DICSA and is a subsidiary
of the Company, issued unsecured U.S. Dollar denominated Series A, B and C
Senior Notes, in the aggregate principal of $85,000,000. Derby Holding B.V.
repaid $14,333,000 of the Senior Notes in September 1996 and $14,333,000 in
September 1997, leaving $56,334,000 outstanding at December 31, 1997 and May 14,
1998. On May 14, 1998, these Senior Notes were repaid in full. The long-term
bank loan at December 31, 1997, represents a loan of DM16,250,000 equivalent to
$9,059,000 as of December 31, 1997, assumed on the acquisition of the Winora and
Staiger businesses (see Note 13). The long-term bank loan was repaid on May 14,
1998.

On May 14, 1998, the Company issued $79,750,000 of 10% Senior Notes, and Lyon
Investments BV, a subsidiary of the Company, issued $20,250,000 of 10% Senior
Notes and DM110,000,000 of 9.38% Senior Notes (see Note 19). The Senior Notes
mature in full in 2008. The Senior Notes are issued under indentures (the
"Senior Note Indentures") which contain certain covenants that, among other
things, restrict the ability of the Company and its restricted subsidiaries to
incur additional indebtedness, pay dividends on and redeem capital stock, redeem
certain subordinated obligations, make investments, undertake sales of assets
and subsidiary stock, engage in certain transactions with affiliates, sell or
issue capital stock, permit liens to exist, operate in other lines of business,
engage in certain sale and leaseback transactions and engage in mergers,
consolidations or sales of all or substantially all of the assets of the
Company.

On February 4, 1999, the Company issued a $20,000,000 19% Subordinated Note to
Vencap Holdings (1992) Pte Ltd, a Singapore corporation affiliated to GIC
Special Investments Pte Ltd. The Subordinated Note is subordinated and junior in
right of payment and enforcement to the prior payment of the amounts due under
the Company's revolving credit facility and the Senior Notes. Interest on the
Subordinated Note is compounded daily, with an annual effective yield of 20.9%.
The Subordinated Note matures in full on February 3, 2009. The Subordinated Note
is issued under an agreement which cross-defaults upon an event of default under
the Revolving Credit Agreement or the Senior Note Indentures.

As of December 31, 1998, and 1999, long-term debt consists of the following (in
thousands):

                                                                 December 31,
                                                             -------------------
                                                               1998       1999
                                                             --------   --------
10% $100,000,000 Senior Notes.............................   $100,000   $100,000
9.38% DM110,000,000 Senior Notes.........................     65,870     56,410
19% $20,000,000 Subordinated Note.........................          -     20,000
                                                             --------   --------
Total long-term debt......................................    165,870    176,410
                                                             ========   ========

Management believes that there was no material difference between the fair value
and book value of the 10.00% $100,000,000 and the 9.38% DM110,000,000 Senior
Notes as of December 31, 1998, or the Subordinated Note as of December 31, 1999.
The mid-market price of each 10.00% $1,000 Senior Note was $520 and each 9.38%
DM1,000 Senior Note was DM520 as of December 31, 1999.

The Company's interest expense was $11,403,000 and $15,648,000 on the Senior
Notes for the years ended December 31, 1998 and 1999 respectively, and
$3,754,000 on the Subordinated Note for the year ended December 31, 1999.

11. Commitments and Contingencies:

Operating Leases
Total rent expense for operating leases, primarily in respect of land and
buildings and automobiles, was $5,409,000, $5,768,000 and $7,668,000 for the
years ended December 31, 1997, 1998, and 1999 respectively, which is included in
selling, general and administrative expenses in the accompanying Consolidated
Statements of Operations.

                                      F-19
<PAGE>

The future minimum lease payments for operating leases subsequent to December
31, 1999, are as follows (in thousands):

For the years ended December 31,
2000..................................................................  $  6,552
2001..................................................................     5,002
2002..................................................................     4,600
2003..................................................................     4,289
2004..................................................................     3,785
Thereafter............................................................     9,064
                                                                        --------
     Total............................................................  $ 33,292
                                                                        ========

Leases of land and buildings are typically subject to rent reviews at specified
intervals and provide for the lessee to pay all insurance, maintenance and
repair costs. The Company's facilities are subject to the requirements of
environmental regulations in their respective jurisdictions. There can be no
assurance that the Company is at all times in compliance with all such
requirements.

Sale and Leaseback
In December 1999 the Company contracted with the University of Nottingham for
the sale and lease back of its two main manufacturing sites in Nottingham, U.K..
The Sturmey Archer site will be vacated by December 2000 and the Raleigh U.K.
site by December 2003. The properties are being leased back at an annual rental
of $0.7 million in 2000 and the Raleigh U.K. site at $0.4 million in 2001-2003.
Under sale and leaseback accounting provisions, a gain of $11,419,000 has been
recognized, which represents the excess of the proceeds, net of selling
expenses, over the balance sheet value of the property and $1,433,000 present
value of the future lease premiums on the Raleigh site.

International Operations; Dependence on Foreign Suppliers and Sales
A significant portion of the Company's operations are conducted in foreign
countries and are subject to the risks that are inherent in operating abroad,
including, without limitation, the risks associated with foreign governmental
regulation, foreign taxes, import duties and trade restrictions. The Company's
business is highly dependent upon products manufactured by foreign suppliers
located primarily in Taiwan, Japan and the People's Republic of China. A
substantial majority of the Company's multi-speed bicycles contain components
supplied on a purchase order basis by one Japanese manufacturer. The Company's
business is also subject to the risks generally associated with doing business
abroad, such as delays in shipment and foreign governmental regulations which
could have a material adverse effect on the results of operations and financial
condition of the Company. In addition, several of the Company's manufacturing
operations are unionized.

Product Liability
Because of the nature of the Company's business, the Company at any particular
time is a defendant in a number of product liability lawsuits and expects that
this will continue to be the case in the future. These lawsuits generally seek
damages, sometimes in substantial amounts, for personal injuries allegedly
sustained as a result of defects in the Company's products. Although the Company
maintains product liability insurance, due to the uncertainty as to the nature
and extent of manufacturers' and distributors' liability for personal injuries,
there is no assurance that the product liability insurance maintained by the
Company is or will be adequate to cover product liability claims or that the
applicable insurer will be solvent at the time of any covered loss. In addition,
due to deductibles, self-retention levels and aggregate coverage amounts
applicable under the Company's insurance policies, the Company may bear
responsibility for a significant portion of the defense costs (which include
attorneys' fees and expenses incurred in the defense of any claim), and the
related payments to satisfy any judgments associated with any claim asserted
against the Company in excess of any applicable coverage. The successful
assertion or settlement of an uninsured claim, the settlement of a significant
number of insured claims, or a claim exceeding the Company's insurance coverage
could have a material adverse effect on the Company's business, results of
operations and financial condition. In addition, there can be no assurance that
insurance will remain available or, if available, will not be prohibitively
expensive.

