The following discussion and analysis of our financial condition contains
forward-looking statements regarding industry outlook and our expectations
regarding the performance of our business. These forward-looking statements are
subject to numerous risks and uncertainties, including, but not limited to, the
risks and uncertainties described under the heading "Forward-Looking
Statements," at the beginning of this report. Our actual results may differ
materially from those contained in or implied by any forward-looking statements.
You should read the following discussion together with the Company's reports on
file with the Securities and Exchange Commission, including its Annual Report on
Form 10-K for the year ended December 31, 2021.


Introduction



TriMas designs, develops and manufactures a diverse set of products primarily
for the consumer products, aerospace & defense and industrial markets through
its TriMas Packaging, TriMas Aerospace and Specialty Products groups. Our wide
range of innovative products are designed and engineered to solve
application-specific challenges that our customers face. We believe our
businesses share important and distinguishing characteristics, including:
well-recognized and leading brand names in the focused markets we serve;
innovative product technologies and features; a high-degree of customer approved
processes and qualifications; established distribution networks; relatively low
ongoing capital investment requirements; strong cash flow conversion and
long-term growth opportunities. While the majority of our revenue is in the
United States, we manufacture and supply products globally to a wide range of
companies. We report our business activity in three segments: Packaging,
Aerospace and Specialty Products.

Key Factors Affecting Our Reported Results

Our businesses and results of operations depend upon general economic conditions. We serve customers in industries that are highly competitive, cyclical and that may be significantly impacted by changes in economic or geopolitical conditions.



Over the past two years, the coronavirus ("COVID-19") pandemic has significantly
affected each of our businesses and how we operate, albeit in different ways and
magnitudes. Sales in our Packaging segment for dispensing and closure products
used in applications to fight the spread of germs experienced significant
increases in demand, while sales of our industrial and aerospace-related
products were significantly depressed from historical levels. Our
aerospace-related product sales continue to be depressed while industrial
product sales have recovered to pre-pandemic levels. The pandemic has also led
to increased uncertainty and inflation in the global business environment, and
we have experienced increases in input costs (raw materials, wage rates, energy
and freight), supply chain disruptions and delays, as well as labor availability
challenges, all pressuring our ability to operate efficiently and at the margin
levels previously experienced.

We have been, and continue to be, focused on making sure the working
environments for our employees are safe so our operations have the ability to
deliver the products needed to support efforts to mitigate the COVID-19
pandemic. We implemented new work rules and processes, which promote social
distancing and increased hygiene to ensure the safety of our employees,
particularly at our production facilities. These measures, while not easily
quantifiable, have increased the level of manufacturing inefficiencies due to
elevated levels of absenteeism, resulting in less efficient production
scheduling and, in certain cases, short-term idling of production. While these
increased costs and inefficiencies began in second quarter 2020, they continue
to persist into 2022. We expect that we will continue to operate with these
protocols in place, and that labor-related availability and inefficiencies will
be an ongoing challenge.

We continue to actively monitor the spread of certain variants of the virus, and
plan for potential future impacts. While conditions related to the pandemic
generally have improved compared to 2021, we anticipate conditions will continue
to vary by industry as well as geography. Late in first quarter 2022, and
continuing in second quarter, an increase of COVID-19 related cases in certain
parts of China resulted in widespread shut-downs and restrictions (in light of
China's zero-covid policy), including the re-institution of stay-at-home and
quarantine mandates. While these restrictions have not yet had a significant
impact on our overall financial results, and started to ease in June 2022,
further restrictions could have a more significant impact in the second half of
2022 and beyond.

Overall, our second quarter 2022 net sales increased approximately $18.7
million, or 8.5%, compared to second quarter 2021, primarily as a result of
increased industrial demand in our Specialty Products segment, the impact of our
recent acquisitions in our Packaging and Aerospace segments and increased sales
of products used in food and beverage markets and industrial markets within our
Packaging segment. These factors more than offset unfavorable currency exchange
and the expected decline in sales of our Packaging segment's dispensing and
closure products that are used in applications to fight the spread of germs,
which reached record-high levels in 2020 and first half of 2021 when there was a
significant spike in demand following the onset of the COVID-19 pandemic, but
now have abated to what we believe is a new, and higher, normalized level.

