UNITED STATES
SECURITIES AND EXCHANGE COMMISSIONWASHINGTON, D.C. 20549

FORM 10-Q

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

FOR QUARTERLY PERIOD ENDED JULY 3, 2005

COMMISSION FILE NUMBER 1-12068

METALDYNE CORPORATION(Exact name of registrant as specified in its charter)

|Delaware(State or other jurisdiction of
incorporation or organization)          |  | 38-2513957(I.R.S. Employer
Identification No.)
|------------------------------------------------------------------------------- |  | ----------------------------------------------
|47659 Halyard Drive, Plymouth, Michigan(Address of principal executive offices) |  | 48170-2429(Zip Code)                          
|(734) 207-6200(Registrant's telephone number)                                  

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 ý    No o

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

There is currently no public market for the registrant's common stock.

Indicate
the number of shares outstanding of each of the issuer's classes of common stock, as of the latest practical date.

Class

Shares outstanding at
August 1, 2005Common stock, par value $1 per share

42,844,760




---





METALDYNE CORPORATION    INDEX

|         |  |                                                                                                         |  | Page No.
|-------- |  | ------------------------------------------------------------------------------------------------------- |  | --------
|Part I.  |  | Financial Information                                                                                   |  |         
|Item 1.  |  | Financial Statements                                                                                    |  |         
|         |  | Consolidated Balance SheetsJuly 3, 2005 and January 2, 2005                                            |  | 2       
|         |  | Consolidated Statements of Operations for the Three and Six Months
Ended July 3, 2005 and June 27, 2004 |  | 3       
|         |  | Consolidated Statements of Cash Flows for the Six Months
Ended July 3, 2005 and June 27, 2004           |  | 4       
|         |  | Notes to Consolidated Financial Statements                                                              |  | 525    
|Item 2.  |  | Management's Discussion and Analysis of Financial Condition
and Results of Operations                   |  | 2652   
|Item 3.  |  | Quantitative and Qualitative Disclosure about Market Risk                                               |  | 52      
|Item 4.  |  | Controls and Procedures                                                                                 |  | 5254   
|Part II. |  | Other Information and Signature                                                                         |  | 5556   

1

---





PART I. FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

METALDYNE CORPORATION  CONSOLIDATED BALANCE SHEET  July 3, 2005 and January 2, 2005  (Dollars in thousands except per share amounts)

|                                                                                                                                                                                               |                                      | July 3, 2005                                  |                                            | January 2, 2005 |        
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- | ------------------------------------ | --------------------------------------------- | ------------------------------------------ | --------------- | -------
|
|ASSETS                                                                                                                                                                                         |                                      |                                               |                                            |                 |        
|Current assets:                                                                                                                                                                                |                                      |                                               |                                            |                 |        
|                                                                                                                                                                                               | Cash and cash equivalents            |                                               | $                                          |                |        
|                                                                                                                                                                                               | Receivables, net:                    |                                               |                                            |                 |        
|                                                                                                                                                                                               |                                      | Trade, net of allowance for doubtful accounts |                                            |                 | 162,080
|                                                                                                                                                                                               |                                      | TriMas                                        |                                            |                 | 2,770  
|                                                                                                                                                                                               |                                      | Other                                         |                                            |                 | 7,740  
|                                                                                                                                                                                               |                                      |                                               |                                            |                 |        
|                                                                                                                                                                                               |                                      |                                               | Total receivables, net                     |                 |        
|                                                                                                                                                                                               | Inventories                          |                                               |                                            | 119,340         |        
|                                                                                                                                                                                               | Deferred and refundable income taxes |                                               |                                            | 16,280          |        
|                                                                                                                                                                                               | Prepaid expenses and other assets    |                                               |                                            | 32,900          |        
|                                                                                                                                                                                               |                                      |                                               |                                            |                 |        
|                                                                                                                                                                                               |                                      |                                               | Total current assets                       |                 |        
|Equity investments and receivables in affiliates                                                                                                                                               |                                      |                                               | 106,580                                    |                 |        
|Property and equipment (net of accumulated depreciation of $333,120
and $294,940 at July 3, 2005 and January 2, 2005, respectively)                                                            |                                      |                                               | 822,300                                    |                 |        
|Excess of cost over net assets of acquired companies                                                                                                                                           |                                      |                                               | 598,140                                    |                 |        
|Intangible and other assets                                                                                                                                                                    |                                      |                                               | 227,950                                    |                 |        
|                                                                                                                                                                                               |                                      |                                               |                                            |                 |        
|                                                                                                                                                                                               |                                      |                                               | Total assets                               |                 | $      
|                                                                                                                                                                                               |                                      |                                               |                                            |                 |        
|LIABILITIES AND SHAREHOLDERS' EQUITY                                                                                                                                                           |                                      |                                               |                                            |                 |        
|Current liabilities:                                                                                                                                                                           |                                      |                                               |                                            |                 |        
|                                                                                                                                                                                               | Accounts payable                     |                                               | $                                          | 271,550         |        
|                                                                                                                                                                                               | Accrued liabilities                  |                                               |                                            | 120,070         |        
|                                                                                                                                                                                               | Current maturities, long-term debt   |                                               |                                            | 7,390           |        
|                                                                                                                                                                                               |                                      |                                               |                                            |                 |        
|                                                                                                                                                                                               |                                      |                                               | Total current liabilities                  |                 |        
|Long-term debt                                                                                                                                                                                 |                                      |                                               | 840,650                                    |                 |        
|Deferred income taxes                                                                                                                                                                          |                                      |                                               | 72,010                                     |                 |        
|Minority interest                                                                                                                                                                              |                                      |                                               | 670                                        |                 |        
|Other long-term liabilities                                                                                                                                                                    |                                      |                                               | 130,390                                    |                 |        
|Redeemable preferred stock, (aggregate liquidation value $169,750
and $159,250 at July 3, 2005 and January 2, 2005, respectively).
Authorized: 1,198,693 shares; Outstanding: 1,189,694 shares |                                      |                                               | 160,220                                    |                 |        
|                                                                                                                                                                                               |                                      |                                               |                                            |                 |        
|                                                                                                                                                                                               |                                      |                                               | Total liabilities                          |                 |        
|                                                                                                                                                                                               |                                      |                                               |                                            |                 |        
|Preferred stock (non-redeemable), $1 par, Authorized: 25 million;
Outstanding: None                                                                                                            |                                      |                                               |                                           |                 |        
|Common stock, $1 par, Authorized: 250 million;
Outstanding: 42.8 million shares                                                                                                                |                                      |                                               | 42,840                                     |                 |        
|Paid-in capital                                                                                                                                                                                |                                      |                                               | 698,870                                    |                 |        
|Accumulated deficit                                                                                                                                                                            |                                      |                                               | (266,180                                   | )               |        
|Accumulated other comprehensive income                                                                                                                                                         |                                      |                                               | 17,600                                     |                 |        
|                                                                                                                                                                                               |                                      |                                               |                                            |                 |        
|                                                                                                                                                                                               |                                      |                                               | Total shareholders' equity                 |                 |        
|                                                                                                                                                                                               |                                      |                                               |                                            |                 |        
|                                                                                                                                                                                               |                                      |                                               | Total liabilities and shareholders' equity |                 | $      
|                                                                                                                                                                                               |                                      |                                               |                                            |                 |        

See accompanying notes to the consolidated financial statements.

2

---





METALDYNE CORPORATION  CONSOLIDATED STATEMENT OF OPERATIONS  (Dollars in thousands except per share amounts)

|                                                                                            |                                                         | Three Months Ended                      |          | Six Months Ended |        
|------------------------------------------------------------------------------------------- | ------------------------------------------------------- | --------------------------------------- | -------- | ---------------- | -------
|
|
|Net sales                                                                                   |                                                         | $                                       | 589,120  |                  | $      
|Cost of sales                                                                               |                                                         |                                         | (526,210 | )                |        
|                                                                                            |                                                         |                                         |          |                  |        
|                                                                                            | Gross profit                                            |                                         |          | 62,910           |        
|Selling, general and administrative expenses                                                |                                                         |                                         | (32,040  | )                |        
|Restructuring charges                                                                       |                                                         |                                         | (390     | )                |        
|Loss on disposition of manufacturing facilities                                             |                                                         |                                         |         |                  |        
|                                                                                            |                                                         |                                         |          |                  |        
|                                                                                            | Operating profit                                        |                                         |          | 30,480           |        
|                                                                                            |                                                         |                                         |          |                  |        
|Other expense, net:                                                                         |                                                         |                                         |          |                  |        
|                                                                                            | Interest:                                               |                                         |          |                  |        
|                                                                                            |                                                         | Interest expense                        |          |                  | (21,780
|                                                                                            |                                                         | Preferred stock dividends and accretion |          |                  | (5,590 
|                                                                                            | Non-cash gain on maturity of interest rate arrangements |                                         |          |                 |        
|                                                                                            | Equity income from affiliates, net                      |                                         |          | 970              |        
|                                                                                            | Other, net                                              |                                         |          | (2,580           | )      
|                                                                                            |                                                         |                                         |          |                  |        
|                                                                                            |                                                         | Other expense, net                      |          |                  | (28,980
|                                                                                            |                                                         |                                         |          |                  |        
|Income (loss) before income taxes                                                           |                                                         |                                         | 1,500    |                  |        
|Income tax expense (benefit)                                                                |                                                         |                                         | 1,440    |                  |        
|                                                                                            |                                                         |                                         |          |                  |        
|Net income (loss)                                                                           |                                                         | $                                       | 60       |                  | $      
|                                                                                            |                                                         |                                         |          |                  |        
|Basic and diluted income (loss) per share                                                   |                                                         | $                                       |         |                  | $      
|                                                                                            |                                                         |                                         |          |                  |        
|Weighted average number of shares outstanding for basic and diluted income (loss) per share |                                                         |                                         | 42,840   |                  |        
|                                                                                            |                                                         |                                         |          |                  |        

See
accompanying notes to the consolidated financial statements.

3

---





METALDYNE CORPORATION  CONSOLIDATED STATEMENT OF CASH FLOWS        (Dollars in thousands)

|                                                                                           |                                                                                 | Six Months Ended |       
|------------------------------------------------------------------------------------------ | ------------------------------------------------------------------------------- | ---------------- | ------
|
|
|Operating activities:                                                                      |                                                                                 |                  |       
|Net loss                                                                                   |                                                                                 | $                | (3,440
|Adjustments to reconcile net loss to net cash provided by (used for) operating activities: |                                                                                 |                  |       
|                                                                                           | Depreciation and amortization                                                   |                  |       
|                                                                                           | Stock award expense                                                             |                  |       
|                                                                                           | Debt fee amortization                                                           |                  |       
|                                                                                           | Fixed asset losses                                                              |                  |       
|                                                                                           | Loss on disposition of manufacturing facilities                                 |                  |       
|                                                                                           | Deferred income taxes                                                           |                  |       
|                                                                                           | Preferred stock dividends and accretion                                         |                  |       
|                                                                                           | Interest expense (interest accretion)                                           |                  |       
|                                                                                           | Gain on maturity of interest rate arrangements                                  |                  |       
|                                                                                           | Equity income from affiliates, net                                              |                  |       
|                                                                                           | Curtailment gain and gain on elimination of certain benefits                    |                  |       
|Changes in assets and liabilities, net of acquisition/disposition of business:             |                                                                                 |                  |       
|                                                                                           | Receivables, net                                                                |                  |       
|                                                                                           | Net proceeds of accounts receivable facility                                    |                  |       
|                                                                                           | Inventories                                                                     |                  |       
|                                                                                           | Prepaid expenses and other assets                                               |                  |       
|                                                                                           | Accounts payable and accrued liabilities                                        |                  |       
|                                                                                           | Change in other long-term assets                                                |                  |       
|                                                                                           | Change in other long-term liabilities                                           |                  |       
|                                                                                           | Other, net                                                                      |                  |       
|                                                                                           |                                                                                 |                  |       
|                                                                                           | Net cash provided by operating activities                                       |                  |       
|                                                                                           |                                                                                 |                  |       
|Investing activities:                                                                      |                                                                                 |                  |       
|                                                                                           | Capital expenditures                                                            |                  |       
|                                                                                           | Proceeds from sale/leaseback of fixed assets                                    |                  |       
|                                                                                           | Disposition of manufacturing facilities                                         |                  |       
|                                                                                           | (Payments for) reimbursement from acquisition of business, net of cash received |                  |       
|                                                                                           |                                                                                 |                  |       
|                                                                                           | Net cash used for investing activities                                          |                  |       
|                                                                                           |                                                                                 |                  |       
|Financing activities:                                                                      |                                                                                 |                  |       
|                                                                                           | Principal payments of term loan facilities                                      |                  |       
|                                                                                           | Proceeds of revolving credit facility                                           |                  |       
|                                                                                           | Principal payments of revolving credit facility                                 |                  |       
|                                                                                           | Proceeds of senior subordinated notes, due 2014 (face value $31.7 million)      |                  |       
|                                                                                           | Proceeds of other debt                                                          |                  |       
|                                                                                           | Principal payments of other debt                                                |                  |       
|                                                                                           | Issuance of Series A-1 preferred stock (face value $65.4 million)               |                  |       
|                                                                                           |                                                                                 |                  |       
|                                                                                           | Net cash provided by (used for) financing activities                            |                  |       
|Effect of exchange on cash                                                                 |                                                                                 |                  | (600  
|                                                                                           |                                                                                 |                  |       
|Net increase (decrease) in cash                                                            |                                                                                 |                  |      
|Cash and cash equivalents, beginning of period                                             |                                                                                 |                  |      
|                                                                                           |                                                                                 |                  |       
|Cash and cash equivalents, end of period                                                   |                                                                                 | $                |      
|                                                                                           |                                                                                 |                  |       
|Supplementary cash flow information:                                                       |                                                                                 |                  |       
|                                                                                           | Cash paid for income taxes, net                                                 |                  | $     
|                                                                                           | Cash paid for interest                                                          |                  | $     
|                                                                                           | Noncash transactionscapital leases                                             |                  | $     

See accompanying notes to the consolidated financial statements.

4

---





METALDYNE CORPORATION    NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.    Business and Other Information

Metaldyne Corporation ("Metaldyne" or "the Company") is a leading global manufacturer of highly engineered metal components for the global light vehicle market.
The Company operates two segments focused on the global light vehicle market. The Chassis and Powertrain segments manufacture, design, engineer and assemble metal-formed and precision-engineered
components and modular systems used in the transmissions, engines and chassis of vehicles.

The
Company maintains a fifty-two/fifty-three week fiscal year ending on the Sunday nearest to December 31. Fiscal year 2005 is comprised of fifty-two
weeks and fiscal year 2004 is comprised of fifty-three weeks and end on January 1, 2006 and January 2, 2005, respectively. All year and quarter references relate to the Company's fiscal
year and fiscal quarters unless otherwise stated.

In
the opinion of Company management, the unaudited financial statements contain all adjustments, including adjustments of a normal recurring nature, necessary to present fairly the
financial position, results of operations and cash flows for the periods presented. These statements should be read in conjunction with the Company's financial statements included in the Annual Report
on Form 10-K for the fiscal year ended January 2, 2005 (the "2004 Form 10-K"). The results of operations for the period ended July 3, 2005 are not
necessarily indicative of the results for the full year.

Certain
prior year amounts have been reclassified to reflect current year classifications.

2.    Stock Options and Awards

The Company has a stock-based employee compensation plan and has issued equity-based incentives in various forms. The Company continues to account for stock-based
employee compensation using the intrinsic value method under Accounting Principles Board ("APB") No. 25 "Accounting for Stock Issued to Employees" and related interpretations. No stock-based
employee compensation cost is reflected in net income (loss), as all options granted under this plan had an exercise price equal to the market value of the underlying common stock on the date of
grant.

The
following table illustrates the effect on net income (loss) and income (loss) per share if the Company had applied the fair value recognition provisions of SFAS No. 123,
"Accounting for Stock-Based Compensation," to stock-based employee compensation.

|                                                                                                                                            |                                                          | Three Months Ended |    | Six Months Ended |  
|------------------------------------------------------------------------------------------------------------------------------------------- | -------------------------------------------------------- | ------------------ | -- | ---------------- | -
|
|
|Net income (loss), as reported                                                                                                              |                                                          | $                  | 60 |                  | $
|Deduct: Total stock-based employee compensation expense determined under fair value based
method for all awards, net of related tax effects |                                                          |                    |   |                  |  
|                                                                                                                                            |                                                          |                    |    |                  |  
|Pro forma net income (loss)                                                                                                                 |                                                          | $                  | 60 |                  | $
|                                                                                                                                            |                                                          |                    |    |                  |  
|Income (loss) per share:                                                                                                                    |                                                          |                    |    |                  |  
|                                                                                                                                            | Basic and dilutedas reported                            |                    | $  |                 |  
|                                                                                                                                            |                                                          |                    |    |                  |  
|                                                                                                                                            | Basic and dilutedpro forma for stock-based compensation |                    | $  |                 |  
|                                                                                                                                            |                                                          |                    |    |                  |  

5

---



In
January 2004, the Company offered eligible employees the opportunity to participate in a Voluntary Stock Option Exchange Program (the "Program"), to exchange all of their
outstanding options to purchase shares of the Company's common stock granted under the Long Term Equity Incentive Plan (the "Plan") for new stock options and restricted stock units to be granted under
the Plan. Participation in the Program was voluntary. Elections were required to be received by January 14, 2004, with new stock options granted on or after July 15, 2004 and restricted
stock units granted on January 15, 2004. Non-eligible participants in the existing Plan and those eligible employees not electing to participate in the new Program continue to be
eligible to participate in the existing Plan. There was no stock compensation expense for the six months ended July 3, 2005.

3.    Accounts Receivable Securitization and Factoring Agreements

On April 29, 2005, the Company and its newly formed wholly owned special purpose subsidiary, MRFC, Inc. ("MRFC"), entered into a new accounts
receivable financing facility with General Electric Capital Corporation ("GECC"). Concurrent with entering into the new facility, the Company's former accounts receivable financing facility with
JPMorgan Chase Bank, N.A. (the "Former Facility") was repaid in full and terminated. The terms of the new facility are generally consistent with those of the Former Facility, but include (a) a
maturity date of January 1, 2007, (b) improved customer concentration limits, (c) increased program availability and (d) adjustments to certain default triggers.