                                      F-20
<PAGE>

Unconditional Purchase Obligations
The Company had unconditional purchase obligations for raw materials and bicycle
components of $54,017,000 and $91,016,000 as of December 31, 1998, and 1999,
respectively, which are not recorded in the consolidated financial statements.

Common stock and Preferred stock
Following the Recapitalization, DC Cycle L.L.C., a wholly owned subsidiary of
Thayer, owned approximately 27% of the Class A common stock, par value $.01 per
share (the "Class A common stock"), and all of the outstanding shares of the
Series A preferred stock, par value $.01 per share (the "Series A preferred
stock"). Holders of Series A preferred stock are entitled to 1.5 votes per
share, voting together with the Class A common stock. Perseus Cycle, L.L.C., a
wholly owned subsidiary of Perseus, owned approximately 22% of the Class A
common stock. DFS owned approximately 47% of the Class A common stock and all
the Series B preferred stock, par value $.01 per share (the "Series B preferred
stock").

On February 4, 1999 the Company issued 18,950 shares of Class C common stock to
DC Cycle L.L.C., a wholly owned subsidiary of Thayer Equity Investors III, L.P.
("Thayer") and 3,800 shares of Class C common stock to Perseus Cycle L.L.C., a
wholly owned subsidiary of Perseus Capital, L.L.C. ("Perseus") for the
acquisition of Diamond Back.

During the year ended December 31, 1999 the Company issued 2,960 Class A and 740
Class C common shares to executives of the Company for $1,000 per share under
the management stock plan. $1,000 is the fair value at the date of purchase. The
issue of shares to executives of the Company was partly financed by the issue of
secured promissory notes, shown within shareholders' deficit in the balance
sheet.

Following the issue of stock as listed above, the stock in the Company (at issue
price plus accrued preference dividends) is held by the following shareholders
and their affiliates (in thousands):
<TABLE>
<CAPTION>
                                                                                     Derby
                                                       Thayer                    Internat-
                                                      Capital      Perseus           ional
                                      Number of      Partners      Capital         Corpor-      Manage
                                         Shares        L.L.C.       L.L.C.      ation S.A.        ment         Total
                                     ----------  ------------  -----------  --------------  ----------  ------------
<S>                                 <C>         <C>           <C>          <C>             <C>         <C>
Preferred stock
  Series A.......................       25,000   $    37,500   $         -  $           -   $        -  $    37,500
  Accrued dividend $200 per
     share pa....................                      8,164             -              -            -        8,164
  Series B.......................        3,000             -             -          3,000            -        3,000
  Accrued dividend 9.75% pa......                          -             -            477            -          477
                                                 -----------   -----------  -------------   ----------  -----------
                                                 $    45,664   $         -  $       3,477   $        -  $    49,141
                                                 ===========   ===========  =============   ==========  ===========

Stock rights
  Class A common.................        8,300             -             -          8,300            -        8,300
  Class B common.................       15,000             -             -         15,000            -       15,000
                                                 -----------   -----------  -------------   ----------  -----------
                                                 $         -   $         -  $      23,300   $        -  $    23,300
                                                 ===========   ===========  =============   ==========  ===========

Paid-in capital
  Class A common.................       25,460        12,500        10,000              -        2,960       25,460
  Class C common.................       23,490        18,950         3,800              -          740       23,490
                                                 -----------   -----------  -------------   ----------  -----------
                                                 $    31,450   $    13,800  $           -  $     3,700  $    48,950
                                                 ===========   ===========  =============   ==========  ===========

Retained equity
  Class A common.................       21,700   $         -   $         -  $      21,700   $        -  $    21,700
                                                 ===========   ===========  =============   ==========  ===========
</TABLE>

                                      F-21
<PAGE>

In addition, following the Recapitalization and pursuant to a recapitalization
of Raleigh Canada, DICSA received all of the outstanding shares of the Raleigh
Canada Preferred Stock, a new class of nonvoting senior preferred stock of
Raleigh Canada, in exchange for its shares of common stock of Raleigh Canada
pursuant to the Raleigh Canada Exchange Agreement. The shares of Raleigh Canada
Preferred Stock, which have a liquidation value of $23.3 million, are
exchangeable (at the option of DICSA at any time and by the Company at any time
after January 2, 2001) into 8,300 shares of Class A common stock and 15,000
shares of Class B common stock, par value $.01 per share (the "Class B common
stock", and, together with the Class A common stock, the "common stock") (or the
right to receive securities or such other property into which such classes of
stock are converted). The exchange ratio will be adjusted, if required, as
provided in the Articles of Raleigh Canada and the Raleigh Canada Exchange
Agreement. The exchange ratio will be such that the value of the Raleigh Canada
Preferred Stock on the date of the consummation of the Recapitalization will
equal the value of the shares of Raleigh Canada common stock that are exchanged
for the Raleigh Canada Preferred Stock. If the value of the Raleigh Canada
Preferred Stock is later determined to be greater than, or less than, the value
of the shares of Raleigh Canada common stock exchanged for the Raleigh Canada
Preferred Stock, the exchange ratio will be adjusted through increasing or
decreasing the number of shares of Class A common stock to be received upon
exercise of the exchange rights. Any adjustment in the exchange ratio will
result in an offsetting adjustment against the number of shares of Class A
common stock retained by DFS in the Recapitalization. DICSA also has the right
to redeem its shares of Raleigh Canada Preferred Stock for a cash payment of
$23.3 million, plus all accrued and unpaid dividends thereon, at any time after
April 1, 2001, upon 60 days' prior notice, provided that such redemption does
not result in a breach or default under any financing document of Raleigh Canada
or its affiliates, including, without limitation, the Revolving Credit Agreement
and the Senior Note Indentures. Upon liquidation of Raleigh Canada, each holder
of Raleigh Canada Preferred Stock will be entitled to receive an amount based
upon the value that such holder would have received if such holder had exchanged
the Raleigh Canada Preferred Stock pursuant to the Raleigh Canada Exchange
Agreement.