                                       24

--------------------------------------------------------------------------------

Table of Contents



The most significant drivers affecting our results of operations in second
quarter 2022 compared with second quarter 2021, other than as directly impacted
by demand level changes as a result of the COVID-19 pandemic, were the impact of
our recent acquisitions, our continued realignment actions in response to
reduced certain end-market demand following the outbreak of COVID-19, the impact
of higher energy costs, the refinancing of our long-term debt agreements in
2021, and an increase in our effective tax rate primarily as a result of the
recognition of deferred tax benefits in Italy in second quarter 2021.

In February 2022, we acquired Intertech Plastics LLC and related companies
(collectively, "Intertech"), a manufacturer of custom injection molded products
used in medical applications, as well as products and assemblies for consumer
and industrial applications, for an aggregate amount of approximately
$64.1 million, net of cash acquired. Intertech, which is reported in the
Company's Packaging segment, has two manufacturing facilities located in the
Denver, Colorado area. Intertech contributed approximately $8.8 million of net
sales during second quarter 2022.

In December 2021, we completed the acquisition of Omega Plastics ("Omega"),
which specializes in manufacturing custom components and devices for drug
delivery, diagnostic and orthopedic medical applications, as well as components
for industrial applications, for an aggregate amount of approximately
$22.5 million, net of cash acquired. Omega, which is reported in the Company's
Packaging segment, is located in Clinton Township, Michigan. Omega contributed
approximately $5.6 million of net sales during second quarter 2022.

In December 2021, we acquired TFI Aerospace ("TFI"), a manufacturer and supplier
of specialty fasteners used in a variety of applications, predominately for the
aerospace end market, for an aggregate amount of approximately $11.8 million,
with additional contingent consideration ranging from zero to approximately
$12.0 million to be paid based on 2023 and 2024 earnings per the purchase
agreement. TFI, which is reported in the Company's Aerospace segment, is located
near Toronto, Canada. TFI contributed approximately $1.4 million of net sales
during second quarter 2022.

Beginning in second quarter 2020, we have been executing certain realignment
actions in response to current and expected future end market demand following
the onset of the COVID-19 pandemic, as well as for the move to our new facility
in New Albany, Ohio. We recorded pre-tax facility move/consolidation and
employee-related costs of approximately $1.4 million and $0.1 million,
respectively, in the three months ended June 30, 2022. In the three months ended
June 30, 2021, we recorded pre-tax facility consolidation and employee
separation costs of approximately $0.7 million and $3.5 million, respectively.

We also experienced a significant increase in the cost of energy in second
quarter 2022 compared with second quarter 2021, primarily in our Europe-based
operations. Energy costs began to rise during late 2021, and have further
increased into 2022, which we believe is primarily due to geopolitical tensions
associated with the Russia-Ukraine conflict, as well as realized and expected
energy supply constraints. We expect there could be additional cost and supply
chain pressures going forward in 2022 as a result of the uncertainty surrounding
the conflict in Eastern Europe.

In March 2021, we refinanced our long-term debt, issuing $400 million principal
amount of 4.125% senior unsecured notes due April 15, 2029 ("2029 Senior Notes")
at par value in a private placement offering, and amending our existing credit
agreement ("Credit Agreement"), extending the maturity to March 2026. We used
the proceeds from the 2029 Senior Notes offering to pay fees and expenses of
approximately $5.1 million related to the offering and approximately
$1.1 million related to amending the Credit Agreement. The remaining cash
proceeds from the 2029 Senior Notes were used for general corporate purposes,
including repaying all outstanding revolving credit facility borrowings. In
April 2021, we completed the refinancing, redeeming all of our outstanding
senior notes due October 2025 ("2025 Senior Notes"), paying cash for the entire
$300.0 million outstanding principal amount plus $7.3 million as a redemption
premium. The $5.1 million of fees and expenses related to the 2029 Senior Notes
were capitalized as debt issuance costs, while the $7.3 million redemption
premium as well as approximately $3.0 million of unamortized debt issuance costs
associated with the 2025 Senior Notes were expensed in the second quarter of
2021.

Our effective tax rate in second quarter 2022 was 25.5%, compared to (0.3)% in
second quarter of 2021. The rate for the second quarter 2022 is higher primarily
as a result of the recognition of approximately $3.0 million of deferred tax
benefits in Italy in second quarter 2021, the majority of which related to a
reduction in deferred tax liabilities in connection with certain tax incentives.

Additional Key Risks that May Affect Our Reported Results



We have executed significant realignment actions since the onset of the COVID-19
pandemic, primarily in our Aerospace and Specialty Products segments, and also
in certain Packaging product areas where demand has fallen. We will continue to
assess further actions if required. However, as a result of the COVID-19
pandemic's impact on global economic activity, and the continued potential
impact to our future results of operations, as well if there is an impact to
TriMas' market capitalization, we may record additional cash and non-cash
charges related to incremental realignment actions, as well as for uncollectible
customer account balances, excess inventory and idle production equipment.