In
conjunction with the new accounts receivable facility, the Company entered into an amendment to its credit agreement, which authorized JPMorgan Chase Bank, N.A. ("JPMCB") to enter
into an intercreditor agreement with GECC, as administrative agent under the Company's accounts receivable facility. The intercreditor agreement between JPMCB and GECC was effective as of
May 16, 2005. Under the terms of the Company's accounts receivable facility, the signing of the intercreditor agreement automatically triggered both (a) an increase in the maximum
potential availability under the facility from $150 million to $175 million and (b) an improvement in actual availability under the accounts receivable facility. The improvements
in liquidity under the terms of the receivables facility that took effect upon the signing of the intercreditor agreement resulted from both (a) a previously agreed reversal of the effects of
the Ford Motor Company and General Motors Corporation credit rating downgrades and (b) other previously agreed increases in concentration limits applicable to certain
customers, including Ford and General Motors. In addition, the applicable margin on LIBOR based drawings increased from 1.5% to 1.75% (increasing further 0.25% thereafter each 90 days to a
maximum of 2.25%) and increase the applicable margin on Base Rate based drawings from 0.5% to 0.75% (increasing further 0.25% thereafter each 90 days to a maximum of 2.25%). See also
Note 17, Subsequent Events.

The
Company has entered into an arrangement to sell, on an ongoing basis, the trade accounts receivable of substantially all domestic business operations to MRFC. MRFC from time to time
may sell an undivided fractional ownership interest in the pool of receivables up to approximately $175 million to a third party multi-seller receivables funding company. The net proceeds of
sale are less than the face amount of accounts receivable sold by an amount that approximates the purchaser's financing costs, which amounted to a total of $2.4 million and $1.4 million
for the six months ended July 3, 2005 and June 27, 2004, respectively, and is included in other expense, net in the Company's consolidated statement of operations. Prior to
April 29, 2005, the Company's trade accounts receivable of substantially all domestic business operations were sold in connection with the Former Facility. At July 3, 2005, total usage
and availability under the accounts receivable facility was approximately $101.9 million and $112.6 million, respectively, with $10.7 million available but not utilized. The
interest rate was based on LIBOR plus 1.75% at July 3, 2005 and increased to LIBOR plus 2.25% upon

6

---



execution
of the final accounts receivable securitization facility on July 8, 2005. In addition, the Company is required to pay a fee of 0.5% on the unused portion of the facility.

The
Company has entered into agreements with international invoice factoring companies to sell customer accounts receivable of Metaldyne foreign locations in France, Germany, Spain,
United Kingdom and Mexico on a non-recourse basis. As of July, 3, 2005, the Company had approximately $75 million available from these commitments, and approximately
$63 million of receivables were sold under these programs. The Company pays a commission to the factoring company plus interest from the date the receivables are sold until the date of customer
payment. Commission expense of $0.9 million related to these agreements for the six months ended July 3, 2005 is recorded in other expense, net on the Company's consolidated statement of
operations.

To
facilitate the collection of funds from operating activities, the Company has entered into accelerated payment collection programs with certain customers. Although the majority of the
accelerated payment collection programs were discontinued as of or prior to January 2, 2005, at July 3, 2005 collection of approximately $24.8 million of accounts receivable was
accelerated under these programs. In addition to the above programs, the Company continues to collect approximately $22 million per month on an accelerated basis as a result of favorable
payment terms that it negotiated with one of its customers, through an agreement that expires December 31, 2006. These payments are received on average 20 days after shipment of product
to the customer. While the impact of the discontinuance of the accelerated collection programs may be partially offset by a greater utilization of the Company's accounts receivable securitization
facility, the Company continues to examine other alternative programs in the marketplace, as well as enhanced payment terms directly from its customers.

4.    Inventories

Inventories by component are as follows:

July 3, 2005

January 2, 2005(In thousands)Finished goods

$
36,680

$
42,310Work in process


35,890


36,440Raw materials


46,770


48,270$
119,340

$
127,020


5.    Excess of Cost over Net Assets of Acquired Companies and Intangible Assets

At July 3, 2005, the excess of cost over net assets of acquired companies ("goodwill") balance was approximately $598 million. For purposes of
testing this goodwill for potential impairment, fair values were determined based upon the discounted cash flows of the reporting units using a 9.5% discount rate. This assessment was completed for
the year ended January 2, 2005. The assessment was performed again in the first quarter of 2005 in connection with the formation of the new reporting units pursuant to the change in operating
segments describe below under "Goodwill." The assessment for the quarter ended April 3, 2005 indicated that the fair value of these units exceeded their carrying values.

7

---





The change in the gross carrying amount of acquired intangible assets is primarily attributable to the exchange impact from foreign currency.

|                                                            |                                       | As of July 3, 2005 |   | As of January 2, 2005
|----------------------------------------------------------- | ------------------------------------- | ------------------ | - | ---------------------
|
|
|Amortized Intangible Assets:                                |                                       |                    |   |                      
|                                                            | Customer Contracts                    |                    | $ | 123,880              
|                                                            | Technology and Other                  |                    |   | 159,150              
|                                                            |                                       |                    |   |                      
|                                                            |                                       | Total              |   | $                    
|                                                            |                                       |                    |   |                      
|Aggregate Amortization Expense (Included in Cost of Sales): |                                       |                    |   |                      
|                                                            | For the six months ended July 3, 2005 |                    |   |                      
|Estimated Amortization Expense:                             |                                       |                    |   |                      
|                                                            | For the fiscal year ending 2005       |                    |   |                      
|                                                            | For the fiscal year ending 2006       |                    |   |                      
|                                                            | For the fiscal year ending 2007       |                    |   |                      
|                                                            | For the fiscal year ending 2008       |                    |   |                      
|                                                            | For the fiscal year ending 2009       |                    |   |                      



The changes in the carrying amount of goodwill for the six months ended July 3, 2005 are as follows:

Chassis

Powertrain

Total(In thousands)Balance as of January 2, 2005

$
348,410

$
277,830

$
626,240Exchange impact from foreign currency


(15,160
)

(4,250
)

(19,410
)New Castle adjustment (see Note 8)


(7,960
)




(7,960
)Other





(730
)

(730
)Balance as of July 3, 2005

$
325,290

$
272,850

$
598,140


As
a result of its reorganization in January 2005, the Company consolidated its operations into two segments: the Chassis segment and the Powertrain segment. This resulted in a
change in the underlying reporting units and necessitated a reallocation of goodwill to the new reporting units based on relative fair values. The reallocation did not indicate an impairment of
goodwill for the new reporting units based on expected future cash flows discounted at a 9.5% rate. However, if the discount rate were to increase to approximately 13%, or if expected future operating
margins were to decrease by approximately 12.5%, further goodwill impairment analysis would be necessary for one of the Company's reporting units.

8

---



6.    Derivative Financial Instruments

In the past, the Company has managed its exposure to changes in interest rates through the use of interest rate protection agreements. These interest rate
derivatives are designated as cash flow hedges. The effective portion of each derivative's gain or loss is initially reported as a component of other comprehensive income (loss) and subsequently
reclassified into earnings when the forecasted transaction affects earnings. The Company does not use derivatives for speculative purposes.

In
February 2001, the Company entered into interest rate protection agreements with various financial institutions to hedge a portion of its interest rate risk related to the term
loan borrowings under its credit facility. These agreements include two interest rate collars with a term of three years, a total notional amount of $200 million as of December 28, 2003
and a three-month LIBOR interest rate cap and floor of 7% and approximately 4.5%, respectively. The agreements also include four interest rate caps at a three-month LIBOR interest rate of 7% with a
total notional amount of $301 million as of December 28, 2003.

All
of the Company's interest rate protection arrangements matured in February 2004 and, as a result of their maturity, a cumulative non-cash pre-tax gain
of $6.6 million was recorded and is reflected as a gain on maturity of interest rate arrangements in the Company's consolidated statement of operations for the six months ended June 27,
2004. Prior to the expiration of these agreements, the Company recognized additional interest expense of $1.1 million during the six months ended June 27, 2004.

7.    Segment Information

The Company has defined a segment as a component with business activity resulting in revenue and expense that has separate financial information evaluated
regularly by the Company's chief operating decision maker and its board of directors in determining resource allocation and assessing performance.

The
Company has established Adjusted Earnings Before Interest Taxes Depreciation and Amortization ("Adjusted EBITDA") as a key indicator of financial operating performance. The Company
defines Adjusted EBITDA as net income (loss) before cumulative effect of accounting change and before interest, taxes, depreciation, amortization, asset impairment, non-cash losses on
sale-leaseback of property and equipment and non-cash restricted stock award expense. Adjusted EBITDA is a non-GAAP measure and therefore caution must be exercised
in using Adjusted EBITDA as an analytical tool and should not be used in isolation or as a substitute for analysis of our results as reported under GAAP. In evaluating Adjusted EBITDA, management
deems it important to consider the quality of the Company's underlying earnings by separately identifying certain costs undertaken to improve the Company's results, such as costs related to
consolidating facilities and businesses in an effort to eliminate duplicative costs or achieve
efficiencies, costs related to integrating acquisitions and restructuring costs related to expense reduction efforts.

In
January 2005, the Company reorganized and consolidated its operations into two segments: the Chassis segment and the Powertrain segment. The Chassis segment consists of the
former Chassis operations plus a portion of the former Driveline operations, while the Powertrain segment consists of the former Engine operations combined with the remainder of the former Driveline
operations. The prior year amounts have been restated to reflect these changes for comparison purposes.

CHASSISManufactures
components, modules and systems used in a variety of engineered chassis applications, including fittings, wheel-ends, axle shaft, knuckles
and mini-corner assemblies. This

9

---



segment
utilizes a variety of processes including hot, warm and cold forging, powder metal forging and machinery and assembly.

POWERTRAINManufactures
a broad range of engine components, modules and systems, including sintered metal, powder metal, hydraulic controls, precision shafts, forged and
tubular fabricated products used for a variety of applications. These applications include balance shaft modules and front cover assemblies. This segment also includes integrated program management
used in a broad range of transmission applications. These applications include transmission and transfer case shafts and transmission valve bodies.

Intercompany
sales for the three and six months ended July 3, 2005 were $10.3 million and $19.6 million in the Chassis segment and $1.2 million and
$2.0 million in the Powertrain segment, respectively. Intercompany sales for the three and six months ended June 27, 2004 were $8.2 million and $15.5 million in the Chassis
segment and $0.7 and $1.4 million in the Powertrain segment, respectively. Intercompany sales are recognized in accordance with the Company's revenue recognition policy and are eliminated in
consolidation.

Segment
activity for the three and six months ended July 3, 2005 and June 27, 2004 is as follows:

|                                         |            | Three Months Ended |         |         |         |         |        
|---------------------------------------- | ---------- | ------------------ | ------- | ------- | ------- | ------- | -------
|
|
|
|
|SALES                                    |            |                    |         |         |         |         |        
|                                         | Chassis    |                    | $       | 349,440 |         | $       | 301,720
|                                         | Powertrain |                    |         | 239,680 |         |         | 220,170
|                                         |            |                    |         |         |         |         |        
|                                         |            | Total sales        |         | $       | 589,120 |         | $      
|                                         |            |                    |         |         |         |         |        
|Adjusted EBITDA                          |            |                    |         |         |         |         |        
|Chassis                                  |            | $                  | 31,180  |         | $       | 31,030  |        
|Powertrain                               |            |                    | 34,130  |         |         | 29,180  |        
|Centralized resources ("Corporate")      |            |                    | (760    | )       |         | (7,450  | )      
|                                         |            |                    |         |         |         |         |        
|Total Adjusted EBITDA                    |            |                    | 64,550  |         |         | 52,760  |        
|Depreciation & amortization              |            |                    | (33,290 | )       |         | (32,470 | )      
|Loss on sale of manufacturing facilities |            |                    |        |         |         |        |        
|Non-cash stock award expense             |            |                    |        |         |         | (240    | )      
|Other, net included in Adjusted EBITDA   |            |                    | (780    | )       |         | (430    | )      
|                                         |            |                    |         |         |         |         |        
|Operating profit                         |            | $                  | 30,480  |         | $       | 19,620  |        
|                                         |            |                    |         |         |         |         |        

10

---





|             |              | July 3, 2005 |         | January 2, 2005
|------------ | ------------ | ------------ | ------- | ---------------
|
|Total Assets |              |              |         |                
|Chassis      |              | $            | 989,070 |                
|Powertrain   |              |              | 738,920 |                
|Corporate    |              |              | 368,090 |                
|             |              |              |         |                
|             | Total assets |              | $       | 2,096,080      
|             |              |              |         |                

|                     |                            | Six Months Ended
|-------------------- | -------------------------- | ----------------
|
|Capital Expenditures |                            |                 
|Chassis              |                            | $               
|Powertrain           |                            |                 
|Corporate            |                            |                 
|                     |                            |                 
|                     | Total capital expenditures |                 
|                     |                            |                 

8.    Acquisitions

In the first quarter of 2004, effective December 31, 2003, the Company completed a transaction with DaimlerChrysler Corporation ("DaimlerChrysler") that
transferred full ownership of the New Castle Machining and Forge ("New Castle") manufacturing operations to Metaldyne. From January 2003 until the transaction at December 31, 2003, New
Castle was managed as a joint venture between Metaldyne and DaimlerChrysler; at December 28, 2003, the Company's investment in this joint venture was approximately $20 million (before
fees and expenses of approximately $2 million). The New Castle facility manufactures suspension and chassis components for Chrysler, Jeep and Dodge vehicles; additionally, Metaldyne has
launched initiatives to expand the customer base beyond DaimlerChrysler. The New Castle manufacturing operations are part of the Company's Chassis segment.

As
part of the New Castle transaction, Metaldyne acquired Class A and Class B units representing DaimlerChrysler's entire joint venture interest in New Castle. In exchange,
Metaldyne delivered to DaimlerChrysler $215 million (before fees and expenses of approximately $3 million), comprised of $118.8 million in cash; $31.7 million in aggregate
principal amount of a new issue of its 10% senior subordinated notes; and $64.5 million (fair value of $55.3 million as of December 31, 2003) in aggregate liquidation preference
of its Series A-1 preferred stock. Included in the $5 million fees and expenses is a $2.4 million transaction fee paid to Heartland Industrial Partners ("Heartland")
pursuant to the monitoring agreement with Heartland in conjunction with the acquisition of New
Castle. The cash portion of the consideration was funded in part by the net cash proceeds of approximately $58 million from the sale-leaseback of certain machinery and equipment
with a third-party lessor, with the remainder funded through Metaldyne's revolving credit facility.

The
consolidated statement of cash flows for the six months ended June 27, 2004 has been adjusted to reflect the final purchase price allocation of the New Castle acquisition.

In
connection with the acquisition of New Castle, the Company recorded $33.6 million of tax deductible goodwill that is amortizable over a 15 year period. The tax
deductible goodwill in excess of goodwill recorded in connection with the transaction for financial reporting purposes is attributable to

11

---



the
unamortized accretion, as of the issue date, of the 10% senior subordinated notes issued to DaimlerChrysler.

Also,
in conjunction with the purchase agreement for the acquisition of New Castle, DaimlerChrysler agreed to reimburse the Company for potential equipment purchases related to
production capacity for a specific product line. As reimbursement is received from DaimlerChrysler, the Company has recognized this as a reduction to the initial goodwill recorded at the time of this
acquisition. The Company anticipates total reimbursement of $8.3 million, of which approximately $8.0 million had been received as of July 3, 2005.

9.    Asset Impairments and Restructuring Related Integration Actions

Restructuring costs incurred for the six months ended July 3, 2005 were $1.7 million and primarily reflect headcount reductions related to the
consolidation of the Company's operations into two segments. Costs incurred for the six months ended June 27, 2004 were $1.7 million and primarily reflect headcount reductions in the
Company's Forging operations.

The
Company expects to realize additional savings in 2005 from the 2004 restructuring actions as reductions in employee-related expenses recognized in both cost of goods sold and
selling, general and administrative expense.

|                               |  | Acquisition
Related
Severance
Costs |       | 2002
Additional
Severance
and Other
Exit Costs |   | 2003
Additional
Severance
and Other
Exit Costs |   | 2004
Additional
Severance
and Other
Exit Costs |        | 2005
Additional
Severance
and Other
Exit Costs |   | Total  |  
|------------------------------ |  | ----------------------------------- | ----- | ---------------------------------------------- | - | ---------------------------------------------- | - | ---------------------------------------------- | ------ | ---------------------------------------------- | - | ------ | -
|
|Balance at December 28, 2003   |  | $                                   | 1,340 |                                                | $ | 360                                            |   | $                                              | 7,350  |                                                | $ |       |  
|Charges to expense             |  |                                     |      |                                                |   |                                               |   |                                                |       |                                                |   | 2,750  |  
|Cash payments                  |  |                                     | (310  | )                                              |   | (360                                           | ) |                                                | (4,600 | )                                              |   | (2,240 | )
|Reversal of unutilized amounts |  |                                     | (360  | )                                              |   |                                               |   |                                                |       |                                                |   |       |  
|                               |  |                                     |       |                                                |   |                                                |   |                                                |        |                                                |   |        |  
|Balance at January 2, 2005     |  | $                                   | 670   |                                                | $ |                                               |   | $                                              | 2,750  |                                                | $ | 510    |  
|Charges to expense             |  |                                     |      |                                                |   |                                               |   |                                                | (240   | )                                              |   |       |  
|Cash payments                  |  |                                     |      |                                                |   |                                               |   |                                                | (1,500 | )                                              |   | (320   | )
|                               |  |                                     |       |                                                |   |                                                |   |                                                |        |                                                |   |        |  
|Balance at July 3, 2005        |  | $                                   | 670   |                                                | $ |                                               |   | $                                              | 1,010  |                                                | $ | 190    |  
|                               |  |                                     |       |                                                |   |                                                |   |                                                |        |                                                |   |        |  

The
above amounts represent total estimated cash payments, of which $1.7 million and $3.2 million are recorded in accrued liabilities, with $0.7 million (which will
primarily be paid out in fiscal 2006) recorded in other long-term liabilities in the Company's consolidated balance sheet at July 3, 2005 and January 2, 2005.