Holders of shares of Class A and Class C common stock are entitled to one vote
per share, and holders of shares of Series A preferred stock are entitled to 1.5
votes per share. Holders of Class A and Class C common stock and Series A
preferred stock will vote together as a single class on all matters submitted to
the shareholders of the Company for a vote. Upon the occurrence of certain
events, each share of Series A preferred stock will be convertible, at the
option of the holder thereof, into one-half share of Class A common stock, plus
a number of shares of Class A common stock equal to the liquidation value, which
will initially be $1,000 (plus accrued and unpaid dividends thereon, if any), of
such share divided by $1,000. At any time after the tenth anniversary of the
consummation of the Recapitalization or upon the occurrence of certain events,
holders of shares of Series A preferred stock will have the right to require the
Company to repurchase all or any portion of such shares for cash at a price per
share equal to the sum of the liquidation value (plus accrued and unpaid
dividends thereon, if any) of such share and one-half share of Class A common
stock; provided that if (other than in connection with a proposed sale of the
Company that constitutes a Change of Control) the Company is prohibited by law
from repurchasing such shares or if any such repurchase would result in a
default under the Revolving Credit Agreement or the Senior Note Indentures, the
Company may defer such repurchase until such prohibition no longer exists or
such default would no longer occur. the Company must use commercially reasonable
efforts to obtain any consent necessary to permit such payment.

Holders of shares of Class B common stock and Series B preferred stock are not
entitled to voting rights, except as otherwise required by applicable law. Upon
the occurrence of certain events, each share of Series B preferred stock will be
convertible, at the option of the holder thereof, into the number of shares of
Class A common stock having a fair market value equal to the liquidation value,
which will initially be $1,000 (plus accrued and unpaid dividends thereon, if
any), of such share. At any time after the fourth anniversary of the
consummation of the Recapitalization or upon the occurrence of certain events,
holders of shares of Series B preferred stock will have the right to require the
Company to repurchase all or any portion of such shares for cash at a price per
share equal to the liquidation value (plus accrued and unpaid dividends thereon,
if any) of such share; provided that if (other than in connection with a
proposed sale of the Company that constitutes a Change of Control) the Company
is prohibited by law from repurchasing such shares or if any such repurchase
would result in a default under the Revolving

                                      F-22
<PAGE>

Credit Agreement or the Senior Note Indentures, the Company may defer such
repurchase until such prohibition no longer exists or such default would no
longer occur. the Company must use commercially reasonable efforts to obtain any
consent necessary to permit such payment.

Dividends on each share of Class C common stock shall accrue on a daily basis at
the rate of 20% per annum of the sum of the liquidation amount thereof plus all
accumulated and unpaid dividends thereon. Such dividends shall accrue whether or
not they have been declared and whether or not there is income, surplus or other
funds of the Company legally available for the payment of dividends. Dividends
on each share of Series A preferred stock will accrue on a daily basis at the
rate of 20% per annum on the sum of the liquidation value thereof, which will
initially be $1,000, plus all accumulated and unpaid dividends thereon.
Dividends on each share of Series B preferred stock will accrue on a daily basis
at the rate of 9.75% per annum on the sum of the liquidation amount thereof,
which will initially be $1,000, plus all accumulated and unpaid dividends
thereon. The dividends and capital distributions on the Series A preferred
stock, Series B preferred stock and Class C common stock rank pari passu.
Although a single security, each share of Series A preferred stock consists of
two economic elements: (i) the right to receive a liquidation value of $1,000
plus the 20% per annum return described above, in respect of which Thayer
(through DC Cycle) invested $1,000 per share; and (ii) the economic rights
equivalent to one-half share of Class A common stock, in respect of which Thayer
(through DC Cycle) invested $500 per share (the "Deemed Common Stock"). After
all such amounts required to be paid to holders of Series A preferred stock,
Series B preferred stock and Class C common stock have been paid, any
distribution made by the Company will be paid (i) first, to holders of Class A
common stock and Series A preferred stock until such holders have received
$1,000 for each share of Class A common stock and $500 for each share of Series
A preferred stock (in respect of the Deemed Common Stock) (subject to adjustment
in certain circumstances), (ii) second, to holders of Class B common stock until
such holders have received $1,000 for each share of Class B common stock
(subject to adjustment in certain circumstances), (iii) third, to holders of
Class A common stock and Series A preferred stock until such holders have
received a 25% internal rate of return, (iv) fourth, to holders of Class B
common stock until such holders have received a 20% internal rate of return and
(v) fifth, to holders of Class A common stock and Series A preferred stock.

At any time, each holder of Class C common stock may convert all or any portion
of the Class C common shares as follows: each Class C common stock shall be
convertible into (i) one share of Class A common stock and (ii) the number of
shares of Class A common stock determined by dividing the accrued but unpaid
dividends on such Class C common stock through the date of conversion by $1,000.
At any time after August 3, 2000, the Company may redeem all or any portion of
the Class C common shares then outstanding. On any such redemption, the Company
shall pay a purchase price per Class C common share equal to the product of (i)
the Class C Common Redemption Premium (as defined) and (ii) the liquidation
amount (plus all accrued and accumulated but unpaid dividends thereon).

12. Income taxes:

The Company does not have a formal tax sharing agreement with its subsidiaries.
The Company calculates its income taxes on a stand-alone basis, with
subsidiaries filing separate returns in their own jurisdictions. The combined
related amounts are included in income taxes payable and deferred income taxes
payable in the accompanying balance sheets.

                                      F-23
<PAGE>

Income (loss) before income taxes, minority interest and extraordinary item
consists of the following (in thousands):
<TABLE>
<CAPTION>
                                                                                  For the years ended December 31,
                                                                               ---------------------------------------
                                                                                      1997          1998          1999
                                                                               -----------  ------------  ------------
<S>                                                                           <C>          <C>           <C>
United Kingdom...............................................................  $    19,533  $       208   $     1,377
The Netherlands..............................................................        8,541        5,971         8,774
Germany......................................................................       (9,753)      (5,348)         (597)
United States................................................................       (2,807)      (5,858)      (12,289)
Canada.......................................................................        1,591        1,705         1,591
South Africa.................................................................        1,369          683           730
Others.......................................................................        4,882        3,543          (237)
                                                                               -----------  ------------  ------------
     Total income (loss) before income taxes, minority interest and
          extraordinary item.................................................  $    23,356  $       904   $      (651)
                                                                               ===========  ===========   ===========
</TABLE>

The provision (benefit) for income taxes consists of the following (in
thousands):
<TABLE>
<CAPTION>
                                                                                  For the years ended December 31,
                                                                               ---------------------------------------
                                                                                      1997          1998          1999
                                                                               -----------  ------------  ------------
<S>                                                                           <C>          <C>           <C>
Current tax provision (benefit):
     United Kingdom..........................................................  $     3,547  $      (144)  $       (80)
     The Netherlands.........................................................        3,271        3,988         2,076
     Germany.................................................................         (196)          97            98
     United States...........................................................            -           77           155
     Canada..................................................................          525          735           548
     South Africa............................................................          759          302           231
     Others..................................................................          344          230           239
                                                                               -----------  ------------  ------------
          Total current provision............................................        8,250        5,285   $     3,267
                                                                               -----------  ------------  ------------
Deferred tax provision (benefit):
     United Kingdom..........................................................        1,844          537           306
     The Netherlands.........................................................          498          410           775
     Germany.................................................................            -            -             -
     United States...........................................................            -          (92)            -
     Canada..................................................................           93          122            39
     South Africa............................................................           45          (33)           (2)
     Others..................................................................         (109)          65            89
                                                                               -----------  ------------  ------------
          Total deferred tax provision.......................................        2,371        1,009         1,207
                                                                               -----------  ------------  ------------
Provision for income taxes...................................................  $    10,621  $     6,294   $     4,474
                                                                               ===========  ============  ============
</TABLE>