                                       25

--------------------------------------------------------------------------------

Table of Contents



Despite the potential for declines in future demand levels and results of
operations, at present, we believe our capital structure is in a strong
position. We have sufficient cash and available liquidity under our revolving
credit facility to meet our debt service obligations, capital expenditure
requirements and other short-term and long-term obligations for the foreseeable
future.

The extent of the COVID-19 pandemic's effect on our operational and financial
performance will depend in large part on future
developments, which cannot be predicted with confidence at this time. Future
developments include the duration, scope and severity of the COVID-19 pandemic,
the actions taken to contain or mitigate its impact, timing and acceptance of
widespread vaccine availability, and the resumption of normalized global
economic activity. Due to the inherent uncertainty of the unprecedented and
rapidly evolving situation, we are unable to predict with any confidence the
likely impact of the COVID-19 pandemic on our future operations.

Beyond the unique risks presented by the COVID-19 pandemic, other critical
factors affecting our ability to succeed include: our ability to create organic
growth through product development, cross-selling and extending product-line
offerings, and our ability to quickly and cost-effectively introduce and
successfully launch new products; our ability to acquire and integrate companies
or products that supplement existing product lines, add new distribution
channels or customers, expand our geographic coverage or enable better
absorption of overhead costs; our ability to manage our cost structure more
efficiently via supply chain management, internal sourcing and/or purchasing of
materials, selective outsourcing and/or purchasing of support functions, working
capital management, and greater leverage of our administrative functions; and
our ability to absorb, or recover via commercial actions, inflationary or other
cost increases.

Our overall business does not experience significant seasonal fluctuation, other
than our fourth quarter, which has tended to be the lowest net sales quarter of
the year due to holiday shutdowns at certain customers or other customers
deferring capital spending to the following year. Given the short-cycle nature
of most of our businesses, we do not consider sales order backlog to be a
material factor. A growing amount of our sales is derived from international
sources, which exposes us to certain risks, including currency risks.

We are sensitive to price movements and availability of our raw materials
supply. Our largest raw material purchases are for resins (such as polypropylene
and polyethylene), steel, aluminum and other oil and metal-based purchased
components. In addition to the factors affecting our 2021 and 2022 results,
there has been some volatility over the past two years as a direct and indirect
result of foreign trade policy, where tariffs on certain of our commodity-based
products sourced from Asia have been instituted, and certain North American
suppliers have opportunistically increased their prices. We will continue to
take actions to mitigate such increases, including implementing commercial
pricing adjustments, resourcing to alternate suppliers and insourcing of
previously sourced products to better leverage our global manufacturing
footprint. Although we believe we are generally able to mitigate the impact of
higher commodity costs over time, we may experience additional material costs
and disruptions in supply in the future and may not be able to pass along higher
costs to our customers in the form of price increases or otherwise mitigate the
impacts to our operating results.

Although we have escalator/de-escalator clauses in commercial contracts with
certain of our customers, or can modify prices based on market conditions to
recover higher costs, our price increases generally lag the underlying material
cost increase, and we cannot be assured of full cost recovery in the open
market. If input costs increase at rapid rates, as they did during 2021, our
ability to recover cost increases on a timely basis is made more difficult by
the lag nature of these contracts.

Our Arrow Engine business in our Specialty Products segment is sensitive to the
demand for natural gas and crude oil in North America. For example, demand for
engine, pump jack and compressor products are impacted by active oil and gas rig
counts and wellhead investment activities. Separately, oil-based commodity costs
are a significant driver of raw materials and purchased components used within
our Packaging segment.

Each year, as a core tenet of the TriMas Business Model, our businesses target
cost savings from Kaizen and continuous improvement initiatives in an effort to
reduce, or otherwise offset, the impact of increased input and conversion costs
through increased throughput and yield rates, with a goal of at least covering
inflationary and market cost increases. In addition, we continuously review our
operating cost structures to ensure alignment with current market demand.

We continue to evaluate alternatives to redeploy the cash generated by our
businesses, one of which includes returning capital to our shareholders. In
2020, our Board of Directors increased the authorization of share repurchases to
a cumulative amount of $250 million. During second quarter 2022, we purchased
645,984 shares of our outstanding common stock for approximately $18.8 million.
As of June 30, 2022, we had approximately $114.7 million remaining under the
repurchase authorization.