10.    Dispositions

On February 1, 2004, the Company completed an asset sale pursuant to which substantially all of the business associated with two of the aluminum die
casting facilities in its former Driveline segment was sold to Lester PDC, Ltd, a Kentucky-based aluminum die casting and machining company. The Company retained an interest in approximately
$5.6 million in working capital (principally accounts receivable). Cash paid in the transaction to buy out the remaining portion of the equipment that had previously been sold under an
operating lease arrangement by the Company was approximately $6.1 million, net of proceeds from Lester PDC of $4.1 million. The buyer also agreed to lease the

12

---



Bedford
Heights, Ohio and sub-lease the Rome, Georgia facilities from the Company for approximately $0.2 million and $0.4 million, respectively. In addition, Lester PDC and
Metaldyne entered into a supply agreement. In connection with the disposition of these manufacturing facilities, the Company recognized a charge of $7.6 million on the Company's consolidated
statement of operations as of March 28, 2004. The charge represents the book value of approximately $12 million in fixed assets and deferred financing fees offset by the
$4.1 million in cash consideration paid by Lester PDC for the assets.

In
November 2004, Lester PDC discontinued operations at the Bedford Heights facility and the supply agreement and lease agreement between Lester PDC and Metaldyne were terminated.
As a result, Metaldyne assumed production of some of the products at the Bedford Heights facility that were subject to the terminated supply agreement. One of these product lines is currently being
manufactured at the Bedford Heights facility and the remaining products have been moved to other Metaldyne facilities.

11.    Redeemable Preferred Stock

The Company has outstanding 644,540 shares of $64.5 million in liquidation value ($56.6 million carrying value as of July 3, 2005) of
Series A-1 preferred stock par value $1 and authorized 644,540 shares to DaimlerChrysler Corporation. The Company will accrete from the carrying value to the liquidation value
ratably over the ten-year period. The preferred stock is mandatorily redeemable on December 31, 2013. Series A-1 preferred stockholders are entitled to receive,
when, as and if declared by the Company's board of directors, cumulative quarterly cash dividends at a rate of 11% per annum plus 2% per annum for any period for which there are any accrued and unpaid
dividends.

The
Company has outstanding 361,001 shares of $36.1 million in liquidation value ($34.4 million carrying value as of July 3, 2005) of Series A preferred stock
par value $1 and authorized 370,000 shares to
Masco Corporation. The Company will accrete from the carrying value to the liquidation value ratably over the twelve-year period. The preferred stock is mandatorily redeemable on
December 31, 2012. Series A preferred stockholders are entitled to receive, when, as and if declared by the Company's board of directors, cumulative quarterly cash dividends at a rate of
13% per annum for periods ending on or prior to December 31, 2005 and 15% per annum for periods after December 31, 2005 plus 2% per annum for any period for which there are any accrued
and unpaid dividends.

The
Company has outstanding 184,153 shares with a carrying value of $18.4 million of redeemable Series B preferred stock to Heartland. The redeemable Series B
preferred shares issued are mandatory redeemable on June 15, 2013. The Series B preferred stockholders are entitled to receive, when, as and if declared by the Company's Board of
Directors, cumulative semi-annual cash dividends at a rate of 11.5% per annum.

Preferred
stock dividends (including accretion of $0.5 million and $0.1 million in 2005 and 2004, respectively) were $11.0 million and $9.1 million, while
dividend cash payments were zero, for the six months ended July 3, 2005 and June 27, 2004, respectively. Unpaid accrued dividends were $50.8 million and $40.3 million at
July 3, 2005 and January 2, 2005, respectively. Redeemable preferred stock, consisting of outstanding shares and unpaid dividends, was $160.2 million and $149.2 million in
the Company's consolidated balance sheet at July 3, 2005 and January 2, 2005, respectively.

13

---



12.    Income (Loss) Per Share

The following reconciles the numerators and denominators used in the computations of basic and diluted income (loss) per common share:

|                                                                        |  | Three Months Ended |        | Six Months Ended |  
|----------------------------------------------------------------------- |  | ------------------ | ------ | ---------------- | -
|
|
|Weighted average number of shares outstanding for basic and diluted     |  |                    | 42,840 |                  |  
|                                                                        |  |                    |        |                  |  
|Income (loss) used for basic and diluted earnings per share computation |  | $                  | 60     |                  | $
|                                                                        |  |                    |        |                  |  
|Basic and diluted income (loss) per share                               |  | $                  |       |                  | $
|                                                                        |  |                    |        |                  |  

Diluted
income (loss) per share reflects the potential dilution that would occur if securities or other contracts to issue common stock were exercised or converted into common stock.
Excluded from the calculation of diluted earnings per share are stock options representing 2.7 million and 0.9 million of common shares as they are anti-dilutive at
July 3, 2005 and June 27, 2004, respectively.

Contingently
issuable shares, representing approximately 0.05 million restricted common shares, have an anti-dilutive effect on earnings per share for the three and
six months ended July 3, 2005 and June 27, 2004.

13.    Comprehensive Income (Loss)

The Company's total comprehensive income (loss) for the period was as follows:

|                                   |                                                                       | Three Months Ended |         | Six Months Ended |  
|---------------------------------- | --------------------------------------------------------------------- | ------------------ | ------- | ---------------- | -
|
|
|Net income (loss)                  |                                                                       | $                  | 60      |                  | $
|Other comprehensive income (loss): |                                                                       |                    |         |                  |  
|                                   | Foreign currency translation adjustment                               |                    |         | (30,620          | )
|                                   | Change in the Company's portion of TriMas' other comprehensive income |                    |         | (1,130           | )
|                                   | Interest rate agreements fair value adjustments (realized in 2004)    |                    |         |                 |  
|                                   |                                                                       |                    |         |                  |  
|                                   | Total other comprehensive loss                                        |                    |         | (31,750          | )
|                                   |                                                                       |                    |         |                  |  
|Total comprehensive loss           |                                                                       | $                  | (31,690 | )                | $
|                                   |                                                                       |                    |         |                  |  

14

---



14.    Employee Benefit Plans

Pension Benefits:

|                                                |  | For the three months ended |        | For the six months ended |  
|----------------------------------------------- |  | -------------------------- | ------ | ------------------------ | -
|
|
|Components of Net Periodic Benefit Cost:        |  |                            |        |                          |  
|Service cost                                    |  | $                          | 770    |                          | $
|Interest cost                                   |  |                            | 4,480  |                          |  
|Expected return on plan assets                  |  |                            | (4,600 | )                        |  
|Amortization of prior service cost              |  |                            | 40     |                          |  
|Recognized gain due to curtailments/settlements |  |                            |       |                          |  
|Amortization of net (gain) loss                 |  |                            | 900    |                          |  
|                                                |  |                            |        |                          |  
|Net periodic benefit (gain) cost                |  | $                          | 1,590  |                          | $
|                                                |  |                            |        |                          |  

Other Benefits:

|                                                |  | For the three months ended |        | For the six months ended |  
|----------------------------------------------- |  | -------------------------- | ------ | ------------------------ | -
|
|
|Components of Net Periodic Benefit Cost:        |  |                            |        |                          |  
|Service cost                                    |  | $                          | 450    |                          | $
|Interest cost                                   |  |                            | 550    |                          |  
|Expected return on plan assets                  |  |                            |       |                          |  
|Amortization of prior service cost              |  |                            | (5,630 | )                        |  
|Recognized gain due to curtailments/settlements |  |                            |       |                          |  
|Amortization of net (gain) loss                 |  |                            | 2,500  |                          |  
|                                                |  |                            |        |                          |  
|Net periodic benefit (gain) cost                |  | $                          | (2,130 | )                        | $
|                                                |  |                            |        |                          |  



Metaldyne previously disclosed in its financial statements for the year ended January 2, 2005, that it expected to contribute $24.0 million to its
defined benefit pension plans in 2005. As of July 3, 2005, approximately $9.0 million of these contributions have been made.

The
Company also disclosed in its financial statements for the year ended January 2, 2005, that it expected to contribute approximately $10.6 million to its defined
contribution (profit-sharing and 401(k) matching contribution) plans in 2005. The Company contributed approximately $5.2 million to its defined contribution plans as of July 3, 2005.

In
December 2004, the Company announced that it will discontinue retiree medical and life insurance coverage to its salaried and nonunion retirees and their beneficiaries
effective January 1, 2006. The Company recorded a curtailment gain of $2.5 million for the six months ended July 3, 2005 pursuant to this announcement, which is included in
selling, general and administrative expenses in the Company's consolidated statement of operations. Additionally, the Company recorded a reduction of expenses related to the retiree medical and life
insurance plans of $3.6 million for the six months

15

---



ended
July 3, 2005. $0.4 million of this amount is included in selling, general and administrative expenses and $3.2 million is included in cost of sales in the Company's
consolidated statement of operations.

As
a result of the discontinuation of retiree medical and life insurance coverage discussed above, the Company expects to receive an estimated cash benefit of $1.0 million in
2006.

15.    Commitments and Contingencies

The Company is subject to claims and litigation in the ordinary course of its business but does not believe that any such claim or litigation will have a material
adverse effect on its financial position or results of operations.

There
are no material pending legal proceedings, other than ordinary routine litigation incidental to the Company's business, to which it is aware that would have a material adverse
effect on the Company's financial position or results of operations.

16.    New Accounting Pronouncements

In October 2004, the U.S. government enacted the American Jobs Creation Act of 2004 ("Act"). This Act provides for a special one-time tax
deduction of 85% of certain foreign earnings that are repatriated to the U.S. provided certain criteria are met. The Company is analyzing the provisions of the Act and the feasibility of several
alternative scenarios for the potential repatriation of a portion of the earnings of its non-U.S. subsidiaries. In general, it is the practice and intention of the Company to reinvest the
earnings of its non-U.S. subsidiaries in those operations and therefore does not currently anticipate repatriation of earnings under the Act.

In
November 2004, the FASB issued SFAS No. 151, "Inventory Costs, an amendment of ARB No. 43, Chapter 4," to clarify that abnormal amounts of idle facility expense,
freight, handling costs and wasted material (spoilage) should be recognized as current period charges, and that allocation of fixed production overheads to the costs of conversion be based on normal
capacity of the production facilities. SFAS No. 151 is effective for inventory costs incurred during fiscal years beginning after June 15, 2005. Accordingly, the Company will adopt SFAS
No. 151 for the fiscal year beginning January 2, 2006. The Company is currently in the process of evaluating whether the adoption of this pronouncement will have a significant impact on
its results of operations or financial position.

In
December 2004, the FASB issued SFAS No. 123 (revised 2004), "Share-Based Payment." This Statement is a revision of SFAS No. 123, "Accounting for Stock-Based
Compensation" and supercedes APB No. 25, "Accounting for Stock Issued to Employees." SFAS No. 123 (revised 2004) requires that the compensation cost relating to stock options and other
share-based compensation transactions be recognized at fair value in financial statements. Due to the Company being a nonpublic entity as defined in SFAS No. 123 (revised 2004), this Statement
is effective for the Company at the beginning of its fiscal year 2006. The Company will then be required to record any compensation expense using the fair value method in connection with option grants
to employees after adoption. Management is currently reviewing the provisions of this Statement and will adopt it no later than the Company's fiscal year beginning January 2, 2006.

In
March 2005, the FASB issued FASB Interpretation No. (FIN) 47, "Accounting for Conditional Asset Retirement Obligations" which clarifies the term "conditional asset retirement
obligation" used in SFAS No. 143, "Accounting for Asset Retirement Obligations." The Company must adopt the

16

---



requirements
of FIN 47 by December 31, 2005 and is in the process of evaluating whether FIN 47 will result in the recognition of additional asset retirement obligations for the Company.

In
May 2005, the FASB issued SFAS No. 154, "Accounting Changes and Error Corrections: a replacement of APB Opinion No. 20 and FASB Statement No. 3." This
Statement requires retrospective application for voluntary changes in accounting principles and changes required by an accounting pronouncement that does not include specific transition provisions,
unless it is impracticable to do so. Retrospective application results in the restatement of prior periods' financial statements to reflect the change in accounting principle. APB Opinion
No. 20 previously required that the impact of most voluntary changes in accounting principles be recognized in the period the change as a cumulative effect of a change in accounting principle.
The provisions of this Statement are to be applied prospectively to accounting changes made in fiscal years beginning after December 15, 2005. The Company is currently reviewing the provisions
of this Statement and will adopt it prospectively to accounting changes made after January 1, 2006.

17.    Subsequent Events

On July 8, 2005, the Company and its wholly owned special purpose subsidiary, MRFC, amended and restated its existing accounts receivable financing
facility with GECC as a purchaser and Administrative Agent, Bank of America, N.A. and Wells Fargo Foothill, LLC, each as Co-Syndication Agents, U.S. Bank National Association and UBS
Securities LLC, each as Co-Documentation Agents and the financial institutions party thereto as purchasers. The terms of the facility that were amended and restated include
(a) extending the maturity date to July 8, 2010, (b) favorable adjustments to certain default triggers, (c) increased program availability and (d) an increase to the
applicable margin on LIBOR based drawings from 1.75% to 2.25%. The amendment and restatement also addressed various technical matters. The amended and restated facility represents the completion of
the final step of the previously disclosed, multi-step receivables facility modifications.

18.    Condensed Consolidating Financial Statements of Guarantors of Senior Subordinated Notes

The following condensed consolidating financial information presents:



The
condensed consolidating financial statements are presented on the equity method. Under this method, the investments in subsidiaries are recorded at cost and adjusted for the
Company's share of the subsidiaries' cumulative results of operations, capital contributions, distributions and other equity changes. The principal elimination entries eliminate investments in
subsidiaries and intercompany balances and transactions.

All
investments in non-domestic subsidiaries are held at Metaldyne Company LLC, a wholly owned subsidiary of Metaldyne Corporation and the guarantor subsidiaries. Equity in
non-domestic subsidiary investees is included in the guarantor column of the accompanying consolidating financial information.

17

---





Guarantor/Non-Guarantor  Condensed Consolidating Balance Sheet July 3, 2005  (Unaudited)

|                                                     |                                      | PARENT                                     |          | GUARANTOR |         | NON-
GUARANTOR |         | ELIMINATIONS |         | CONSOLIDATED |        
|---------------------------------------------------- | ------------------------------------ | ------------------------------------------ | -------- | --------- | ------- | -------------- | ------- | ------------ | ------- | ------------ | -------
|
|Assets                                               |                                      |                                            |          |           |         |                |         |              |         |              |        
|Current assets:                                      |                                      |                                            |          |           |         |                |         |              |         |              |        
|                                                     | Cash and cash equivalents            |                                            | $        |          |         | $              |        |              | $       |             |        
|                                                     | Total receivables, net               |                                            |          |          |         |                | 115,210 |              |         | 57,380       |        
|                                                     | Inventories                          |                                            |          |          |         |                | 84,040  |              |         | 35,300       |        
|                                                     | Deferred and refundable income taxes |                                            |          |          |         |                | 14,560  |              |         | 1,720        |        
|                                                     | Prepaid expenses and other assets    |                                            |          |          |         |                | 26,660  |              |         | 6,240        |        
|                                                     |                                      |                                            |          |           |         |                |         |              |         |              |        
|                                                     |                                      | Total current assets                       |          |           |        |                |         | 240,470      |         |              | 100,640
|Equity investments and receivables in affiliates     |                                      |                                            | 106,580  |           |         |               |         |              |        |              |        
|Property and equipment, net                          |                                      |                                            |         |           |         | 564,120        |         |              | 258,180 |              |        
|Excess of cost over net assets of acquired companies |                                      |                                            |         |           |         | 442,790        |         |              | 155,350 |              |        
|Investment in subsidiaries                           |                                      |                                            | 546,770  |           |         | 225,820        |         |              |        |              |        
|Intangible and other assets                          |                                      |                                            |         |           |         | 206,530        |         |              | 21,420  |              |        
|                                                     |                                      |                                            |          |           |         |                |         |              |         |              |        
|                                                     |                                      | Total assets                               |          | $         | 653,350 |                | $       | 1,679,730    |         | $            | 535,590
|                                                     |                                      |                                            |          |           |         |                |         |              |         |              |        
|Liabilities And Shareholders' Equity                 |                                      |                                            |          |           |         |                |         |              |         |              |        
|Current liabilities:                                 |                                      |                                            |          |           |         |                |         |              |         |              |        
|                                                     | Accounts payable                     |                                            | $        |          |         | $              | 209,800 |              | $       | 61,750       |        
|                                                     | Accrued liabilities                  |                                            |          |          |         |                | 94,770  |              |         | 25,300       |        
|                                                     | Current maturities, long-term debt   |                                            |          |          |         |                | 3,100   |              |         | 4,290        |        
|                                                     |                                      |                                            |          |           |         |                |         |              |         |              |        
|                                                     |                                      | Total current liabilities                  |          |           |        |                |         | 307,670      |         |              | 91,340 
|Long-term debt                                       |                                      |                                            | 427,320  |           |         | 411,660        |         |              | 1,670   |              |        
|Deferred income taxes                                |                                      |                                            |         |           |         | 47,150         |         |              | 24,860  |              |        
|Minority interest                                    |                                      |                                            |         |           |         |               |         |              | 670     |              |        
|Other long-term liabilities                          |                                      |                                            |         |           |         | 123,160        |         |              | 7,230   |              |        
|Redeemable preferred stock                           |                                      |                                            | 160,220  |           |         |               |         |              |        |              |        
|Intercompany accounts, net                           |                                      |                                            | (427,320 | )         |         | 243,320        |         |              | 184,000 |              |        
|                                                     |                                      |                                            |          |           |         |                |         |              |         |              |        
|                                                     |                                      | Total liabilities                          |          |           | 160,220 |                |         | 1,132,960    |         |              | 309,770
|                                                     |                                      |                                            |          |           |         |                |         |              |         |              |        
|Shareholders' equity:                                |                                      |                                            |          |           |         |                |         |              |         |              |        
|Preferred stock                                      |                                      |                                            |         |           |         |               |         |              |        |              |        
|Common stock                                         |                                      |                                            | 42,840   |           |         |               |         |              |        |              |        
|Paid-in capital                                      |                                      |                                            | 698,870  |           |         |               |         |              |        |              |        
|Accumulated deficit                                  |                                      |                                            | (266,180 | )         |         |               |         |              |        |              |        
|Accumulated other comprehensive income               |                                      |                                            | 17,600   |           |         |               |         |              |        |              |        
|Investment by Parent/Guarantor                       |                                      |                                            |         |           |         | 546,770        |         |              | 225,820 |              |        
|                                                     |                                      |                                            |          |           |         |                |         |              |         |              |        
|                                                     |                                      | Total shareholders' equity                 |          |           | 493,130 |                |         | 546,770      |         |              | 225,820
|                                                     |                                      |                                            |          |           |         |                |         |              |         |              |        
|                                                     |                                      | Total liabilities and shareholders' equity |          | $         | 653,350 |                | $       | 1,679,730    |         | $            | 535,590
|                                                     |                                      |                                            |          |           |         |                |         |              |         |              |        