                                      F-24
<PAGE>

The following table summarizes the significant differences between the United
States statutory tax rate and the Company's effective tax rate for financial
statement purposes:

<TABLE>
<CAPTION>
                                                                                  For the years ended December 31,
                                                                               ---------------------------------------
                                                                                      1997          1998          1999
                                                                               -----------  ------------  ------------
<S>                                                                           <C>          <C>           <C>
Statutory tax rate - U.S. Federal............................................          35%           35%           35%
Effect of foreign tax rates..................................................          (2)          (89)           29
Utilization of losses brought forward........................................           -           (37)            -
Net operating losses for which no benefit is currently available.............          14           207          (123)
Permanent differences - interest not deductible for tax......................           -           337          (816)
Permanent differences - other................................................          (2)           16            36
Recapitalization costs.......................................................           -           227             -
Property disposal............................................................           -             -           152
                                                                               -----------  ------------  ------------
     Effective tax rate......................................................          45%          696%         (687)%
                                                                               ===========  ============  ============
</TABLE>


The permanent differences - other, in 1998, relate to non-deductible items of
only $144,000, but which calculates to 16% of net income.

Deferred income tax (assets) liabilities consist of the following (in
thousands):
<TABLE>
<CAPTION>
                                                                                                   December 31,
                                                                                             -------------------------
                                                                                                    1998          1999
                                                                                             -----------  ------------
<S>                                                                                         <C>          <C>
Deferred income tax assets:
     Operating losses.....................................................................   $   38,542   $    37,648
     Provisions and accruals..............................................................          376           322
                                                                                             -----------  ------------

          Total deferred income tax assets................................................       38,918        37,970
     Valuation allowance..................................................................      (35,281)      (34,425)
                                                                                             -----------  ------------
          Net deferred income tax assets..................................................        3,637         3,545
                                                                                             -----------  ------------
Deferred income tax liabilities:
     Pension .............................................................................      (18,086)      (18,760)
     Depreciation.........................................................................       (4,504)       (3,663)
     Other................................................................................           57             -
                                                                                             -----------  ------------
          Total deferred income tax liabilities...........................................      (22,533)      (22,423)
                                                                                             -----------  ------------
               Net deferred income tax liabilities........................................   $  (18,896)   $  (18,878)
                                                                                             ===========  ============
</TABLE>

The operating losses, which arise in Germany and the United States, begin to
expire in 2000. The ability of the Company to utilize these losses may be
limited by a change in ownership of the Company.

13. Acquisitions:

In January 1997, the Company completed the acquisition of the assets and
operations of a bicycle and bicycle component business in Germany which
distributes bicycles under the names Winora and Staiger for consideration of
$2,650,000, net of assumed debt equivalent to $9,059,000 as of December 31, 1997
(see Note 10). The results of this business are included in the consolidated
financial statements from February 1, 1997.

In March 1997, the Company acquired the Univega brand name, trademarks and
related intellectual property for consideration of $2,550,000. Univega is a
range of all-terrain and mountain bikes. In addition, further licenses were
acquired during 1997 for $115,000.

                                      F-25
<PAGE>

In August 1997, the Company acquired a controlling interest in the Univega Group
for consideration of $4,000,000. Univega Group is the main distributor of
Univega brand cycles in Europe. The results of Univega are included in the
consolidated financial statements from September 1, 1997.

These acquisitions were accounted for under the purchase method with the
purchase price allocated as follows (in thousands):

Accounts receivable..................................................  $  2,351
Inventories..........................................................     5,742
Property, plant and equipment........................................     6,025
Goodwill.............................................................     3,386
Liabilities assumed and direct acquisitions..........................   (10,854)
                                                                       --------
     Purchase price..................................................  $  6,650
                                                                       ========

Proforma net revenues and net income reflecting the acquisitions as if they had
occurred at the beginning of the respective years, have been omitted because the
differences between those amounts and the historical results are not material.

In May 1998, the Company purchased the minority interest in its operations in
South Africa for $1,933,000, including $1,139,000 for goodwill that is being
amortized over 40 years. The acquisition of the minority interest was accounted
for under the purchase method.

On February 4, 1999, the Company acquired the assets (and assumed certain
liabilities) of the Diamond Back Group for approximately $44,288,000 in cash.
The Diamond Back Group consisted of Diamond Back International Company Limited,
a private British Virgin Islands company ("Diamond Back"), Western States Import
Company Inc., a Delaware corporation ("Western States") and Bejka Trading A.B.,
a private Swedish company ("Bejka"), each of which was engaged in the bicycle,
bicycle parts and accessories and fitness equipment distribution business.
Western States and Bejka had worldwide revenues of approximately $62.9 million
and $3.1 million, respectively, in 1998. Diamond Back was essentially a holding
company for the company's intellectual property and did not generate material
revenues. The Company financed the acquisition of the Diamond Back Group by
issuing a $20,000,000 Subordinated Note and $22,750,000 in Class C common stock.

The acquisition was accounted for under the purchase method with the purchase
price preliminarily allocated as follows (in thousands):

Accounts receivable.................................................   $ 12,310
Inventories.........................................................     18,736
Other current assets................................................        543
Property, plant and equipment.......................................        579
Intangibles.........................................................      4,750
Preliminary goodwill................................................     15,651
Liabilities assumed.................................................     (8,281)
                                                                       --------
     Purchase price.................................................   $ 44,288
                                                                       ========

The intangibles acquired comprise the intellectual property rights formerly
owned by the Diamond Back Group including the Diamond Back and Avenir
trademarks. In line with normal group policy intellectual property will be
amortized over a period of 15 years.

The goodwill arising on the acquisition of $15,651,000 is being amortized over
40 years.

The results of the Diamond Back Group are included in the consolidated financial
statements from February 4, 1999. An unaudited pro forma consolidated income
statement incorporating the results of the Diamond Back Group on the basis that
the group was acquired at the beginning of the respective years is as follows:

                                      F-26
<PAGE>

                          The Derby Cycle Corporation
          Unaudited Pro Forma Consolidated Statements of Operations
             (Dollars in thousands, except per unit and unit data)
<TABLE>
<CAPTION>
                                                                                                  Year ended
                                                                                           ------------------------
                                                                                                  December 31
                                                                                           ------------------------
                                                                                               1998         1999
                                                                                           -----------   ----------
<S>                                                                                         <C>          <C>
Net revenues ...........................................................................   $  528,237    $  544,688
Net loss applicable to common shareholders..............................................      (16,108)       (9,857)

Net loss applicable to common shareholders per share....................................   $  (274.46)   $  (141.12)
                                                                                           ==========    ==========
Weighted average number of shares of common stock outstanding...........................       58,690        69,847
                                                                                           ==========    ==========

</TABLE>

14.  Pension Plans:

The Company operates defined benefit pension plans in its subsidiaries in
Canada, Netherlands, Ireland and the United Kingdom, which are funded in
accordance with local actuarial advice and cover all eligible current and
retired employees. In the United States, the Company operates a 401(k) pension
contribution plan for certain of its employees, for which the Company paid
$127,000, $180,000 and $446,000 in the years ended December 31, 1997, 1998 and
1999 respectively. The plans are operated under trusts and their assets are
invested independently of the Company. The largest plans are in the United
Kingdom and Netherlands, where valuations are carried out by qualified actuaries
every three years and every year respectively.

The Company adopted SFAS 87 "Employers' Accounting for Pensions and Other
Postretirement Benefits" on January 1, 1993. The impact of adopting SFAS 87 was
a transition asset of $37,795,000. The transition asset is being amortized into
income over 15 years. A cumulative change in accounting principle was recorded
as of January 1, 1993, which represented the amortization of the transition
asset between January 1, 1989, the effective date of SFAS 87, and January 1,
1993, the Company's adoption of SFAS 87.

The Company's defined benefit plan assets of $220,787,000 (1998 $217,501,000)
are approximately invested in U.K. quoted equities 40%, other equities 30%,
treasury instruments 21% and 9% invested in cash and other.

The Company adopted SFAS 132 "Employers' Disclosure about Pensions and Other
Postretirement Benefits" during 1998 and the following disclosures are made in
accordance with the new standard (in thousands):

<TABLE>
<CAPTION>
Total Pension Schemes
                                                                                ----------    ----------    ----------
                                                                                      1997          1998          1999
                                                                                ----------    ----------    ----------
Change in Benefit Obligation
<S>                                                                             <C>           <C>           <C>
     Projected benefit obligation at January 1...............................   $  113,338    $  130,143    $  155,550
     Recognition of Irish pension scheme, not previously reported............            -             -         1,242
     Employer service cost...................................................        2,792         4,338         4,273
     Interest cost...........................................................        8,386         8,821         8,035
     Actual employee contributions...........................................        1,074         1,072           975
     Curtailment under SFAS 88...............................................            -             -           540
     Actuarial gain(loss)....................................................       16,783        13,886       (15,009)
     Actual distributions....................................................       (5,588)       (5,564)       (8,488)
     Exchange adjustment.....................................................       (6,642)        2,854        (8,177)
                                                                                ----------    ----------    ----------
          Projected benefit obligation at December 31........................   $  130,143    $  155,550    $  138,941
                                                                                ==========    ==========    ==========
</TABLE>

                                      F-27
<PAGE>

<TABLE>
<CAPTION>
Total Pension Schemes
                                                                                ----------    ----------    ----------
                                                                                      1997          1998          1999
                                                                                ----------    ----------    ----------
Change in Plan Assets
<S>                                                                             <C>           <C>           <C>
     Plan assets at January 1..............................................,    $  172,830    $  180,664    $  217,501
     Recognition of Irish pension scheme, not previously reported............            -             -         1,493
     Actual return on assets during..........................................       21,059        34,497        23,902
     Actual employer contributions...........................................        2,335         1,577           161
     Actual employee contributions...........................................        1,074         1,072           975
     Actual distributions....................................................       (5,588)       (5,564)       (9,070)
     Exchange adjustment.....................................................      (11,046)        5,255       (14,175)
                                                                                ----------    ----------    ----------
          Plan assets at December 31.........................................   $  180,664    $  217,501    $  220,787
                                                                                ==========    ==========    ==========

Net Amount Recognized
     Funded status...........................................................   $   49,834    $   61,951    $   81,846
     Unrecognized transition asset...........................................      (14,981)      (12,472)       (9,509)
     Unrecognized loss.......................................................        9,660         3,710       (18,456)
     Unrecognized prior service cost.........................................        3,264         2,883         3,464
                                                                                ----------    ----------    ----------
          Net amount recognized as prepaid expense...........................   $   47,777    $   56,072    $   57,345
                                                                                ==========    ==========    ==========

Weighted Average Assumptions as of December 31
     Discount rate...........................................................        6.90%         5.42%         6.27%
     Expected return on assets...............................................        9.35%         8.57%         8.34%
     Rate of compensation increase...........................................        5.68%         3.92%         3.80%

Components of Net Periodic Pension Cost for the years ended December 31
     Service cost............................................................   $    2,792    $    4,338    $    4,273
     Interest cost...........................................................        8,386         8,821         8,035
     Expected return on plan assets..........................................      (14,852)      (16,430)      (16,223)
     Amortization of transition asset........................................       (2,536)       (2,514)       (2,447)
     Amortization of prior service cost......................................          382           382           473
     Gain  ..................................................................            -             -           521
                                                                                ----------    ----------    ----------
          Net periodic pension income........................................   $   (5,828)   $   (5,403)   $   (5,368)
     Curtailment under SFAS 88...............................................            -             -           540
                                                                                ----------    ----------    ----------
          Total pension income...............................................   $   (5,828)   $  (5,403)    $   (4,828)
                                                                                ==========    ==========    ==========
</TABLE>

15. Segmental Information:

Reportable business segments
The Company manages its business in seven reportable segments as shown in the
following tables. Consolidation adjustments and certain small operating
companies and non operating companies are included in "Other companies." The
reportable segments are managed separately because each business has differing
customer requirements, either as a result of the regional environment of the
country or differences in products and services offered. The accounting policies
of the business segments are the same as those described in the summary of
significant accounting policies (Note 2).