18

---



Guarantor/Non-Guarantor  Condensed Consolidating Balance Sheet January 2, 2005

|                                                     |                                      | PARENT                                     |          | GUARANTOR |         | NON-
GUARANTOR |         | ELIMINATIONS |         | CONSOLIDATED |        
|---------------------------------------------------- | ------------------------------------ | ------------------------------------------ | -------- | --------- | ------- | -------------- | ------- | ------------ | ------- | ------------ | -------
|
|Assets                                               |                                      |                                            |          |           |         |                |         |              |         |              |        
|Current assets:                                      |                                      |                                            |          |           |         |                |         |              |         |              |        
|                                                     | Cash and cash equivalents            |                                            | $        |          |         | $              |        |              | $       |             |        
|                                                     | Total receivables, net               |                                            |          |          |         |                | 128,230 |              |         | 53,380       |        
|                                                     | Inventories                          |                                            |          |          |         |                | 84,570  |              |         | 42,450       |        
|                                                     | Deferred and refundable income taxes |                                            |          |          |         |                | 14,500  |              |         | 3,970        |        
|                                                     | Prepaid expenses and other assets    |                                            |          |          |         |                | 28,830  |              |         | 7,820        |        
|                                                     |                                      |                                            |          |           |         |                |         |              |         |              |        
|                                                     |                                      | Total current assets                       |          |           |        |                |         | 256,130      |         |              | 107,620
|Equity investments and receivables in affiliates     |                                      |                                            | 107,040  |           |         |               |         |              |        |              |        
|Property and equipment, net                          |                                      |                                            |         |           |         | 580,780        |         |              | 275,470 |              |        
|Excess of cost over net assets of acquired companies |                                      |                                            |         |           |         | 472,050        |         |              | 154,190 |              |        
|Investment in subsidiaries                           |                                      |                                            | 584,110  |           |         | 232,280        |         |              |        |              |        
|Intangible and other assets                          |                                      |                                            |         |           |         | 222,380        |         |              | 19,090  |              |        
|                                                     |                                      |                                            |          |           |         |                |         |              |         |              |        
|                                                     |                                      | Total assets                               |          | $         | 691,150 |                | $       | 1,763,620    |         | $            | 556,370
|                                                     |                                      |                                            |          |           |         |                |         |              |         |              |        
|Liabilities And Shareholders' Equity                 |                                      |                                            |          |           |         |                |         |              |         |              |        
|Current liabilities:                                 |                                      |                                            |          |           |         |                |         |              |         |              |        
|                                                     | Accounts payable                     |                                            | $        |          |         | $              | 199,710 |              | $       | 86,880       |        
|                                                     | Accrued liabilities                  |                                            |          |          |         |                | 92,000  |              |         | 25,050       |        
|                                                     | Current maturities, long-term debt   |                                            |          |          |         |                | 3,630   |              |         | 8,620        |        
|                                                     |                                      |                                            |          |           |         |                |         |              |         |              |        
|                                                     |                                      | Total current liabilities                  |          |           |        |                |         | 295,340      |         |              | 120,550
|Long-term debt                                       |                                      |                                            | 427,180  |           |         | 426,320        |         |              | 1,950   |              |        
|Deferred income taxes                                |                                      |                                            |         |           |         | 61,940         |         |              | 26,970  |              |        
|Minority interest                                    |                                      |                                            |         |           |         |               |         |              | 650     |              |        
|Other long-term liabilities                          |                                      |                                            |         |           |         | 135,310        |         |              | 7,390   |              |        
|Redeemable preferred stock                           |                                      |                                            | 149,190  |           |         |               |         |              |        |              |        
|Intercompany accounts, net                           |                                      |                                            | (427,180 | )         |         | 256,340        |         |              | 170,840 |              |        
|                                                     |                                      |                                            |          |           |         |                |         |              |         |              |        
|                                                     |                                      | Total liabilities                          |          |           | 149,190 |                |         | 1,175,250    |         |              | 328,350
|                                                     |                                      |                                            |          |           |         |                |         |              |         |              |        
|Shareholders' equity:                                |                                      |                                            |          |           |         |                |         |              |         |              |        
|Preferred stock                                      |                                      |                                            |         |           |         |               |         |              |        |              |        
|Common stock                                         |                                      |                                            | 42,830   |           |         |               |         |              |        |              |        
|Paid-in capital                                      |                                      |                                            | 698,870  |           |         |               |         |              |        |              |        
|Accumulated deficit                                  |                                      |                                            | (262,740 | )         |         |               |         |              |        |              |        
|Accumulated other comprehensive income               |                                      |                                            | 63,000   |           |         |               |         |              |        |              |        
|Investment by Parent/Guarantor                       |                                      |                                            |         |           |         | 588,370        |         |              | 228,020 |              |        
|                                                     |                                      |                                            |          |           |         |                |         |              |         |              |        
|                                                     |                                      | Total shareholders' equity                 |          |           | 541,960 |                |         | 588,370      |         |              | 228,020
|                                                     |                                      |                                            |          |           |         |                |         |              |         |              |        
|                                                     |                                      | Total liabilities and shareholders' equity |          | $         | 691,150 |                | $       | 1,763,620    |         | $            | 556,370
|                                                     |                                      |                                            |          |           |         |                |         |              |         |              |        

19

---





Guarantor/Non-Guarantor  Condensed Consolidating Statement of Operations  Three Months Ended July 3, 2005  (Unaudited)

|                                             |  | PARENT |        | GUARANTOR |   | NON-
GUARANTOR |   | ELIMINATIONS |          | CONSOLIDATED |  
|-------------------------------------------- |  | ------ | ------ | --------- | - | -------------- | - | ------------ | -------- | ------------ | -
|
|Net sales                                    |  | $      |       |           | $ | 454,170        |   | $            | 134,950  |              | $
|Cost of sales                                |  |        |       |           |   | (417,430       | ) |              | (108,780 | )            |  
|                                             |  |        |        |           |   |                |   |              |          |              |  
|Gross profit                                 |  |        |       |           |   | 36,740         |   |              | 26,170   |              |  
|Selling, general and administrative expenses |  |        |       |           |   | (25,020        | ) |              | (7,020   | )            |  
|Restructuring charges                        |  |        |       |           |   | (380           | ) |              | (10      | )            |  
|                                             |  |        |        |           |   |                |   |              |          |              |  
|Operating profit (loss)                      |  |        |       |           |   | 11,340         |   |              | 19,140   |              |  
|Other expense, net:                          |  |        |        |           |   |                |   |              |          |              |  
|Interest expense                             |  |        |       |           |   | (21,330        | ) |              | (450     | )            |  
|Preferred stock dividends and accretion      |  |        | (5,590 | )         |   |               |   |              |         |              |  
|Equity income (loss) from affiliates, net    |  |        | 970    |           |   |               |   |              |         |              |  
|Other, net                                   |  |        |       |           |   | (3,530         | ) |              | 950      |              |  
|                                             |  |        |        |           |   |                |   |              |          |              |  
|Other expense, net                           |  |        | (4,620 | )         |   | (24,860        | ) |              | 500      |              |  
|                                             |  |        |        |           |   |                |   |              |          |              |  
|Income (loss) before income taxes            |  |        | (4,620 | )         |   | (13,520        | ) |              | 19,640   |              |  
|Income tax expense (benefit)                 |  |        |       |           |   | (5,440         | ) |              | 6,880    |              |  
|Equity in net income of subsidiaries         |  |        | 4,680  |           |   | 12,760         |   |              |         |              |  
|                                             |  |        |        |           |   |                |   |              |          |              |  
|Income (loss) attributable to common stock   |  | $      | 60     |           | $ | 4,680          |   | $            | 12,760   |              | $
|                                             |  |        |        |           |   |                |   |              |          |              |  

20

---



Guarantor/Non-Guarantor  Condensed Consolidating Statement of Operations  Three Months Ended June 27, 2004  (Unaudited)

|                                             |  | PARENT |        | GUARANTOR |   | NON-
GUARANTOR |   | ELIMINATIONS |         | CONSOLIDATED |  
|-------------------------------------------- |  | ------ | ------ | --------- | - | -------------- | - | ------------ | ------- | ------------ | -
|
|Net sales                                    |  | $      |       |           | $ | 416,350        |   | $            | 105,540 |              | $
|Cost of sales                                |  |        |       |           |   | (386,290       | ) |              | (83,210 | )            |  
|                                             |  |        |        |           |   |                |   |              |         |              |  
|Gross profit                                 |  |        |       |           |   | 30,060         |   |              | 22,330  |              |  
|Selling, general and administrative expenses |  |        |       |           |   | (25,790        | ) |              | (5,460  | )            |  
|Restructuring charges                        |  |        |       |           |   | (660           | ) |              | (860    | )            |  
|                                             |  |        |        |           |   |                |   |              |         |              |  
|Operating profit (loss)                      |  |        |       |           |   | 3,610          |   |              | 16,010  |              |  
|Other expense, net:                          |  |        |        |           |   |                |   |              |         |              |  
|Interest expense                             |  |        |       |           |   | (17,310        | ) |              | (2,340  | )            |  
|Preferred stock dividends and accretion      |  |        | (4,710 | )         |   |               |   |              |        |              |  
|Equity income (loss) from affiliates, net    |  |        | 2,980  |           |   |               |   |              |        |              |  
|Other, net                                   |  |        |       |           |   | (2,360         | ) |              | 1,320   |              |  
|                                             |  |        |        |           |   |                |   |              |         |              |  
|Other expense, net                           |  |        | (1,730 | )         |   | (19,670        | ) |              | (1,020  | )            |  
|                                             |  |        |        |           |   |                |   |              |         |              |  
|Income (loss) before income taxes            |  |        | (1,730 | )         |   | (16,060        | ) |              | 14,990  |              |  
|Income tax expense (benefit)                 |  |        |       |           |   | (3,840         | ) |              | 4,210   |              |  
|Equity in net income of subsidiaries         |  |        | (1,440 | )         |   | 10,780         |   |              |        |              |  
|                                             |  |        |        |           |   |                |   |              |         |              |  
|Income (loss) attributable to common stock   |  | $      | (3,170 | )         | $ | (1,440         | ) | $            | 10,780  |              | $
|                                             |  |        |        |           |   |                |   |              |         |              |  

21

---





Guarantor/Non-Guarantor  Condensed Consolidating Statement of Operations  Six Months Ended July 3, 2005  (Unaudited)

|                                             |  | PARENT |         | GUARANTOR |   | NON-
GUARANTOR |   | ELIMINATIONS |          | CONSOLIDATED |  
|-------------------------------------------- |  | ------ | ------- | --------- | - | -------------- | - | ------------ | -------- | ------------ | -
|
|Net sales                                    |  | $      |        |           | $ | 905,030        |   | $            | 262,840  |              | $
|Cost of sales                                |  |        |        |           |   | (840,110       | ) |              | (211,970 | )            |  
|                                             |  |        |         |           |   |                |   |              |          |              |  
|Gross profit                                 |  |        |        |           |   | 64,920         |   |              | 50,870   |              |  
|Selling, general and administrative expenses |  |        |        |           |   | (46,820        | ) |              | (12,960  | )            |  
|Restructuring charges                        |  |        |        |           |   | (1,450         | ) |              | (230     | )            |  
|                                             |  |        |         |           |   |                |   |              |          |              |  
|Operating profit (loss)                      |  |        |        |           |   | 16,650         |   |              | 37,680   |              |  
|Other expense, net:                          |  |        |         |           |   |                |   |              |          |              |  
|Interest expense                             |  |        |        |           |   | (43,210        | ) |              | (1,170   | )            |  
|Preferred stock dividends and accretion      |  |        | (11,030 | )         |   |               |   |              |         |              |  
|Equity income (loss) from affiliates, net    |  |        | 1,580   |           |   |               |   |              |         |              |  
|Other, net                                   |  |        |        |           |   | (6,400         | ) |              | 2,010    |              |  
|                                             |  |        |         |           |   |                |   |              |          |              |  
|Other expense, net                           |  |        | (9,450  | )         |   | (49,610        | ) |              | 840      |              |  
|                                             |  |        |         |           |   |                |   |              |          |              |  
|Income (loss) before income taxes            |  |        | (9,450  | )         |   | (32,960        | ) |              | 38,520   |              |  
|Income tax expense (benefit)                 |  |        |        |           |   | (13,180        | ) |              | 12,730   |              |  
|Equity in net income of subsidiaries         |  |        | 6,010   |           |   | 25,790         |   |              |         |              |  
|                                             |  |        |         |           |   |                |   |              |          |              |  
|Income (loss) attributable to common stock   |  | $      | (3,440  | )         | $ | 6,010          |   | $            | 25,790   |              | $
|                                             |  |        |         |           |   |                |   |              |          |              |  

22

---



Guarantor/Non-Guarantor  Condensed Consolidating Statement of Operations  Six Months Ended June 27, 2004  (Unaudited)

|                                                        |  | PARENT |        | GUARANTOR |   | NON-
GUARANTOR |   | ELIMINATIONS |          | CONSOLIDATED |  
|------------------------------------------------------- |  | ------ | ------ | --------- | - | -------------- | - | ------------ | -------- | ------------ | -
|
|Net sales                                               |  | $      |       |           | $ | 794,860        |   | $            | 208,170  |              | $
|Cost of sales                                           |  |        |       |           |   | (732,850       | ) |              | (165,580 | )            |  
|                                                        |  |        |        |           |   |                |   |              |          |              |  
|Gross profit                                            |  |        |       |           |   | 62,010         |   |              | 42,590   |              |  
|Selling, general and administrative expenses            |  |        |       |           |   | (51,520        | ) |              | (10,950  | )            |  
|Restructuring charges                                   |  |        |       |           |   | (850           | ) |              | (860     | )            |  
|Loss on disposition of manufacturing facilities         |  |        |       |           |   | (7,600         | ) |              |         |              |  
|                                                        |  |        |        |           |   |                |   |              |          |              |  
|Operating profit (loss)                                 |  |        |       |           |   | 2,040          |   |              | 30,780   |              |  
|Other expense, net:                                     |  |        |        |           |   |                |   |              |          |              |  
|Interest expense                                        |  |        |       |           |   | (35,300        | ) |              | (4,450   | )            |  
|Preferred stock dividends and accretion                 |  |        | (8,970 | )         |   |               |   |              |         |              |  
|Non-cash gain on maturity of interest rate arrangements |  |        |       |           |   | 6,590          |   |              |         |              |  
|Equity income (loss) from affiliates, net               |  |        | 4,440  |           |   |               |   |              |         |              |  
|Other, net                                              |  |        |       |           |   | (2,170         | ) |              | (1,250   | )            |  
|                                                        |  |        |        |           |   |                |   |              |          |              |  
|Other expense, net                                      |  |        | (4,530 | )         |   | (30,880        | ) |              | (5,700   | )            |  
|                                                        |  |        |        |           |   |                |   |              |          |              |  
|Income (loss) before income taxes                       |  |        | (4,530 | )         |   | (28,840        | ) |              | 25,080   |              |  
|Income tax expense (benefit)                            |  |        |       |           |   | (7,200         | ) |              | 7,330    |              |  
|Equity in net income of subsidiaries                    |  |        | (3,890 | )         |   | 17,750         |   |              |         |              |  
|                                                        |  |        |        |           |   |                |   |              |          |              |  
|Earnings (loss) attributable to common stock            |  | $      | (8,420 | )         | $ | (3,890         | ) | $            | 17,750   |              | $
|                                                        |  |        |        |           |   |                |   |              |          |              |  

23

---





METALDYNE CORPORATION  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Guarantor/Non-Guarantor  Condensed Consolidating Statement of Cash Flows  Six Months Ended July 3, 2005  (Unaudited)

|                                                                 |  | PARENT |   | GUARANTOR |   | NON-
GUARANTOR |   | ELIMINATIONS |         | CONSOLIDATED |  
|---------------------------------------------------------------- |  | ------ | - | --------- | - | -------------- | - | ------------ | ------- | ------------ | -
|
|Cash flows from operating activities:                            |  |        |   |           |   |                |   |              |         |              |  
|Net cash provided by (used for) operating activities             |  | $      |  |           | $ | 38,230         |   | $            | 17,150  |              | $
|                                                                 |  |        |   |           |   |                |   |              |         |              |  
|Cash flows from investing activities:                            |  |        |   |           |   |                |   |              |         |              |  
|Capital expenditures                                             |  |        |  |           |   | (41,910        | ) |              | (17,270 | )            |  
|Proceeds from sale/leaseback of fixed assets                     |  |        |  |           |   | 16,350         |   |              |        |              |  
|Reimbursement from acquisition of business, net of cash received |  |        |  |           |   | 7,960          |   |              |        |              |  
|                                                                 |  |        |   |           |   |                |   |              |         |              |  
|Net cash used for investing activities                           |  |        |  |           |   | (17,600        | ) |              | (17,270 | )            |  
|                                                                 |  |        |   |           |   |                |   |              |         |              |  
|Cash flows from financing activities:                            |  |        |   |           |   |                |   |              |         |              |  
|Principal payments of term loan facilities                       |  |        |  |           |   | (440           | ) |              |        |              |  
|Proceeds of revolving credit facility                            |  |        |  |           |   | 215,000        |   |              |        |              |  
|Principal payments of revolving credit facility                  |  |        |  |           |   | (228,540       | ) |              |        |              |  
|Proceeds of other debt                                           |  |        |  |           |   |               |   |              | 3,050   |              |  
|Principal payments of other debt                                 |  |        |  |           |   | (1,560         | ) |              | (7,420  | )            |  
|                                                                 |  |        |   |           |   |                |   |              |         |              |  
|Net cash used for financing activities                           |  |        |  |           |   | (15,540        | ) |              | (4,370  | )            |  
|Effect of exchange on cash                                       |  |        |  |           |   |               |   |              | (600    | )            |  
|Change in intercompany accounts                                  |  |        |  |           |   | (5,090         | ) |              | 5,090   |              |  
|                                                                 |  |        |   |           |   |                |   |              |         |              |  
|Net increase in cash                                             |  |        |  |           |   |               |   |              |        |              |  
|Cash and cash equivalents, beginning of period                   |  |        |  |           |   |               |   |              |        |              |  
|                                                                 |  |        |   |           |   |                |   |              |         |              |  
|Cash and cash equivalents, end of period                         |  | $      |  |           | $ |               |   | $            |        |              | $
|                                                                 |  |        |   |           |   |                |   |              |         |              |  

24

---



METALDYNE CORPORATION  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Concluded)

Guarantor/Non-Guarantor  Condensed Consolidating Statement of Cash Flows  Six Months Ended June 27, 2004  (Unaudited)

|                                                                 |  | PARENT |         | GUARANTOR |   | NON-
GUARANTOR |   | ELIMINATIONS |         | CONSOLIDATED |  
|---------------------------------------------------------------- |  | ------ | ------- | --------- | - | -------------- | - | ------------ | ------- | ------------ | -
|
|Cash flows from operating activities:                            |  |        |         |           |   |                |   |              |         |              |  
|Net cash provided by (used for) operating activities             |  | $      |        |           | $ | 95,430         |   | $            | (42,320 | )            | $
|                                                                 |  |        |         |           |   |                |   |              |         |              |  
|Cash flows from investing activities:                            |  |        |         |           |   |                |   |              |         |              |  
|Capital expenditures                                             |  |        |        |           |   | (49,290        | ) |              | (14,680 | )            |  
|Proceeds from sale/leaseback of fixed assets                     |  |        |        |           |   | 72,530         |   |              |        |              |  
|Disposition of manufacturing facilities                          |  |        |        |           |   | (500           | ) |              |        |              |  
|Reimbursement from acquisition of Business, net of cash received |  |        |        |           |   | (203,870       | ) |              |        |              |  
|                                                                 |  |        |         |           |   |                |   |              |         |              |  
|Net cash used for investing activities                           |  |        |        |           |   | (181,130       | ) |              | (14,680 | )            |  
|                                                                 |  |        |         |           |   |                |   |              |         |              |  
|Cash flows from financing activities:                            |  |        |         |           |   |                |   |              |         |              |  
|Principal payments of term loan facilities                       |  |        |        |           |   | (440           | ) |              |        |              |  
|Proceeds of revolving credit facility                            |  |        |        |           |   | 117,090        |   |              |        |              |  
|Principal payments of revolving credit facility                  |  |        |        |           |   | (64,790        | ) |              |        |              |  
|Proceeds of senior subordinated notes, due 2014                  |  |        | 26,920  |           |   |               |   |              |        |              |  
|Proceeds of other debt                                           |  |        |        |           |   |               |   |              | 780     |              |  
|Principal payments of other debt                                 |  |        |        |           |   | (2,660         | ) |              | (3,310  | )            |  
|Issuance of Series A-1 preferred stock                           |  |        | 55,340  |           |   |               |   |              |        |              |  
|                                                                 |  |        |         |           |   |                |   |              |         |              |  
|Net cash provided by (used for) financing activities             |  |        | 82,260  |           |   | 49,200         |   |              | (2,530  | )            |  
|Effect of exchange on cash                                       |  |        |        |           |   |               |   |              | (50     | )            |  
|Change in intercompany accounts                                  |  |        | (82,260 | )         |   | 25,750         |   |              | 56,510  |              |  
|                                                                 |  |        |         |           |   |                |   |              |         |              |  
|Net increase (decrease) in cash                                  |  |        |        |           |   | (10,750        | ) |              | (3,070  | )            |  
|Cash and cash equivalents, beginning of period                   |  |        |        |           |   | 10,750         |   |              | 3,070   |              |  
|                                                                 |  |        |         |           |   |                |   |              |         |              |  
|Cash and cash equivalents, end of period                         |  | $      |        |           | $ |               |   | $            |        |              | $
|                                                                 |  |        |         |           |   |                |   |              |         |              |  

25

---



ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Executive Summary

We are a leading global manufacturer of highly engineered metal components for the global light vehicle market with 2004 sales of approximately $2 billion.
We operate two segments focused on the global light vehicle market. The Chassis and Powertrain segments manufacture, design, engineer and assemble metal-formed and precision-engineered components and
modular systems used in the transmissions, engines and chassis of vehicles. We serve approximately 200 automotive and industrial customers and our top ten customers represent approximately 67% of
total 2004 sales. Prior to November 2000, we were a public company. Since we were acquired in November 2000 by a private investor group, we have actively pursued opportunities for
internal growth and strategic acquisitions that were unavailable to us when the majority of our shares were publicly traded. Since November 2000, we have completed four
acquisitionsSimpson in December 2000, GMTI effective January 2001, Dana Corporation's Greensboro, NC operation in May 2003, and DaimlerChrysler's New Castle operation
at the beginning of our fiscal 2004. Each of these acquisitions has added to the full service, integrated metal supply capabilities of our automotive operations. Additionally, we split off our
non-automotive and other non-core operations, divesting our former TriMas subsidiary in June 2002, our Fittings operation in April 2003 and two aluminum die
casting facilities in February 2004. In December 2004, we resumed a small operation at one of these two aluminum die casting facilities due to the independent investor's cessation of
business in 2004.

Key Factors Affecting our Reported Results

We operate in extremely competitive markets. Our customers select us based upon numerous factors including technology, quality and price. Supplier selection is
generally finalized several years prior to the start of vehicle production and as a result, new business will generally not start production for two years or more beyond the award date. In addition,
our results are heavily dependent on global vehicle production, and in particular the North American vehicle production of the Big 3 domestic manufacturers (Ford, General Motors and DaimlerChrysler).
Our customers generally require that we offer annual productivity and efficiency related price decreases on products we sell them. Critical
factors to be successful in this market include global low cost production facilities, leading service and parts quality, and differentiated product and process technology. Accordingly, we focus on
managing our global manufacturing presence in line with our customer needs and local market manufacturing cost differences, improving operating efficiency and production quality of our plants, fixing
or eliminating unprofitable facilities and reducing our overall material costs. In addition, we spend considerable time and resources developing new technology and products to enhance performance
and/or decrease cost of the products we sell to our customers. See "Results of Operations" for more details as to the factors that affect year over year performance.

The
rise in raw material costs, especially steel, continues to negatively impact our results. Raw material costs increased our cost of goods sold by approximately $77 million in
the first half of 2005 (approximately $36 million related to steel increases). Note that steel price increases primarily relate to our Forgings operations within the Chassis segment, while the
remaining increases are spread across all of our other businesses and are related to numerous raw material increases such as molybdenum and casting components we purchase. However, we were able to
offset almost all of this increase through negotiated or contractual price recovery from our customers; cost reductions and a decrease in our annual productivity/price reductions given to our
customers; scrap sales; and steel resourcing efforts. Our ability to fully execute this recovery on a going forward basis is not guaranteed. Although certain raw material costs such as steel have
started to decrease in 2005, there is no guarantee that these decreases will continue.

26

---



Our
strategy is centered on growth through new business awards and selected strategic acquisitions. We have a significant new project backlog and have completed several recent
acquisitions that we believe will enable us to better serve our customer base and provide enhanced returns. In order to finance a large portion of this activity, we incurred significant new debt. As
such, we have substantial leverage and are constrained by various covenant limitations (see "Debt, Capitalization and Available Financing Sources" for more details surrounding these covenants). As we
continue to invest in the resources to produce the products in our new business backlog and thus grow our business, a significant portion of our operating cash flow will be used to buy new capital
equipment, expand production capacity and invest in new technology in addition to servicing principal and interest payments on our debt obligations. Therefore, we are focused on our cash generation
ability (we monitor this internally through "Adjusted EBITDA." See the discussion below in "Key Indicators of Performance (Non-GAAP Financial Measures)" for further explanation) and
working capital and fixed asset efficiency to assess our ability to favorably finance our new business backlog.

In
January 2005, we reorganized and consolidated our operations into two segments: the Chassis segment and the Powertrain segment. The Chassis segment consists of the former
Chassis operations plus a portion of the former Driveline operations, while the Powertrain segment consists of the former Engine operations combined with the remainder of the former Driveline
operations. The prior year amounts have been restated to reflect these changes for comparison purposes.

Key Indicators of Performance (Non-GAAP Financial Measures)

In evaluating our business, our management considers Adjusted EBITDA as a key indicator of financial operating performance and as a measure of cash generating
capability.

We
define Adjusted EBITDA as net income (loss) before cumulative effect of accounting change and before interest, taxes, depreciation, amortization, asset impairment,
non-cash losses on sale-leaseback of property and equipment and non-cash restricted stock award expense. In evaluating Adjusted EBITDA, our management deems it
important to consider the quality of our underlying earnings by separately identifying certain costs undertaken to improve our results, such as costs related to consolidating facilities and businesses
in an effort to eliminate duplicative costs or achieve efficiencies, costs related to integrating acquisitions and restructuring costs related to expense reduction efforts. Although our consolidation,
restructuring and integration efforts are continuing and driven in part by our acquisition activity, our management eliminates these costs to evaluate underlying business performance. Caution must be
exercised in eliminating these items as they include substantially (but not necessarily entirely) cash costs and there can be no assurance that we will ultimately realize the benefits of these
efforts. Moreover, even if the anticipated benefits are realized, they may be offset by other business performance or general economic issues.

Management
believes that Adjusted EBITDA is the best indicator (together with a careful review of the aforementioned items) of our ability to service and/or incur indebtedness as we are
a highly leveraged company. We use Adjusted EBITDA as a key performance measure because we believe it facilitates operating performance comparisons from period to period and company to company by
backing out potential differences caused by variations in capital structures (affecting interest expense), tax positions (such as the impact on periods or companies of changes in effective tax rates
or net operating losses), and the impact of purchase accounting and SFAS No. 142 (affecting depreciation and amortization expense). Because Adjusted EBITDA facilitates internal comparisons of
our historical operating performance on a more consistent basis, we also use Adjusted EBITDA for business planning purposes, to incent and compensate our management personnel, as a measure of segment
performance, in measuring our performance relative to that of our competitors and in evaluating acquisition opportunities. In addition, we believe Adjusted EBITDA and similar measures are widely used
by investors, securities analysts, rating agencies and other interested parties as a measure of financial performance and debt-service capabilities. Our use of Adjusted EBITDA has
limitations as an analytical

27

---



tool,
and you should not consider it in isolation or as a substitute for analysis of our results as reported under GAAP. Some of these limitations are:



Because
of these limitations, Adjusted EBITDA should not be considered as a measure of discretionary cash available to us to invest in the growth of our business. We compensate for these
limitations by relying primarily on our GAAP results and using Adjusted EBITDA only supplementally. We carefully review our operating profit margins (operating profit as a percentage of net sales) at
a segment level, which are discussed in detail in our year-to-year comparison of operating results.

28

---



The
following is a reconciliation of our Adjusted EBITDA to net income (loss) for the three and six months ended July 3, 2005 and June 27, 2004:

Three Months Ended

Six Months Ended2005

2004

2005

2004(In thousands)Net income (loss)

$
60

$
(3,170
)
$
(3,440
)
$
(8,420
)Income tax expense (benefit)


1,440


370


(450
)

130Interest expense


21,780


19,650


44,380


39,750Depreciation and amortization in operating profit


33,290


32,470


66,620


64,000Non-cash stock award expense





240





470Preferred stock dividend


5,590


4,710


11,030


8,970Gain on maturity of interest rate arrangements











(6,590
)Loss on disposition of manufacturing facilities











7,600Equity (income) loss from affiliates, net


(970
)

(2,980
)

(1,580
)

(4,440
)Certain items within other, net(1)


3,360


1,470


5,830


3,820Adjusted EBITDA

$
64,550

$
52,760

$
122,390

$
105,290


---



Three Months Ended

Six Months Ended2005

2004

2005

2004(In thousands)Items excluded from Adjusted EBITDA (amortization of financing fees and A/R securitization fees)

$
3,360

$
1,470

$
5,830

$
3,820Items included in Adjusted EBITDA (includes foreign currency, royalties and interest income)


(780
)

(430
)

(1,440
)

(400
)Total other, net

$
2,580

$
1,040

$
4,390

$
3,420


The
following details certain items relating to our consolidation, restructuring and integration efforts and other charges not eliminated in determining Adjusted EBITDA, but that we
would eliminate in evaluating the quality of our Adjusted EBITDA:

Three Months Ended

Six Months Ended2005

2004

2005

2004(In thousands)Restructuring charges

$
(390
)
$
(1,520
)
$
(1,680
)
$
(1,710
)Fixed asset disposal losses


(340
)

(430
)

(890
)

(750
)Foreign currency gains (losses)


(10
)

(290
)

350


(720
)Independent investigation fees





(5,260
)




(6,430
)Post retirement medical curtailment gain and elimination of cetain plan benefits


3,580


1,980


6,080


1,980


29

---



Results of Operations

As a result of our reorganization of the Company's structure in the first quarter of 2005, the prior year amounts have been restated to reflect these changes for
comparison purposes.

Quarter Ended July 3, 2005 versus June 27, 2004

Net Sales.Net sales by segment and in total for the three months ended July 3, 2005 and
June 27, 2004 were:

Segment

Three Months Ended
July 3, 2005

Three Months Ended
June 27, 2004(In thousands)Chassis Segment

$
349,440

$
301,720Powertrain Segment


239,680


220,170Total Company

$
589,120

$
521,890


Our
second quarter 2005 net sales were $589 million versus second quarter 2004 net sales of $522 million. The primary driver of the increase in our 2005 sales was
$67 million in new business resulting from new product launches and ramp up of existing programs. The launch of several product lines (DaimlerChrysler vehicle platformsLX, WK)
within our Chassis segment contributed $45 million to the increase in the segment. The Powertrain Group contributed $22 million in new business from new product launches and ramp up of
existing programs. Offsetting these volume gains, we lost approximately $32 million from programs going out of production and price reductions granted to our end customers. In addition, we had
an approximate $33 million increase in sales related to pass through of rising material costs as well as a $4 million benefit from changes in foreign exchange rates. The remaining change
in our net sales is primarily explained by the 7.1% decrease in North American vehicle production from our three largest customers (Ford, General Motors and DaimlerChrysler) during the second quarter
of 2005. The specific sales differences are further explained in the segment information section.

Gross Profit.Gross profit by segment and in total for the three months ended July 3, 2005 and
June 27, 2004 were:

Segment

Three Months Ended
July 3, 2005

Three Months Ended
June 27, 2004(In thousands)Chassis Segment

$
25,800

$
26,460Powertrain Segment


35,330


29,250Corporate/centralized resources


1,780


(3,320
)Total Company

$
62,910

$
52,390


Our
gross profit was $62.9 million or 10.7% of net sales for 2005 compared to $52.4 million or 10.0% of net sales for 2004. Of the $3.6 million benefit we
experienced in the quarter related to our decision to discontinue post retirement medical benefits for salaried and non-union hourly employees, approximately $3.2 million benefited
gross profit while the remaining $0.4 million benefit was recorded in selling, general and administrative expenses. Adjusting for this item, the remaining increase in gross profit is
principally explained by the sales increase noted above.

Selling, General and Administrative.Selling, general and administrative expenses were
$32 million, or 5.4% of net sales, for the second quarter of 2005 compared to $31.2 million, or 6.0% of sales, for

30

---



the
second quarter of 2004. The $0.8 million increase from 2004 to 2005 is primarily the result of the following:

(In millions)Quarter Ended July 3, 2005 versus June 27, 2004 Benefit (Cost)Independent investigation fees(1)

$
5.3Post retirement medical curtailment gain and elimination of certain plan benefits(2)


(1.6
)Workers' compensation claims


(1.0
)Accounts receivable securitization facility fees(3)


(1.0
)Increase in corporate costs(4)


(1.3
)


---

Notes:(1)

The independent investigation was completed in 2004.(2)

Represents curtailment and other gains related to the elimination of post retirement medical and life insurance benefits (2005 benefit of $0.4 million versus 2004 benefit of $2.0 million).(3)

Represents legal and audit fees not capitalized in conjunction with the new accounts receivable securitization facility. See also Note 3 included in the notes to the financial statements contained herein.(4)

Represents an increase in corporate costs associated with centralized activities such as procurement and sales activities.


Depreciation and Amortization.Depreciation and amortization expense by segment and
in total for the three months ended July 3, 2005 and June 27, 2004 was:

Segment

Three Months Ended
July 3, 2005

Three Months Ended
June 27, 2004(In thousands)Chassis Segment

$
18,660

$
17,740Powertrain Segment


12,390


13,360Corporate/centralized resources


2,240


1,370Total Company

$
33,290

$
32,470


The
net increase in depreciation and amortization of approximately $0.8 million is principally explained by capital spending exceeding our depreciation expense over the past
several years. Thus, the additional capital spending accounts for the increase in depreciation expense.