A summary of net revenues, operating income, depreciation, capital additions and
identifiable assets categorized by business segment is as follows (in
thousands):

                                      F-28
<PAGE>

<TABLE>
<CAPTION>
                                                                                   For the years ended December 31,
                                                                                --------------------------------------
                                                                                      1997          1998          1999
                                                                                ----------    ----------    ----------
<S>                                                                             <C>           <C>           <C>
Net revenues:
     Raleigh U.K.............................................................   $  107,254    $   82,116    $   81,984
     Gazelle, The Netherlands................................................      107,793       111,512       124,488
     Derby Germany...........................................................      103,813       125,089       144,984
     Derby U.S.A.............................................................       57,917        69,083       117,396
     Raleigh Canada..........................................................       29,468        28,750        22,580
     Sturmey Archer, U.K. and The Netherlands................................       29,588        23,834        20,606
     Probike, South Africa...................................................       20,626        17,047        16,815
     Other companies.........................................................        9,228         7,874        11,574
                                                                                ----------    ----------    ----------
          Total net revenues.................................................   $  465,687    $  465,305    $  540,427
                                                                                ==========    ==========    ==========

Operating income:
     Raleigh U.K.............................................................   $   13,086    $    3,195    $   (1,942)
     Gazelle, The Netherlands................................................       13,367        14,776        16,708
     Derby Germany...........................................................       (2,202)         (517)        2,862
     Derby U.S.A.............................................................       (1,980)        2,686         1,676
     Raleigh Canada..........................................................        2,752         2,563         2,718
     Sturmey Archer, U.K. and The Netherlands................................        3,385           613          (253)
     Probike, South Africa...................................................        2,133         1,224         1,350
     Other companies.........................................................         (840)       (6,402)       (8,861)
                                                                                ----------    ----------    ----------
          Total operating income.............................................   $   29,701    $   18,138    $   14,258
                                                                                ==========    ==========    ==========

Depreciation:
     Raleigh U.K.............................................................   $    2,578    $    2,758    $    2,440
     Gazelle, The Netherlands................................................        1,681         1,677         1,554
     Derby Germany...........................................................        3,375         3,431         3,137
     Derby U.S.A.............................................................          612           476           785
     Raleigh Canada..........................................................          327           307           324
     Sturmey Archer, U.K. and The Netherlands................................          439           529           486
     Probike, South Africa...................................................          164           123            81
     Other companies.........................................................          186           106           149
                                                                                ----------    ----------    ----------
          Total depreciation.................................................   $    9,362    $    9,407    $    8,956
                                                                                ==========    ==========    ==========

Capital additions:
     Raleigh U.K.............................................................    $   1,434    $    2,296    $      563
     Gazelle, The Netherlands................................................        1,658         1,852         1,679
     Derby Germany...........................................................        2,430         2,003         2,468
     Derby U.S.A.............................................................          472         1,132         1,197
     Raleigh Canada..........................................................          153           526           353
     Sturmey Archer, U.K. and The Netherlands................................          991           332           364
     Probike, South Africa...................................................           38            85           129
     Other companies.........................................................          237            96           604
                                                                                ----------    ----------    ----------
          Total capital additions............................................   $    7,413    $    8,322    $    7,357
                                                                                ==========    ==========    ==========
</TABLE>

                                      F-29
<PAGE>

<TABLE>
<CAPTION>
                                                                                   For the years ended December 31,
                                                                                --------------------------------------
                                                                                      1997          1998          1999
                                                                                ----------    ----------    ----------
<S>                                                                             <C>           <C>           <C>
Identifiable assets:
     Raleigh U.K.............................................................   $   64,950    $   68,110    $   73,830
     Gazelle, The Netherlands................................................       44,448        56,369        49,193
     Derby Germany...........................................................       80,539        93,004        89,761
     Derby U.S.A.............................................................       36,402        36,768        73,323
     Raleigh Canada..........................................................       13,031        13,997        16,278
     Sturmey Archer, U.K. and The Netherlands................................       23,447        25,185        23,843
     Probike, South Africa...................................................       10,015        12,135         8,252
     Other companies.........................................................       18,940        22,757        55,104
                                                                                ----------    ----------    ----------
          Total identifiable assets..........................................   $  291,772    $  328,325    $  389,584
                                                                                ==========    ==========    ==========
</TABLE>
Long lived assets by geographic region
The Company's long lived assets categorized by geographic location are as
follows (in thousands):

<TABLE>
<CAPTION>
                                                                                   For the years ended December 31,
                                                                                --------------------------------------
                                                                                      1997          1998          1999
                                                                                ----------    ----------    ----------
<S>                                                                             <C>           <C>           <C>
Long lived assets:
     United Kingdom..........................................................   $   14,897    $   14,303    $    9,039
     The Netherlands.........................................................        4,467         4,943         4,395
     Germany.................................................................       25,552        24,946        20,637
     United States...........................................................        1,675         2,249         3,346
     Canada..................................................................        2,372         2,428         2,606
     South Africa............................................................          420           267           286
     Rest of the World.......................................................          324           378           306
                                                                                ----------    ----------    ----------
          Total long lived assets............................................   $   49,707    $   49,514    $   40,615
                                                                                ==========    ==========    ==========
</TABLE>

Net revenues by geographic region
The Company sells its products in several geographic regions. Net revenues
relating to each region (categorized by the customer's geographic location) are
as follows (in thousands):

<TABLE>
<CAPTION>
                                                                                   For the years ended December 31,
                                                                                --------------------------------------
                                                                                      1997          1998          1999
                                                                                ----------    ----------    ----------
<S>                                                                             <C>           <C>           <C>
Net revenues:
     United Kingdom..........................................................   $  100,892    $   78,559    $   78,239
     The Netherlands.........................................................      101,216       104,772       117,939
     Germany.................................................................      117,990       130,747       145,009
     United States...........................................................       58,316        67,859       118,200
     Canada..................................................................       29,528        28,864        22,256
     South Africa............................................................       20,631        17,047        16,835
     Rest of the World.......................................................       37,114        37,457        41,949
                                                                                ----------    ----------    ----------
          Total net revenues.................................................   $  465,687    $  465,305    $  540,427
                                                                                ==========    ==========    ==========

</TABLE>

                                      F-30
<PAGE>

16. Related Party Transactions:

The Company rents land and buildings under operating leases from personnel of
the Company in Germany and South Africa. Rents charged under such leases were
$495,000, $447,000 and $457,000 for the years ended December 31, 1997, 1998, and
1999 respectively. Management consider these rents to be at fair value.

17. Chief Executive Officer's stock options and service contract:

On October 20, 1998, the Company entered into an employment contract with Gary
Matthews as Chief Executive Officer with effect from mid January 1999. The
contract is for a four year term with a three year extension. The Company issued
stock options to purchase 1,300 shares of the Company's Class A common stock and
325 shares of Class C common stock for $1,000 per share which vest over three
years, and performance-based stock options to purchase 2,600 shares of Class A
common stock and 650 shares of Class C common stock for $1,000 per share to Gary
Matthews. Pursuant to a Management Stock Purchase Agreement dated October 20,
1998, Gary Matthews purchased 1,200 shares of the Company's Class A common stock
and 300 shares of Class C common stock for $1,000 per share. Gary Matthews paid
for such shares with a secured promissory note that is non-recourse except for
20% of the principal amount and all of the accrued interest. Upon the
termination of Gary Matthews' employment with the Company, the Company has the
right or is required to repurchase, depending on the reason for such
termination, such Class A and Class C common stock, provided no event of default
exists under material financing agreements, including the Senior Note
Indentures.