Restructuring Charges.We incurred $0.4 million of restructuring charges in the second quarter
of 2005 compared to $1.5 million incurred in the second quarter of 2004. The second quarter of 2005 charges are primarily as a result of headcount reductions related to the consolidation of our
operations into two segments. Net restructuring activity in the second quarter of 2005 is as follows:

Severance
Accrued Costs(In thousands)Balance April 3, 2005

$
3,270Charges to expense


390Cash payments


(1,300
)Balance at July 3, 2005

$
2,360


Operating Profit.Operating profit was $30.5 million, or 5.2% of sales, for the second quarter
of 2005 compared to $19.6 million, or 3.8% of sales, for the same period in 2004. This $10.9 million increase is principally explained by the factors discussed above, including
additional sales volume, the

31

---



post
retirement curtailment gain and other changes in our selling, general and administrative expenses. Operating profit by segment for the three months ended July 3, 2005 and June 27,
2004 is as follows:

Segment

Three Months Ended
July 3, 2005

Three Months Ended
June 27, 2004(In thousands)Chassis Segment

$
12,520

$
13,290Powertrain Segment


21,740


15,820Corporate/centralized resources


(3,780
)

(9,490
)Total Company

$
30,480

$
19,620


Adjusted EBITDA.Management reviews our segment operating results based upon the Adjusted EBITDA
definition as discussed in the "Key Indicators of Performance (Non-GAAP Financial Measures)" section. Accordingly, we have separately presented such amounts in the table below. Adjusted
EBITDA increased to $64.6 million in the second quarter of 2005 from $52.8 million during the same period in 2004. The primary drivers of this increase are explained above in the
operating profit and depreciation and amortization discussions, and will be further detailed in the
segment detail that follows. Additionally, in "Segment Information" below, we provide a reconciliation between Adjusted EBITDA and operating profit.

Segment

Three Months Ended
July 3, 2005

Three Months Ended
June 27, 2004(In thousands)Chassis Segment

$
31,180

$
31,030Powertrain Segment


34,130


29,180Corporate/centralized resources


(760
)

(7,450
)Total Company

$
64,550

$
52,760Memo: Additional amounts included in calculation of both operating profit and Adjusted EBITDA:Restructuring charges

$
(390
)
$
(1,520
)Fixed asset disposal losses


(340
)

(430
)Foreign currency gains (losses)


(10
)

(290
)Independent investigation fees





(5,260
)Post retirement medical curtailment gain and elimination of certain plan benefits


3,580


1,980


32

---



Interest Expense.Interest expense increased from $19.7 million in the second quarter of
2004
to approximately $21.8 million in 2005. The increase is principally due to average interest rates that are approximately 2.25% higher on our term loan and revolving credit facility borrowings
during the second quarter of 2005 versus the prior year.

Equity Income (Loss) from Affiliates.Equity income (loss) from affiliates was $1 million in
the second quarter of 2005 versus $3 million in 2004. The $2 million decrease versus our second quarter 2004 gain is primarily due to the sale of our interest in Saturn
Electronics & Engineering, Inc. in December 2004 and the sale of a portion of our investment in TriMas to Masco Corporation in November 2004, as well as the operating
performance of TriMas in the second quarter of 2005 versus the same period in 2004.

Other, Net.Other, net was a loss of $2.6 million in the second quarter of 2005 versus a loss
of $1 million in the second quarter of 2004. This increase in the loss is due primarily to a $1.2 million gain recognized on the disposition of a joint venture in Korea in the second
quarter of 2004.

Preferred Stock Dividends.Preferred stock dividends (including accretion of $0.3 million in
2005) were $5.6 million in the second quarter of 2005 as compared to $4.7 million for the same period in 2004. This increase is due to compounding interest on unpaid dividends.

Taxes.The provision for income taxes for the second quarter of 2005 was an expense of
$1.4 million as compared with an expense of $0.4 million for the second quarter of 2004. Due to the relationship of U.S. losses to non-U.S. income, the net consolidated
effective tax rate differs significantly from a customary tax rate. In the second quarter of 2005, the U.S. effective tax rate was 22.6% and the foreign effective tax rate was 28.3%, compared to a
U.S. effective tax rate of 32.0% and a foreign effective tax rate of 36.5% in the second quarter of the prior year. The primary reasons for the Company's effective tax rate being different from the
statutory rate of 35% are non-deductible preferred stock dividends, foreign statutory rates lower than the U.S. rate and the inclusion of a provision for unremitted earnings of a foreign
subsidiary under APB No. 23.

Segment Information.

Chassis Segment.Sales for our Chassis Segment increased in the second quarter of 2005 to $349 million versus
$302 million in the prior period. The primary driver of the approximate $47.7 million increase in sales is the addition of approximately $45 million in additional volume primarily
related to DaimlerChrysler vehicle platforms such as the LX and WK. Offsetting this increase was approximately $26 million in programs going out of production and price reductions granted to
our customers. Additionally, there were approximately $25 million in sales increases to our customers associated with the recovery of material costs increases, approximately $4 million
in additional sales from a facility that was transferred from the Powertrain Group and a $2 million benefit in foreign exchange fluctuations. The 2005 second quarter Adjusted EBITDA for the
segment was essentially unchanged at $31 million compared to the second quarter of 2004. Incremental profit from the additional revenue discussed above was offset by the loss of programs going
out of production and productivity price discounts granted to our customers. Operating profit decreased by $0.8 million in the

33

---



second
quarter of 2005 primarily due to an increase of $0.9 million in depreciation and amortization expense.

Chassis Segment

Three Months Ended
July 3, 2005

Three Months Ended
June 27, 2004(In thousands)Sales

$
349,440

$
301,720Operating profit

$
12,520

$
13,290Depreciation and amortization


18,660


17,740Adjusted EBITDA

$
31,180

$
31,030Memo: Additional amounts included in calculation of both operating profit and Adjusted EBITDA:Restructuring charges

$
80

$
930Fixed asset losses


130


(580
)


Powertrain Segment.Sales for our Powertrain segment were $240 million in the second quarter of 2005 versus
$220 million in 2004. Net sales increased approximately $22 million due to higher sales volume from existing customers and products launched in 2005 as well as an approximate
$2 million increase associated with changes in foreign exchange rates. In addition, there were approximately $8 million in sales increases associated with the recovery of material costs
to our customers. This was offset by approximately $4 million related to transferring a facility to the Chassis group in January 2005 and approximately $6 million in programs
going out of production and price reductions granted to our customers. Adjusted EBITDA for the segment increased to $34 million versus $29 million in the prior year. The increase is
principally due to the incremental profit on the sales volume increase noted above. Operating profit increased from $15.8 million in 2004 to $21.7 million in 2005. This increase is due
to the factors discussed above influencing Adjusted EBITDA as well as a decrease of $1 million in depreciation and amortization expense in 2005.

Powertrain Segment

Three Months Ended
July 3, 2005

Three Months Ended
June 27, 2004(In thousands)Sales

$
239,680

$
220,170Operating profit

$
21,740

$
15,820Depreciation and amortization


12,390


13,360Adjusted EBITDA

$
34,130

$
29,180Memo: Additional amounts included in calculation of both operating profit and Adjusted EBITDA:Restructuring charges

$
30

$
50Fixed asset losses


130


80


Corporate/Centralized Resources.Adjusted EBITDA for Corporate/Centralized Resources was a loss of $0.8 million in the
second quarter of 2005 versus a loss of $7.5 million in the same period in 2004. This decrease in expense is primarily attributable to an additional $1.6 million gain over the second
quarter of 2004 related to the post retirement medical curtailment gain (2005 gain of $3.6 million versus $2.0 million in 2004), the $5.3 million in independent investigation fees
that were incurred in 2004, a reduction of $0.8 million in fixed asset losses, a decrease of $0.3 million in restructuring expenses, and $0.4 million decrease in Other,net
expenses relating to an increase in interest income. Offsetting the decrease is a $1.3 million increase in corporate costs associated with centralized activities such as procurement and sales
efforts (some of which were transferred from operations). The operating loss declined by $5.7 million in 2005 due to the factors discussed above but

34

---



were
slightly offset by an increase of approximately $0.9 million in 2005 depreciation and amortization expense.

Corporate/Centralized Resources

Three Months Ended
July 3, 2005

Three Months Ended
June 27, 2004(In thousands)Operating profit

$
(3,780
)
$
(9,490
)Non-cash stock award expense





240Depreciation and amortization


2,240


1,370Other, net


780


430Adjusted EBITDA

$
(760
)
$
(7,450
)Memo: Additional amounts included in calculation of both operating profit and Adjusted EBITDA:Restructuring charges

$
270

$
540Fixed asset losses


80


930Independent investigation fees





5,260Post retirement medical curtailment gain and elimination of certain plan benefits


3,580


1,980Foreign currency (gains) losses(1)


10


290


---

Six Months Ended July 3, 2005 versus June 27, 2004

Net Sales.Net sales by segment and in total for the six months ended July 3, 2005 and
June 27, 2004 were:

Segment

Six Months Ended
July 3, 2005

Six Months Ended
June 27, 2004(In thousands)Chassis Segment

$
687,890

$
569,080Powertrain Segment


479,980


433,950Total Company

$
1,167,870

$
1,003,030


Net
sales for the first six months of 2005 were $1,168 million versus $1,003 million for the first six months of 2004. The primary driver of the increase in our 2005 sales
was $154 million in new business resulting from new product launches and ramp up of existing programs. Offsetting this increase was approximately $53 million in programs going out of
production and price reductions granted to our customers. The launch of several product lines (principally DaimlerChrysler vehicle platformsLX and WK) within our Chassis segment
contributed $104 million in the first six months of 2005, offset by approximately $43 million in business attrition and customer price reductions. The Powertrain Group contributed
$50 million in new business from new product launches and ramp up of existing programs, offset by approximately $10 million in business attrition and customer price reductions. In
addition, we had approximately $65 million increase in sales associated with material cost recovery from customers as well as an $8 million increase from changes in foreign exchange
rates. However, these increases were partially offset by approximately a $4 million decrease related to our divestiture of two aluminum die casting facilities in the first quarter of 2004. The
specific sales differences are further explained in the segment information section. The remaining change in sales primarily relates to the effect of the 8.2% decrease in North American vehicle
production from our three largest customers (Ford, General Motors and DaimlerChrysler).

35

---



Gross Profit.Gross profit by segment and in total for the six months ended July 3, 2005 and
June 27, 2004 were:

Segment

Six Months Ended
July 3, 2005

Six Months Ended
June 27, 2004(In thousands)Chassis Segment

$
48,090

$
52,380Powertrain Segment


70,960


59,920Corporate/centralized resources


(3,260
)

(7,700
)Total Company

$
115,790

$
104,600


Our
gross profit was $115.8 million or 9.9% of net sales for 2005 compared to $104.6 million or 10.4% of net sales for 2004. The increase of $11.2 million was
primarily due to the sales increase discussed above, offset primarily by our material costs recovery efforts. We did not intend to profit on material cost increases and in fact passed on less than
100% of our cost increases to our customers. We were able to offset the majority of the remaining material cost increase that we did not recover in pricing through cost reduction efforts in our
business. The effect on gross margin was 0.6% and thus accounts for the reduction noted above in gross margin as a percentage of sales.

There
were three other offsetting factors affecting gross margin in the first six months. The first factor which reduced gross margin was the costs associated with plant consolidation
efforts in our Chassis segment, which amounted to approximately $1 million in the first six months of 2005. The second factor
relates to a $2.6 million increase in depreciation and amortization expense and higher operating costs such as tooling and repair and maintenance expenses in some of our Chassis facilities.
Both of these factors, however, were offset by the approximate $3.2 million of a benefit in gross profit relating to our decision to discontinue certain retirement medical benefits.

Selling, General and Administrative.Selling, general and administrative expenses were
$59.8 million, or 5.1% of net sales, for 2005 compared to $62.5 million, or 6.2% of sales, in 2004. The $2.7 million decrease from 2004 to 2005 is primarily the result of the
following:

Six Months Ended July 3, 2005 versus June 27, 2004 Benefit (Cost)

(In millions)Independent investigation fees(1)

$
6.5Workers' compensation claims


(1.0
)Accounts receivable securitization facility fees(2)


(1.0
)Increase in corporate costs(3)


(1.3
)


---

Notes:

36

---



Depreciation and Amortization.Depreciation and amortization expense by segment and
in total for the six months ended July 3, 2005 and June 27, 2004 was:

Segment

Six Months Ended
July 3, 2005

Six Months Ended
June 27, 2004(In thousands)Chassis Segment

$
37,360

$
34,300Powertrain Segment


24,820


25,140Corporate/centralized resources


4,440


4,560Total Company

$
66,620

$
64,000


The
net increase in depreciation and amortization of approximately $2.6 million is principally explained by capital spending exceeding our depreciation expense over the past
several years. Thus, the additional capital spending accounts for the increase in depreciation expense.

Restructuring Charges.Restructuring charges of $1.7 million in the first six months of 2005
were essentially unchanged when compared to the same period in 2004. The 2005 charges are primarily as a result of headcount reductions related to the consolidation of our operations into two
segments. Net restructuring activity in the first six months of 2005 is as follows:

Severance
Costs(In thousands)Balance January 2, 2005

$
3,930Charges to expense


1,680Cash payments


(3,250
)Balance at July 3, 2005

$
2,360


Business Disposition.In connection with our sale of two aluminum die casting facilities in our
Driveline segment, we incurred a $7.6 million charge in the first six months of 2004. This charge represents approximately a book value of $12 million in fixed assets and deferred
financing fees offset by the $4.1 million in cash consideration paid by Lester PDC for the assets.

Operating Profit.Operating profit increased from $32.8 million in 2004 to
$54.3 million in 2005. The makeup of the components of the increased operating profit performance are explained above in gross margin, selling, general and administrative expense, depreciation
and amortization, restructuring and business disposition discussions. Operating profit by segment for the six months ended July 3, 2005 and June 27, 2004 is as follows:

Segment

Six Months Ended
July 3, 2005

Six Months Ended
June 27, 2004(In thousands)Chassis Segment

$
21,510

$
26,640Powertrain Segment


43,000


25,140Corporate/centralized resources


(10,180
)

(18,960
)Total Company

$
54,330

$
32,820


37

---



Adjusted EBITDA.Management reviews our segment operating results based upon the Adjusted
EBITDA
definition as discussed in the "Key Indicators of Performance (Non-GAAP Financial Measures)" section. Accordingly, we have separately presented such amounts in the table below. Adjusted
EBITDA increased to $122.4 million in the first six months of 2005 from $105.3 million during the same period in 2004. The primary drivers of this increase are explained above in the
operating profit and depreciation and amortization discussions, and will be further detailed in the segment detail that follows. Additionally, in "Segment Information" below, we provide a
reconciliation between Adjusted EBITDA and operating profit.

Segment

Six Months Ended
July 3, 2005

Six Months Ended
June 27, 2004(In thousands)Chassis Segment

$
58,870

$
60,940Powertrain Segment


67,820


57,890Corporate/centralized resources


(4,300
)

(13,540
)Total Company

$
122,390

$
105,290Memo: Additional amounts included in calculation of both operating profit and Adjusted EBITDA:Restructuring charges

$
(1,680
)
$
(1,710
)Fixed asset disposal losses


(890
)

(750
)Foreign currency gains (losses)


350


(720
)Independent investigation fees





(6,430
)Post retirement medical curtailment gain and elimination of certain plan benefits


6,070


1,950


Interest Expense.Interest expense increased from $39.8 million in the first six months of
2004 to approximately $44.4 million in 2005. The increase is principally due to average interest rates that are approximately 2% higher on our term loan and revolving credit facility borrowings
during the first six months of 2005 versus the prior year.

Equity Income (Loss) from Affiliates.Equity income (loss) from affiliates was $1.6 million in
the first six months of 2005. This represents a decrease versus a gain of $4.4 million during the same period of 2004 and is due to the sale of our interest in Saturn Electronics &
Engineering, Inc. in December 2004 and the sale of a portion of our investment in TriMas to Masco Corporation in November 2004.

Other, Net.Other, net was a loss of $4.4 million in the first six months of 2005 versus a
loss of $3.4 million in the first six months of 2004. This increase in the loss is due primarily to a $1.2 million gain recognized on the disposition of a joint venture in Korea in the
second quarter of 2004.

Preferred Stock Dividends.Preferred stock dividends (including accretion of $0.5 million and
$0.1 million in 2005 and 2004, respectively) were $11 million in the first six months of 2005 as compared to $9 million for the same period in 2004. This increase is due to
compounding interest on unpaid dividends.

Taxes.The provision for income taxes for the first six months of 2005 was a benefit of
$0.5 million as compared with an expense of $0.1 million for the same period of 2004. Due to the relationship of U.S. losses to non-U.S. income, the net consolidated
effective tax rate differs significantly from a customary tax rate. For the first six months of 2005, the U.S. effective tax rate was 27.0% and the foreign effective tax rate was 29.0% compared to a
U.S. effective tax rate of 32.0% and a foreign effective tax rate of 36.5% for the first six months of 2004. The primary reasons for the

38

---



Company's
effective tax rate being different from the statutory rate of 35% are non-deductible preferred stock dividends, foreign statutory rates lower than the U.S. rate and the inclusion
of a provision for unremitted earnings of a foreign subsidiary under APB No. 23.

Segment Information.

Chassis Segment.Sales for our Chassis Segment increased in the first six months of 2005 to $688 million versus
$569 million in the prior period. The primary driver of the approximate $119 million increase in sales is the addition of approximately $104 million in net additional volume
during the first six months of 2005 including sales increases for several DaimlerChrysler vehicle platforms such as the LX and WK. Offsetting this increase was approximately $43 million in
programs going out of production and price reductions granted to our customers. Additionally, there were approximately $49 million in sales increases to our customers associated with the
recovery of approximately $54 million in material costs increases, approximately $8 million in additional sales from a facility that was transferred from the Powertrain Group and a
$4 million increase from the change in foreign exchange rates. The remaining sales difference is principally explained by the 8.2% reduction in North American vehicle production from our three
largest customers (Ford, General Motors and DaimlerChrysler). Adjusted EBITDA for the segment decreased from $60.9 million in the first six months of 2004 to $58.9 million in 2005.
Incremental profit from the additional revenue discussed above was fully offset by profit on lost/attrition business and other economic cost increases in our business (such as healthcare, wages,
etc.). The decrease in Adjusted EBITDA is primarily explained by approximately $1 million in costs to consolidate manufacturing space and $1 million related to higher operating costs
(which our management team is actively working to address). Material cost increases not recaptured through increased pricing to customers of approximately $5 million were fully offset by cost
reductions in the operations. Operating profit decreased by $5.1 million in the first six months of 2005 due to the above factors as well as an increase of $3.1 million in depreciation
and amortization expense.