18. Stock Option Plan

The Company has established a stock option plan called The Derby Cycle
Corporation 1998 Stock Option Plan.

On October 21, 1998, the Board of Directors of the Company adopted The Derby
Cycle Corporation 1998 Stock Option Plan (the "Stock Plan"), which authorizes
grants of stock options (including options intended to qualify as "incentive
stock options" within the meaning of Section 422 of the Internal Revenue Code).
The Stock Plan authorizes the Company's Board of Directors to grant options at
any time in such quantity, at such price, on such terms and subject to such
conditions as established by the Board. At December 31, 1999, the Company had
granted an aggregate of 11,425 stock options to its management, 75 of which have
been forfeited and 1,241 of which have vested. All the options issued are split
as to 80% over Class A common stock and 20% over Class C common stock. 6,675
vest over a period between three and four years. 4,750 are performance based.
All options have a life of 10 years.

In October 1995, FASB Statement 123 "Accounting for Stock-Based Compensation"
was issued. The Company has adopted the disclosure provisions of FASB Statement
123 in 1999, but opted to remain under the expense recognition provisions of
Accounting Principles Board (APB) Opinion No 25, "Accounting for Stock Issued to
Employees" in accounting for options granted under the Stock Option Plans. Had
compensation expense for share options granted under these schemes been
determined based on fair value at the grant dates in accordance with FASB
Statement 123, the Company's compensation cost for share options for the
financial years 1998 and 1999 would have been $12,825 and $215,922 respectively
and the net income and earnings per share for the year ended December 31, 1999
and would have been reduced to the pro forma amounts shown below:

                                      F-31
<PAGE>

<TABLE>
<CAPTION>
                                                                                                                Year
                                                                                                               ended
                                                                                                        ------------
                                                                                                             Dec 31,
                                                                                                                1999
                                                                                                        ------------
<S>                                                                                                    <C>
Net income (loss) ($ thousands)
    As reported.......................................................................................       (8,866)
    Pro forma.........................................................................................       (9,082)
Earnings per share  ( $ )
    As reported.......................................................................................      (131.03)
    Pro forma.........................................................................................      (134.22)

</TABLE>

The movement in options outstanding during the years ended December 31, 1998 and
December 31, 1999 is summarized in the following table:
<TABLE>
<CAPTION>

                                                                                         Number of      Weighted
                                                                                            shares       average
                                                                                        subject to      exercise
                                                                                            option         price
                                                                                       -----------    ----------
<S>                                                                                   <C>           <C>
Outstanding at January 1, 1998......................................................             -            -
Granted during 1998 ................................................................         4,875    $   1,000
Outstanding at December 31, 1998....................................................         4,875    $   1,000
Outstanding  options  which will only  become  exercisable  subject  to  performance
 conditions.........................................................................         3,250    $   1,000
Outstanding at January 1, 1999......................................................         4,875    $   1,000
Granted during 1999.................................................................         6,550    $   1,000
Forfeited during 1999...............................................................            75    $   1,000
Outstanding at December 31, 1999....................................................        11,350    $   1,000
Exercisable at December 31, 1999....................................................         1,241    $   1,000
Outstanding  options  which will only  become  exercisable  subject  to  performance
 conditions.........................................................................         4,750    $   1,000

</TABLE>

The weighted average fair value of options granted in the year ended December
31, 1999 (December 31, 1998) was estimated at $159.73 ($118.39) as at the date
of grant using the Black-Scholes stock option pricing model. The following
weighted average assumptions were used: dividend yield of 0% per annum, annual
standard deviation (volatility) of nil, risk free interest rate of 5.57%
(4.20%), and expected term of 4.0 years (3.0 years).

All options granted had an exercise price of $1,000 which was equal to the value
of the underlying stock as at the date of grant. The weighted average remaining
contractual life of the options outstanding at December 31, 1999 is 9.1 years.


19. Recapitalization Agreement:

On May 14, 1998, DICSA and two investment groups, Thayer Equity Investors III,
L.P. and Perseus Capital, L.L.C., completed the Recapitalization of the Company,
pursuant to a Recapitalization Agreement signed on March 11, 1998. As part of
the Recapitalization, DICSA transferred the shares of all of its bicycle and
bicycle component manufacturing and sales subsidiaries, other than Raleigh
Industries of Canada Limited ("RIC"), to a wholly-owned company incorporated in
Luxembourg, Derby Finance S.a.r.l. (DFS). The Company issued new equity to the
two investment groups, which diluted the interest of DFS and DICSA in the
Company to approximately 33% of the voting rights. The Recapitalization
Agreement also provided for the purchase by the Company of the minority
interests in the South African subsidiaries of the Company.

                                      F-32
<PAGE>

As a result of the Recapitalization of the bicycle business, the Company and its
subsidiaries paid $146.2 million to DICSA and DFS to redeem certain equity
rights in the Company and its affiliates. In addition, existing long term debt
of $62.4 million net of $3.0 million of cash received on related swaps was
retired, for which the Company recorded an extraordinary charge of $0.4 million
net of taxes upon this early extinguishment of debt. The Company financed this
from the issue of new stock, as detailed below, and $163.9 million in Senior
Notes (see Note 10). The existing $98.4 million ((pound)60 million) of revolving
credit facilities, together with local banking facilities except for those in
South Africa, were replaced with a seven year secured senior revolving credit
facility of $127.9 million (DM214 million). In connection with the retirement of
debt, the Company terminated certain interest rate swaps related to the debt and
recorded a loss of $1.1 million in other income (expense) in the accompanying
statements of income for the year ended December 31, 1998.

Following the Recapitalization, DFS retained voting Class A common stock in the
Company with a value of $21.7 million. DFS's parent, DICSA, retained preferred
shares in its former subsidiary, RIC, which are exchangeable for an additional
$8.3 million of voting common stock and $15.0 million of non-voting Class B
common stock in the Company. In addition, DFS purchased 3,000 shares of
non-voting Series B preferred stock in the Company for $3.0 million. DC Cycle
L.L.C. (a subsidiary of Thayer Equity Investors III L.P.) and Perseus Cycle
L.L.C. (a subsidiary of Perseus Capital L.L.C.) purchased 22,500 shares of
voting Class A common stock of the Company for $22.5 million. The Company also
issued 25,000 shares of voting Series A preferred stock to DC Cycle L.L.C for
$37.5 million.

The Company incurred estimated fees and professional expenses of $5.9 million
related to the Recapitalization. Fees and professional expenses paid to finance
the Recapitalization of $13.9 million have been deferred and will be amortized
over the term of the Senior Notes and the bank facility. These include
investment banking fees of $1.0 million payable to the management company of one
of the investment groups, $1.2 million to a company which is wholly owned by the
chairman and president of the other investment group, and $0.7 million to
Centenary Corporation, a company in which a director of the Company is a
shareholder.