Chassis Segment

Six Months Ended
July 3, 2005

Six Months Ended
June 27, 2004(In thousands)Sales

$
687,890

$
569,080Operating profit

$
21,510

$
26,640Depreciation and amortization


37,360


34,300Adjusted EBITDA

$
58,870

$
60,940Memo: Additional amounts included in calculation of both operating profit and Adjusted EBITDA:Restructuring charges

$
270

$
1,090Fixed asset losses


440


(550
)


Powertrain Segment.Sales for our Powertrain segment were $480 million in the first six months of 2005
versus $434 million in 2004. The primary driver of the approximate $46 million increase in sales is the addition of approximately $50 million in additional volume during the first
six months of 2005. Offsetting this increase was approximately $11 million in programs going out of production and price reductions granted to our customers. In addition, there were
approximately $16 million in sales increases associated with the recovery of higher material costs from our customers as well as approximately a $4 million benefit in foreign exchange
fluctuations. This was offset by approximately $4 million related to the divestiture of two aluminum die casting facilities in January 2004 and approximately $8 million related to
transferring a facility to the Chassis group in January 2005. Adjusted EBITDA for the segment increased to $67.8 million versus $57.9 million in the prior year. The increase is
principally due to the incremental profit on the sales volume increase noted above. Operating profit increased from $25.1 million in 2004 to $43 million in 2005.

39

---



In
addition to the factors discussed above influencing Adjusted EBITDA, the increase in 2005 is primarily attributable to a $7.6 million charge in the first six months of 2004 in connection
with the disposition of two manufacturing facilities, as well as a decrease of $0.3 million in 2005 depreciation and amortization expense.

Powertrain Segment

Six Months Ended
July 3, 2005

Six Months Ended
June 27, 2004(In thousands)Sales

$
479,980

$
433,950Operating profit

$
43,000

$
25,140Asset impairment





7,600Depreciation and amortization


24,820


25,140Adjusted EBITDA

$
67,820

$
57,880Memo: Additional amounts included in calculation of both operating profit and Adjusted EBITDA:Restructuring charges

$
140

$
80Fixed asset losses


370


370


Corporate/Centralized Resources.Adjusted EBITDA for Corporate/Centralized Resources was a loss of
$4.3 million in the first six months of 2005 versus a loss of $13.5 million in same period in 2004. This decrease in expense is primarily attributable to the $6.4 million of
independent investigation fees incurred in the first six months of 2004 and an increase of approximately $4 million in increased benefits relating to actions taken surrounding our post
retirement medical and pension benefits ($6.1 million gain in 2005 versus a $2 million gain in 2004). We recorded a curtailment gain of $2.5 million in the first six months of
2005 versus $2.0 million in the first six months of 2004, which is included in selling, general and administrative expenses in our consolidated statement of operations. Additionally, we
recorded a reduction of expenses related to the retiree medical and life insurance plans of $3.6 million for the first six months of 2005. $0.4 million of this amount is included in
selling, general and administrative expenses and $3.2 million is included in cost of sales in our consolidated statement of operations. The net remaining increase in expense is principally
explained by an approximate $0.7 million increase in restructuring activity and an approximate $1 million in audit and legal fees to complete our new accounts receivable securitization
facility (see Note 3 in the notes to the consolidated financial statements herein for more detail on the new facility). Operating profit increased by $8.8 million in 2005 due to the
factors discussed above.

Corporate/Centralized Resources

Six Months Ended
July 3, 2005

Six Months Ended
June 27, 2004(In thousands)Operating profit

$
(10,180
)
$
(18,960
)Non-cash stock award expense





470Depreciation and amortization


4,440


4,560Other, net


1,440


400Adjusted EBITDA

$
(4,300
)
$
(13,530
)Memo: Additional amounts included in calculation of both operating profit and Adjusted EBITDA:Restructuring charges

$
1,260

$
540Fixed asset losses


80


930Independent investigation fees





6,430Post retirement medical curtailment gain and elimination of certain plan benefits


(6,080
)

(1,980
)Foreign currency (gains) losses(1)


(350
)

720


---

40

---



Liquidity and Capital Resources

Overview.Our objective is to appropriately finance our business through a mix of
long-term and short-term debt and to ensure that we have adequate access to liquidity. Our principal sources of liquidity are cash flow from operations, our revolving credit
facility and our accounts receivable securitization facility and factoring agreements. As of July 3, 2005, we have unutilized capacity under our revolving credit facility that may be utilized
for acquisitions, investments or capital expenditure needs. Our cash flows during the year are impacted by the volume and timing of vehicle production, which includes a shutdown by our North American
customers for approximately two weeks in July and one week in December and reduced production in July and
August for certain European customers. Management believes cash flow from operations and debt financing and refinancing from our accounts receivable securitization program will provide us with
adequate sources of liquidity for the foreseeable future.

To
facilitate the collection of funds from operating activities, we have sold receivables under our accounts receivable facility and have entered into accelerated payment collection
programs with certain customers. Although the majority of the accelerated payment collection programs were discontinued as of or prior to January 2, 2005, at July 3, 2005 collection of
approximately $24.8 million of accounts receivable was accelerated under these remaining programs. In addition to the above programs, we continue to collect approximately $22 million per
month on an accelerated basis as a result of favorable payment terms that we have negotiated with one of our customers, through an agreement that will expire December 31, 2006. These payments
are received on average 20 days after shipment of product to our customer. While the impact of the discontinuance of the accelerated collection programs may be partially offset by a greater
utilization of our accounts receivable securitization facility, we continue to examine other alternative programs in the marketplace, as well as enhanced payment terms directly from our customers.

Our
capital planning process is focused on ensuring that we use our cash flow generated from our operations in ways that enhance the value of our company. Historically, we have used our
cash for a mix of activities focused on revenue growth, cost reduction and strengthening the balance sheet. In the first six months of 2005, we have used our cash primarily to service our debt
obligations and to fund our capital expenditure requirements.

Liquidity.At July 3, 2005, we had approximately $91 million of undrawn and available
commitments from our revolving credit facility and accounts receivable securitization facility. Approximately $50 million and $102 million were outstanding on our revolving credit
facility and accounts receivable securitization facility, respectively, at July 3, 2005. Our access to these two facilities is limited by certain covenant restrictions (see "Debt,
Capitalization and Available Financing Sources" for further discussion on our debt covenants), but at July 3, 2005, we could have drawn the entire $91 million remaining undrawn on our
revolving credit facility and accounts receivable securitization facility.

We
have entered into agreements with international invoice factoring companies to sell customer accounts receivable of Metaldyne foreign locations in France, Germany, Spain, United
Kingdom and Mexico on a non-recourse basis. As of July, 3, 2005, we had available approximately $75 million from these commitments, and approximately $63 million of
receivables were sold under these programs.

At
July 3, 2005, our maximum debt capacity (including amounts drawn under our accounts receivable securitization program) is computed by multiplying our leverage ratio covenant of
5.25 by our bank agreement defined EBITDA of approximately $217.6 million. Thus, our total debt capacity at July 3, 2005 is approximately $1,142 million. Our actual debt plus the
accounts receivable securitization at July 3, 2005 approximated $954 million, or approximately $188 million less than our total capacity. However, as discussed above, our
revolving credit and accounts receivable securitization availability only amounted to $91 million as of July 3, 2005. See also Note 17, Subsequent Events, to the Company's

41

---



consolidated
financial statements for additional information regarding our accounts receivable securitization facility.

It
should be noted that our liquidity at quarter end tends to reflect peak availability due to our natural cash collection cycle. Liquidity in the middle of the month tends to represent
our trough liquidity. Over the last twelve months, our trough liquidity has generally ranged between $15 million and $60 million. See "Liquidity Arrangements," "Leverage; Ability to
Service Debt" and "Substantial Restrictions and Covenants" risk factors in the "Other Matters" section.

TriMas Common Stock.The Company owns 4.8 million shares of TriMas stock, or approximately 24%
of the total outstanding shares of TriMas.

Debt, Capitalization and Available Financing Sources.In December 2004, we obtained an
amendment of our credit facility to, among other things, modify certain negative covenants. Under this amendment, the applicable interest rate spreads on our term loan obligations increased from 4.25%
to 4.50% over the current London Interbank Offered Rate ("LIBOR"), and our leverage covenant was modified to be less restrictive.

On
December 31, 2003, the Company issued $31.7 million of 10% senior subordinated notes due 2014 to DaimlerChrysler. These notes have a carrying amount of
$27.3 million as of July 3, 2005. The notes were issued as part of the financing of the New Castle acquisition. The following summarized our outstanding debt as of July 3, 2005
and January 2, 2005:

July 3, 2005

January 2, 2005(In millions)Senior credit facilities:Term loan

$
350,630

$
351,080Revolving credit facility


50,000


63,540Total senior credit facility

$
400,630

$
414,62011% senior subordinated notes, with interest payable semi-annually, due 2012


250,000


250,00010% senior notes, with interest payable semi-annually, due 2013


150,000


150,00010% senior subordinated notes, with interest payable semi-annually, due 2014 (face value 31.7 million)


27,320


27,180Other debt (includes capital lease obligations)


20,090


25,900Total

$
848,040

$
867,700Less current maturities


(7,390
)

(12,250
)Long-term debt

$
840,650

$
855,450


At
July 3, 2005, we were contingently liable for standby letters of credit totaling $69.3 million issued on our behalf by financial institutions. These
letters of credit are used for a variety of purposes, including meeting requirements to self-insure workers' compensation claims.

Our
senior credit facility contains covenants and requirements affecting us and our subsidiaries, including a financial covenant requirement for an Earnings Before Interest Taxes
Depreciation and Amortization ("EBITDA") to cash interest expense coverage ratio to exceed 2.15 through July 3, 2005, 2.20 through October 2, 2005, increasing to 2.30 for the quarters
ending January 1, 2006 and April 2, 2006; and a debt to EBITDA leverage ratio not to exceed 5.25 through July 3, 2005, decreasing to 5.00 and 4.75 for the quarters ending
October 2, 2005 and January 1, 2006, respectively. We were in compliance with the preceding financial covenants throughout the quarter and based on our current operating forecasts, we
anticipate being in covenant compliance over the next four quarters.

42

---



Interest Rate Hedging Arrangements.All of our interest rate protection arrangements matured in
February 2004, and as a result of their maturity, a cumulative non-cash pre-tax gain of $6.6 million was recorded and is reflected as a gain on maturity of
interest rate arrangements in our consolidated statement of operations for the three months ended March 28, 2004. Prior to the expiration of these agreements, we recognized additional interest
expense of $1.1 million during the three months ended March 28, 2004.

Foreign Currency Risk.We are subject to the risk of changes in foreign currency exchange rates due
to our global operations. We manufacture and sell our products primarily in North America and Europe. As a result, our financial results could be significantly affected by factors such as changes in
foreign currency exchange rates or weak economic conditions in foreign markets in which we manufacture and distribute our products. Our operating results are primarily exposed to changes in exchange
rates between the U.S. dollar and European currencies.

As
currency exchange rates change, translation of the statements of operations of our international businesses into U.S. dollars affects year-over-year
comparability of operating results. We do not hedge operating translation risks because cash flows from international operations are generally reinvested locally. Changes in foreign currency exchange
rates are generally reported as a component of stockholders' equity for our foreign subsidiaries reporting in local currencies and as a component of income for our foreign subsidiaries using the U.S.
dollar as the functional currency. The portion of our other comprehensive loss relating to cumulative translation adjustments was $43.4 million for the six months ended July 3, 2005
(primarily from changes in the U.S. dollar to the Euro).

As
of July 3, 2005, our net current assets (defined as current assets less current liabilities) subject to foreign currency translation risk were $25.9 million. The
potential decrease in net current assets from a hypothetical 10% adverse change in quoted foreign currency exchange rates would be $2.6 million. The sensitivity analysis presented assumes a
parallel shift in foreign currency exchange rates. Exchange rates rarely move in the same direction. This assumption may overstate the impact of changing exchange rates on individual assets and
liabilities denominated in a foreign currency.

Interest Risk.The Company generally manages its risk associated with interest rate movements through
the use of a combination of variable and fixed rate debt. At July 3, 2005, approximately $411.7 million of the Company's debt was variable rate debt. A hypothetical 25 bps adverse
movement in the interest rate on variable rate debt would affect earnings by approximately $1.0 million on an annual basis. Approximately $440.8 million of the Company's debt was fixed
rate debt at July 3, 2005. A hypothetical 25 bps adverse movement in interest rates would result in a loss in the fair value of this fixed rate debt of approximately $7.7 million.

43

---



Off-Balance Sheet Arrangements.On April 29, 2005, we and our newly formed wholly
owned special purpose subsidiary, MRFC, Inc. ("MRFC"), entered into a new accounts receivable financing facility with General Electric Capital Corporation ("GECC"). Concurrent with entering
into the new facility, our former accounts receivable financing facility with JPMorgan Chase Bank, N.A. (the "Former Facility") was repaid in full and terminated. The terms of the new facility are
generally consistent with those of the Former Facility, but include (a) a maturity date of January 1, 2007, (b) improved customer concentration limits, (c) increased
program availability and (d) adjustments to certain default triggers.

In
conjunction with the new accounts receivable facility, we entered into an amendment to our credit agreement, which authorized JPMorgan Chase Bank, N.A. ("JPMCB") to enter into an
intercreditor agreement with GECC, as administrative agent under our accounts receivable facility. The intercreditor agreement between JPMCB and GECC was effective as of May 16, 2005. Under the
terms of our accounts receivable facility, the signing of the intercreditor agreement automatically triggered both (a) an increase in the maximum potential availability under the facility from
$150 million to $175 million and (b) an improvement in actual availability under the accounts receivable facility. The improvements in liquidity under the terms of the receivables
facility that took effect upon the signing of the intercreditor agreement resulted from both (a) a previously agreed reversal of the effects of the Ford Motor Company and General Motors
Corporation credit rating downgrades and (b) other previously agreed increases in concentration limits applicable to certain customers, including Ford and General Motors. In addition, the
applicable margin on LIBOR based drawings increased from 1.5% to 1.75% (increasing further 0.25% thereafter each 90 days to a maximum of 2.25%) and increase the applicable margin on Base Rate
based drawings from 0.5% to 0.75% (increasing further 0.25% thereafter each 90 days to a maximum of 2.25%). See also Note 17, Subsequent Events.

We
have entered into an arrangement to sell, on an ongoing basis, the trade accounts receivable of substantially all domestic business operations to MRFC. MRFC from time to time may sell
an undivided fractional ownership interest in the pool of receivables up to approximately $175 million to GECC. The net proceeds of sale are less than the face amount of accounts receivable
sold by an amount that approximates the purchaser's financing costs, which amounted to a total of $2.4 million and $1.4 million for the six months ended July 3, 2005 and
June 27, 2004, respectively, and is included in other expense, net in the Company's consolidated statement of operations. Prior to April 29, 2005, the Company's trade accounts receivable
of substantially all domestic business operations were sold in connection with the Former Facility. At July 3, 2005, total usage and availability under the accounts receivable facility was
approximately $101.9 million and $112.6 million, respectively, with $10.7 million available but not utilized. The interest rate was based on LIBOR plus 1.75% at July 3,
2005 and increased to LIBOR plus 2.25% upon execution of the final accounts receivable securitization facility on July 8, 2005. In addition, we are required to pay a fee of 0.5% on the unused
portion of the facility.

We
have entered into agreements with international invoice factoring companies to sell customer accounts receivable of Metaldyne foreign locations in France, Germany, Spain, United
Kingdom and Mexico on a non-recourse basis. As of July 3, 2005, we had approximately $75 million available from these commitments, and approximately $63 million of
receivables were sold under these programs. We pay a commission to the factoring company plus interest from the date the receivables are sold until the date of customer payment. Commission expense
related to these agreements are recorded in other expense, net on the Company's consolidated statement of operations.

Certain Other Commitments.We have other cash commitments not relating to debt as well, such as those
in respect of leases and redeemable preferred stock.

Sale-Leaseback Arrangements.We have engaged in a number of sale-leaseback transactions, including
two transactions during the first six months of 2005. In February 2005, we entered into a sale-leaseback transaction for machinery and equipment with a third party lessor, and
received

44

---



$11.4 million
cash as part of this transaction. In April 2005, we entered into a sale-leaseback transaction for machinery and equipment with third party lessor, and received
$4.9 million cash as part of this transaction. In the first quarter of 2004, we entered into two sale-leaseback transactions for machinery and equipment with third party lessor, and
received $11.8 million and $7.2 million cash as part of these two transactions. We also entered into a $65 million sale-leaseback on December 31, 2003, as part
of our financing related to the purchase of New Castle. This lease for New Castle equipment is also accounted for as an operating lease and the annual lease expense is approximately
$10 million.

We
continue to rely on sale-leaseback and other leasing opportunities as a source of cash to finance capital expenditures and for debt reduction and other uses.

Redeemable Preferred Stock.We have outstanding $169.7 million in aggregate liquidation value ($109.4 million
aggregate carrying value as of July 3, 2005) of Series A, B and A-1 redeemable preferred stock in respect of which we have the option to pay cash dividends, subject to the
terms of our debt instruments, at rates of 13%, 11.5% and 11%, respectively, per annum initially and to effect a mandatory redemption in December 2012, June 2013 and
December 2013, respectively. For periods that we do not pay cash dividends on the Series A and Series A-1 preferred stock, an additional 2% per annum of dividends is
accrued. No cash dividends were paid during the six months ended July 3, 2005. In the event of a change in control or certain qualified equity offerings, we may be required to make an offer to
repurchase our outstanding preferred stock. We may not be permitted to do so and may lack the financial resources to satisfy these obligations. Consequently, upon these events, it may become necessary
to recapitalize our company or secure consents.

TriMas Receivables.We have recorded approximately $7 million consisting of receivables
related to certain amounts from TriMas, $4.2 million of which is recorded in equity investments and receivables in affiliates in the Company's consolidated balance sheet as of July 3,
2005. These amounts include TriMas' obligations resulting from tax net operating losses created prior to the disposition of TriMas of approximately $2.2 million, pension obligations of
approximately $4.4 million and various invoices paid on TriMas' behalf of approximately $0.4 million.