20. Subsequent Events:

Since the year end the Company has issued 40 shares of Class A common stock and
10 shares of Class C common stock to Warren L. Batts, a director of the Company,
for $1,000 per share and has issued 560 shares of Class A common stock and 140
shares of Class C common stock to executives of the Company for $1,000 per share
under the management stock plan.

Since the year end the Company has received an interest free bridge loan of $7
million provided by Thayer and Perseus. The bridge loan is repayable in July
2000 subject to (1) the Company's reduction of the Revolving Credit Facility by
$13.5 million, (2) the non-existence of a payment default under the Revolving
Credit Facility and, (3) the Company having availability under the Revolving
Credit Facility of at least $7 million prior to the repayment of the bridge
loan. In the event of non-repayment by August 1, 2000, the bridge loan converts
into warrants for the purchase of 7,000 shares of Class C common stock at an
exercise price of $0.01 per share ("Class C Warrants"). The Company has issued
2,500 Class C Warrants in consideration for the use of the bridge loan.

                                      F-33
<PAGE>

Lyon Investments B.V. Summarized Financial Information:

Lyon Investments B.V. ("Lyon"), a Dutch Company, is a wholly owned subsidiary of
the Company. Prior to the Recapitalization, Lyon was a dormant subsidiary. As a
result of the Recapitalization, Lyon became a holding company and is a co-issuer
of $20,250,000 of the $100,000,000 of 10.00% Senior Notes and all of the
DM110,000,000 of 9.38% Senior Notes (collectively, the "Senior Notes"). As co-
issuers, Lyon and the Company are joint and severally liable with respect to the
Senior Notes. The following summarized financial information sets forth the
combined financial position and results of operations of Lyon, together with its
subsidiaries, Derby Nederland B.V. and Engelbert Wiener Bike Parts GmbH. Derby
Nederland B.V. is a holding company owning 100% of Koninklijke Gazelle B.V.,
Sturmey Archer Europa B.V., and Raleigh B.V..

                             Lyon Investments B.V.
                    Summarized Consolidated Balance Sheets
                            (Dollars in thousands)

                              Assets
<TABLE>
<CAPTION>

                                                                                                      December 31,
                                                                                            --------------------------
                                                                                                    1998          1999
                                                                                            ------------  ------------
<S>                                                                                        <C>            <C>
Current Assets:
     Cash and cash equivalents............................................................  $      8,470   $     7,817
     Accounts receivable, net.............................................................        15,875        11,642
     Inventories..........................................................................        26,433        20,986
     Loans to internal group companies....................................................       137,768       103,906
     Other current assets.................................................................         3,002         6,799
                                                                                            ------------  ------------
          Total current assets............................................................       191,548       151,150
                                                                                            ------------  ------------
Property, plant and equipment, net........................................................        11,552         9,805
Intangibles, net..........................................................................         2,715         2,080
Prepaid pension asset.....................................................................        16,920        16,807
                                                                                            ------------  ------------
          Total assets....................................................................  $    222,735   $   179,842
                                                                                            ============  ============
</TABLE>

                      Liabilities and Shareholders' Deficit
<TABLE>
<CAPTION>
<S>                                                                                         <C>           <C>
Current liabilities:
     Loans from internal group companies..................................................  $   105,273    $    78,189
     Short term borrowings................................................................       43,979         26,567
     Other current liabilities............................................................       24,015         22,876
                                                                                           ------------   ------------
         Total current liabilities........................................................      173,267        127,632
Other liabilities:
     10% $100,000,000 Senior Notes........................................................       20,250         20,250
     9 3/8% DM110,000,000 Senior Notes....................................................       65,870         56,410
     Other liabilities....................................................................        5,971          5,791
                                                                                           ------------   ------------
         Total liabilities................................................................      265,358        210,083
Shareholders' deficit.....................................................................      (42,623)       (30,241)
                                                                                           ------------   ------------
         Total liabilities and shareholders' deficit......................................  $   222,735    $   179,842
                                                                                           ============   ============
</TABLE>

                                      F-34
<PAGE>

                              Lyon Investments B.V.
                     Reconciliation of Shareholders' Deficit
<TABLE>
<CAPTION>
                                                                                                    December 31,
                                                                                           ---------------------------
                                                                                                    1998          1999
                                                                                           -------------  ------------
<S>                                                                                        <C>           <C>
Shareholders' deficit, beginning balance..................................................  $   (25,593)  $   (42,623)
     Capital contributions................................................................        5,800             -
     Net income...........................................................................        4,843         6,453
     Translation adjustments..............................................................       (2,043)        5,929
     Distribution to shareholders in connection with the Recapitalization.................      (25,630)            -
                                                                                           -------------  ------------
Shareholders' deficit, ending balance.....................................................  $   (42,623)  $   (30,241)
                                                                                           =============  ============
</TABLE>

                              Lyon Investments B.V.
                  Summarized Combined Statements of Operations

<TABLE>
<CAPTION>
                                                                                               December 31,
                                                                                --------------------------------------
                                                                                      1997          1998          1999
                                                                                ----------   -----------   -----------
<S>                                                                            <C>          <C>           <C>
Net revenues.................................................................   $  137,025   $  138,297    $   154,835
Cost of goods sold...........................................................     (103,721)    (104,760)      (116,624)
                                                                                ----------   -----------   -----------
     Gross profit............................................................       33,304       33,537         38,211
Selling, general, and administrative expenses(1).............................      (25,481)     (18,579)       (21,845)
                                                                                ----------   -----------   -----------
     Operating income........................................................        7,823       14,958         16,366
Interest expense.............................................................       (4,395)      (9,812)       (14,587)
Interest income..............................................................          197        3,158          6,870
Other income expense net (2).................................................            -          900            570
                                                                                ----------   -----------   -----------
     Income before income taxes..............................................        3,625        9,204          9,219
Provision for income taxes...................................................       (3,027)      (4,361)        (2,766)
                                                                                ----------   -----------   -----------
     Net income..............................................................   $      598   $    4,843    $     6,453
                                                                                ==========   ==========    ===========
</TABLE>

(1)   Selling, general, and administrative expenses include a foreign
      exchange loss on a loan from the Company to Derby Nederland B.V. of
      $(5,697,000), in the year ended December 31, 1997. The impact of the
      foreign exchange loss on this loan eliminates in the consolidation of the
      Company's financial statements. In addition, there was also a foreign
      exchange gain on inter-company loans of $872,000 for the year ended
      December 31, 1998.
(2)   Other income (expense), net comprised the gain on the sale of Curragh
      Finance Company to Derby Holding B.V. in the year ended December 31, 1998,
      and the gain in mark-to-market value on forward exchange contracts in the
      year ended December 31, 1999. The impact of the sale eliminates in the
      consolidation of the Company's financial statements.

                                      F-35