Credit Rating.Metaldyne is rated by Standard & Poor's and Moody's Ratings. As of
July 3, 2005, we have long-term ratings from Standard & Poor's and Moody's of B/B3 on our senior credit facility, CCC+/Caa1 on our 10% senior notes due 2013 and CCC+/Caa2 on
our 11% senior subordinated notes due 2012, respectively. Our goal is to decrease our total leverage and thus improve our credit ratings. In the event of a credit downgrade, we believe we would
continue to have access to additional credit sources. However, our borrowing costs would further increase, our ability to access certain financial markets may become limited, the perception of the
Company in the view of our customers, suppliers and security holders may worsen and as a result, the Company may be adversely affected.

Capital Expenditures.Our capital expenditure program promotes our growth-oriented business strategy
by investing in our core areas, where efficiencies and profitability can be enhanced. Capital expenditures by product segment for the periods presented were:

July 3, 2005

June 27, 2004(In thousands)Capital Expenditures:Chassis

$
28,450

$
28,170Powertrain


30,540


34,800Corporate


190


1,000Total

$
59,180

$
63,970


45

---



Contractual Cash Obligations.Under various agreements, we are obligated to make future cash payments
in fixed amounts. These include payments under our long-term debt agreements, rent payments required under lease agreements and various severance obligations undertaken. The following
table summarizes our fixed cash obligations over various future periods as of July 3, 2005.

|                                                        |  | Payments Due by Periods
|------------------------------------------------------- |  | -----------------------
|
|
|Long-term debt                                          |  | $                      
|11% Senior subordinated notes due 2012                  |  |                        
|10% Senior notes due 2013                               |  |                        
|10% Senior subordinated notes due 2014                  |  |                        
|Other debt                                              |  |                        
|Capital lease obligations                               |  |                        
|Operating lease obligations                             |  |                        
|Purchase obligations(1)                                 |  |                        
|Redeemable preferred stock, including accrued dividends |  |                        
|Pension contributions (data available through 2006)     |  |                        
|Contractual severance                                   |  |                        
|                                                        |  |                        
|Total contractual obligations(1)                        |  | $                      
|                                                        |  |                        

---

Total contractual obligations at July 3, 2005 include interest expense and preferred stock dividend obligations based on the terms of each
agreement or the rate as of July 3, 2005 for variable instruments.

At
July 3, 2005, we were contingently liable for standby letters of credit totaling $69.3 million issued on our behalf by financial institutions. We are also contingently
liable for future product warranty claims. We provide warranties to our customers. As a result of these warranties, we may be responsible for costs associated with a product recall caused by a defect
in a part that we manufacture. We continuously monitor potential warranty implications of new and current business.

Cash Flows

Operating activitiesCash flows provided by operations were $55.4 million for the six months
ended July 3, 2005 compared to $53.1 million in 2004. The increase in the cash flows from operations of $2.3 million for the first six months of 2005 as compared to 2004 is
primarily the result of a decrease in working capital usage (excluding the accounts receivable securitization facility) of $19.2 million in the first six months of 2005 versus the same period
in 2004. This was offset by an $8.4 million decrease in net proceeds from the accounts receivable securitization facility.

Investing activitiesCash flows used in investing activities totaled $34.9 million for the six months ended
July 3, 2005 compared to $195.8 million in 2004. We acquired the remaining ownership of the New Castle facility in 2004 for approximately $204 million including fees and expenses
(net of approximately $14 million in discounts on the $31.7 million subordinated debt and the $64.5 million preferred stock issued to fund the transaction). Offsetting the cost of
the New Castle acquisition were proceeds from a sale-leaseback transaction of approximately $65 million on the acquired New Castle equipment. The resulting $22 million
increase in cash flows used in investing activities for the six months ended July 3, 2005 is primarily the result of a $4.8 million decrease in capital expenditures, an
$8.9 million increase in proceeds from a sale-leaseback transaction for equipment in 2005 compared with 2004 capital expenditures and a reduction of $8 million in our
investment in New Castle resulting

46

---



from
reimbursement relating to equipment purchases. See Note 8, Acquisitions, for additional discussion of the reimbursement.

Financing activitiesCash flows used in financing activities totaled $19.9 million for the six months ended
July 3, 2005 compared with cash flows provided by financing activities of $128.9 million in 2004, or a $148.8 increase in cash used in financing activities in 2005. In 2004, we issued
$82.3 million fair value in new debt and preferred stock to acquire New Castle. Adjusting for the New Castle transaction in 2004, financing cash flows decreased $66.5 million in 2005,
primarily resulting from a $97.9 million increase in proceeds on the revolving credit facility that were offset by $163.8 million additional payments on the revolving credit facility.

Outlook

Automotive vehicle production in 2005 is expected to be slightly above 2004 production levels in both North America and the global market. However, 2005 NAFTA
vehicle production for the "Big 3" is expected to be approximately 4.5% below 2004 production levels. There are several factors that could alter this outlook, including a change in interest
rates or an increase in vehicle incentives offered to consumers.

Our
principal use of funds from operating activities and borrowings for the next several years are expected to fund interest and principal payments on our indebtedness, growth related
capital expenditures and working capital increases, strategic acquisitions and lease expense. Our anticipated capital expenditures for 2005 are estimated to be approximately $120 million.
Capital spending requirements over the last several years have been elevated due to our efforts to transition our business to new technologies, capabilities and geographies. However, in 2006 we expect
that capital expenditures will decline and are currently expected to approximate between $65 and $75 million. Management believes cash flow from operations and debt financing and refinancing
from our accounts receivable securitization program will provide us with adequate sources of liquidity for the foreseeable future. However, our sources of liquidity may be inadequate if we are unable
to achieve operating targets,
which would cause us to seek covenant relief from existing lenders in the near future. In addition, due to an increasingly restrictive covenant structure under our loan agreements affecting future
periods, we may need to seek additional covenant relief from our lending group. However, no assurance can be given that we will be successful in negotiating such relief. In addition, matters affecting
the credit quality of our significant customers could adversely impact the availability of our receivables arrangements and our liquidity. Any debt rating downgrades of our largest customers may have
an adverse effect on our liquidity as it could adversely impact our ability to borrow under our accounts receivable securitization facility. We continue to explore other sources of liquidity,
including additional debt, but existing debt instruments may limit our ability to incur additional debt, and we may be unable to secure equity or other financing.

Consistent
with operating in the global vehicle industry, we anticipate significant competitive pressures and thus expect to face significant price reduction pressures from our customer
base. In 2003 and 2004, though, we invested significantly in automation and underwent significant restructuring activities to help accommodate these pricing pressures. In addition, we are facing
significant increases in the cost to procure certain raw materials utilized in our manufacturing processes such as steel, energy, molybdenum and nickel. In general, steel prices have recently risen
over the past year by as much as 60-100% over 2003 levels and have thus created significant tension between steel producers, suppliers and end customers. Based on current prices, the
agreements we currently have in place with our customers and cost reduction efforts in our business, we do not anticipate any negative incremental effect of material pricing on our 2005 profitability
relative to 2004.

47

---



New Accounting Pronouncements.

In
October 2004, the U.S. government enacted the American Jobs Creation Act of 2004 ("Act"). This Act provides for a special one-time tax deduction of 85% of certain
foreign earnings that are repatriated to the U.S. provided certain criteria are met. We are currently analyzing the provisions of the Act and the feasibility of several alternative scenarios for the
potential repatriation of a portion of the earnings of our non-U.S. subsidiaries. In general, it is our practice and intention to reinvest the earnings of our non-U.S.
subsidiaries in those operations and therefore we do not currently anticipate repatriation of earnings under the Act.

In
November 2004, the FASB issued SFAS No. 151, "Inventory Costs, an amendment of ARB No. 43, Chapter 4," to clarify that abnormal amounts of idle facility expense,
freight, handling costs and wasted material (spoilage) should be recognized as current period charges, and that allocation of fixed production overheads to the costs of conversion be based on normal
capacity of the production facilities. SFAS No. 151 is effective for inventory costs incurred during fiscal years beginning after June 15, 2005. Accordingly, we will adopt SFAS
No. 151 for the fiscal year beginning January 2, 2006. We are currently in the process of evaluating whether the adoption of this pronouncement will have a significant impact on our
results of operations or financial position.

In
December 2004, the FASB issued SFAS No. 123 (revised 2004), "Share-Based Payment." This Statement is a revision of SFAS No. 123, "Accounting for Stock-Based
Compensation" and supercedes APB No. 25, "Accounting for Stock Issued to Employees." SFAS No. 123 (revised 2004) requires that the compensation cost relating to stock options and other
share-based compensation transactions be recognized at fair value in financial statements. Due to the Company being a nonpublic entity as defined in SFAS No. 123 (revised 2004), this Statement
is effective for us at the beginning of our fiscal year 2006. We will then be required to record any compensation expense using the fair value method in connection with option grants to employees
after adoption. We are currently reviewing the provisions of this Statement and will adopt it no later than our fiscal year beginning January 2, 2006.

In
March 2005, the FASB issued FASB Interpretation No. (FIN) 47, "Accounting for Conditional Asset Retirement Obligations" which clarifies the term "conditional asset retirement
obligation" used in SFAS No. 143, "Accounting for Asset Retirement Obligations." The Company must adopt the requirements of FIN 47 by December 31, 2005 and is in the process of
evaluating whether FIN 47 will result in the recognition of additional asset retirement obligations for the Company.

In
May 2005, the FASB issued SFAS No. 154, "Accounting Changes and Error Corrections: a replacement of APB Opinion No. 20 and FASB Statement No. 3." This
Statement requires retrospective application for voluntary changes in accounting principles and changes required by an accounting pronouncement that does not include specific transition provisions,
unless it is impracticable to do so. Retrospective application results in the restatement of prior periods' financial statements to reflect the change in accounting principle. APB Opinion
No. 20 previously required that the impact of most voluntary changes in accounting principles be recognized in the period the change as a cumulative effect of a change in accounting principle.
The provisions of this Statement are to be applied prospectively to accounting changes made in fiscal years beginning after December 15, 2005. We are currently reviewing the provisions of this
Statement and will adopt it prospectively to accounting changes made after January 1, 2006.

Other Matters

Fiscal Year

Effective beginning in 2002, our fiscal year ends on the Sunday nearest to December 31.

48

---



Caution Concerning Forward Looking Statements and Certain Risks Related to Our Business and Our CompanySafe Harbor Statements

This report contains statements reflecting the Company's views about its future performance, its financial condition, its markets and many other matters that
constitute "forward-looking statements." These views involve risks and uncertainties that are difficult to predict and may cause the Company's actual results and/or expectations about various matters
to differ significantly from those discussed in such forward-looking statements. All statements, other than statements of historical fact included in this quarterly report, regarding our strategy,
future operations, financial condition, expected results and costs, new business, estimated revenues and losses, prospects and plans are forward-looking statements. When used in this quarterly report,
the words "will," "believe," "anticipate," "intend," "estimate," "expect," "project" and similar expressions are intended to identify forward-looking statements, although not all forward-looking
statements contain such identifying words. You should not place undue reliance on these forward-looking statements. All forward-looking statements speak only as of the date of this quarterly report
and we undertake no obligation to update such information. Readers should consider that various factors may affect whether actual results and experience correspond with our forward-looking statements
and that many of these factors also represent risks attendant to owning securities in the Company, including the following:



49

---





50

---









We
undertake no obligation to update publicly any forward-looking statements, whether as a result of new information, future events or otherwise.

There
are few published independent sources for data related to the markets for many of our products. To the extent we are able to obtain or derive data from independent sources, we have
done so. In particular, we used a report produced by the Ducker Research Company, Inc. profiling North American Forging, Foundry and Machinery Industries prepared in 2000 for Heartland
Industrial Partners, L.P., our largest shareholder. To the extent information in the Ducker Report is dated, we have expressed our belief by extrapolating data from the Ducker Report using other
publicly available information about the competitors and products addressed in the Ducker Report. To the extent information is otherwise not obtained or derived from independent sources, we have
expressed our belief based on our own internal analyses and estimates of our and our competitors' products and capabilities. We note that many of the industries in which we compete are characterized
by competition among a small number of large suppliers. Industry publications and surveys and forecasts that we have used generally state that the information contained therein has been obtained from
sources believed to be reliable. We have not independently verified any of the data from third-party sources nor have we ascertained the underlying assumptions or bases for any such information. In
general, when we say we are a "leader" or a "leading" manufacturer or make similar statements about ourselves, we are

51

---



expressing
our belief that we formulated principally from our estimates and experiences in, and knowledge of, the markets in which we compete. In some cases, we possess independent data to support our
position, but that data may not be sufficient in isolation for us to reach the conclusions that we have reached without our knowledge of our markets and businesses.

In
addition to the foregoing, readers of this quarterly report are cautioned that, prior to the filing of the 2003 Form 10-K Report, the Commission provided the
Company with comments in the ordinary course on its filings under the Securities Exchange Act of 1934 as amended. The Company believes that it has supplementally or in this report adequately responded
to the Staff's comments on the Company's filings. However, it is entirely possible that disclosure may change as a result of the Commission's review of this filing and the Company's responses to those
comments.

ITEM 3.    QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

In the normal course of business, we are exposed to market risk associated with fluctuations in foreign exchange rates. We are also subject to interest risk as it
relates to long-term debt. See "Management's Discussion and Analysis of Financial Condition and Results of Operations" for details about our primary market risks, and the objectives and
strategies used to manage these risks. Also see Note 11 "Long-Term Debt" in the notes to the consolidated financial statements for additional information in our 2004
Form 10-K.

ITEM 4.    CONTROLS AND PROCEDURES

In March 2005, KPMG informed the Company that the following items constituted material weaknesses: the extent to which manual journal entries at the plant
level were able to be made without appropriate review or supporting documentation; the extent to which manual corporate level adjustments were required in the consolidation and financial
reporting/close process; the need to perform regular, detailed account analyses and reconciliations; the need to improve controls to limit access to accounts payable and vendor files; the need to
enhance controls related to fixed assets to ensure, among other things, timely asset classifications and the need to develop a process for controlling access to its various information technology
systems. These material weaknesses, if unaddressed, could result in material errors in the Company's financial statements.

The
Company believes that certain of the issues highlighted above are caused in part by the predecessor companies' previously highly decentralized structure and the integration of their
various financial systems, which current management has been addressing over time since the acquisition of the Company in November 2000.

The
Company has devoted substantial resources to the improvement and review of its control processes and procedures. The Company has taken actions or considered actions to address
concerns and issues referred to above, and will continue taking actions as necessary to further address such concerns and issues, by (1) making personnel and organizational changes;
(2) improving communications and internal reporting; (3) simplifying and making consistent various accounting policies and procedures and enhancing related documentation;
(4) significantly expanding its training programs for both accounting and non-accounting employees related to accounting matters; (5) increasing management's focus on
internal controls and improving the extent and timing of management oversight in a number of areas; and (6) implementing processes and procedures to reduce manual interventions and adjustments
and more appropriately limit access to certain files and systems. The Company's Audit Committee and its Board of Directors have reviewed the actions undertaken in response to the material weaknesses
outlined above and continue to monitor actions to improve control processes and procedures.

52

---



Specific
remedial actions that have been undertaken since the Independent Investigation in 2004 include the following:



The
Company continues to evaluate the effectiveness of its controls and procedures on an ongoing basis and intends to implement further actions in its continuing efforts to strengthen
the control process.

In
addition, the Company is in the process of completing a thorough review of its internal controls, including information technology systems and financial reporting as part of the
Company's preparation for compliance with the internal control over financial reporting requirements of Section 404 of the Sarbanes-Oxley Act. Given the need to fully remedy the internal
control weaknesses identified by KPMG, there can be no assurance that the Company will be able to remedy these weaknesses and take other actions required for compliance with Section 404 of the
Sarbanes-Oxley Act by the required compliance date. The Company must begin to comply with these requirements for its fiscal year ending December 31, 2006.

53

---



Disclosure Controls and Procedures

Concurrent with the quarterly review of the Company's financial statements, management, with the participation of our Chief Executive Officer and Chief Financial
Officer, concluded an evaluation of the effectiveness of our disclosure controls and procedures (as such term is defined in Rule 13a-15(e) and Rule 15d-15(e) of
the Securities Exchange Act of 1934) pursuant to Rule 13a-15 of the Exchange Act. Our disclosure controls and procedures are designed only to provide reasonable assurance that they
will meet their objectives. Based upon that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that the Company's disclosure controls and procedures are not effective to
provide reasonable assurance that they will meet their objectives as of July 3, 2005. Consequently, in connection with the preparation of this Quarterly Report, management of the Company
undertook and completed reconciliations, analyses and reviews in addition to those historically completed to confirm that this Quarterly Report fairly presents in all material respects the financial
condition, results of operations and cash flows of the Company as of, and for, the periods presented in accordance with generally accepted accounting principles.

54

---





PART II.    OTHER INFORMATION    METALDYNE CORPORATION

Items 1, 2 and 5 are not applicable.

Item 6.    Exhibits.



Exhibit 12

Computation of Ratio of Earnings to Combined Fixed Charges and Preferred Stock Dividends.Exhibit 31.1

Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.Exhibit 31.2

Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.Exhibit 32.1

Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.Exhibit 32.2

Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.


55

---





SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned,
thereunto duly authorized.

| |  |  | METALDYNE CORPORATION
| |  |  | ---------------------
| |  |  | (Registrant)         

|DATE: August 18, 2005 |  | By: |  | /s/JEFFREY M. STAFEILJeffrey M. Stafeil
Executive Vice President and Chief Financial Officer (Chief Accounting Officer and Authorized Signatory)
|--------------------- |  | --- |  | ------------------------------------------------------------------------------------------------------------------------------------------------

56

---



METALDYNE CORPORATION  EXHIBIT INDEX

|Exhibit      |  |                                                                                                                        
|------------ |  | -----------------------------------------------------------------------------------------------------------------------
|Exhibit 12   |  | Computation of Ratio of Earnings to Combined Fixed Charges and Preferred Stock Dividends.                              
|Exhibit 31.1 |  | Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|Exhibit 31.2 |  | Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|Exhibit 32.1 |  | Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|Exhibit 32.2 |  | Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

---



QuickLinks