In addition, in second quarter 2022, we declared dividends of $0.04 per share of
common stock and we paid dividends of $1.7 million. We will continue to evaluate
opportunities to return capital to shareholders through the purchase of our
common stock, as well as dividends, depending on market conditions and other
factors.
                                       26

--------------------------------------------------------------------------------

Table of Contents

Segment Information and Supplemental Analysis

The following table summarizes financial information for our reportable segments for the three months ended June 30, 2022 and 2021 (dollars in thousands):

Three months ended June 30,


                                                                          As a Percentage                                    As a Percentage
                                                     2022                   of Net Sales                 2021                  of Net Sales
Net Sales
Packaging                                      $     148,350                           62.4  %       $  139,630                           63.8  %
Aerospace                                             47,390                           19.9  %           44,560                           20.3  %
Specialty Products                                    41,940                           17.7  %           34,800                           15.9  %
Total                                          $     237,680                          100.0  %       $  218,990                          100.0  %
Gross Profit
Packaging                                      $      41,780                           28.2  %       $   40,490                           29.0  %
Aerospace                                              9,620                           20.3  %            9,310                           20.9  %
Specialty Products                                     9,280                           22.1  %            8,230                           23.6  %
Total                                          $      60,680                           25.5  %       $   58,030                           26.5  %
Selling, General and Administrative Expenses
Packaging                                      $      13,980                            9.4  %       $   12,640                            9.1  %
Aerospace                                              6,870                           14.5  %            7,190                           16.1  %
Specialty Products                                     2,510                            6.0  %            2,220                            6.4  %
Corporate                                              7,450                               N/A           10,410                               N/A
Total                                          $      30,810                           13.0  %       $   32,460                           14.8  %
Operating Profit (Loss)
Packaging                                      $      27,800                           18.7  %       $   27,850                           19.9  %
Aerospace                                              2,750                            5.8  %            2,120                            4.8  %
Specialty Products                                     6,770                           16.1  %            6,010                           17.3  %
Corporate                                             (7,450)                              N/A          (10,410)                              N/A
Total                                          $      29,870                           12.6  %       $   25,570                           11.7  %
Depreciation
Packaging                                      $       5,660                            3.8  %       $    5,230                            3.7  %
Aerospace                                              2,010                            4.2  %            1,810                            4.1  %
Specialty Products                                       980                            2.3  %              910                            2.6  %
Corporate                                                 30                               N/A               30                               N/A
Total                                          $       8,680                            3.7  %       $    7,980                            3.6  %
Amortization
Packaging                                      $       1,620                            1.1  %       $    2,400                            1.7  %
Aerospace                                              3,010                            6.4  %            2,880                            6.5  %
Specialty Products                                       120                            0.3  %              110                            0.3  %
Corporate                                                  -                               N/A                -                               N/A
Total                                          $       4,750                            2.0  %       $    5,390                            2.5  %











                                       27

--------------------------------------------------------------------------------

Table of Contents

The following table summarizes financial information for our reportable segments for the six months ended June 30, 2022 and 2021 (dollars in thousands):

Six months ended June 30,


                                                                             As a Percentage                                    As a Percentage
                                                      2022                     of Net Sales                 2021                  of Net Sales
Net Sales
Packaging                                           286,840                               62.1  %          271,720                           63.8  %
Aerospace                                            91,910                               19.9  %           89,170                           21.0  %
Specialty Products                                   83,240                               18.0  %           64,830                           15.2  %
Total                                          $    461,990                              100.0  %       $  425,720                          100.0  %
Gross Profit
Packaging                                            78,140                               27.2  %           74,360                           27.4  %
Aerospace                                            17,650                               19.2  %           20,280                           22.7  %
Specialty Products                                   18,600                               22.3  %           14,720                           22.7  %
Total                                          $    114,390                               24.8  %       $  109,360                           25.7  %
Selling, General and Administrative Expenses
Packaging                                            29,010                               10.1  %           25,210                            9.3  %
Aerospace                                            13,060                               14.2  %           13,660                           15.3  %
Specialty Products                                    4,590                                5.5  %            4,190                            6.5  %
Corporate                                            15,930                                   N/A           19,620                               N/A
Total                                          $     62,590                               13.5  %       $   62,680                           14.7  %
Operating Profit (Loss)
Packaging                                            49,130                               17.1  %           49,150                           18.1  %
Aerospace                                             4,590                                5.0  %            6,620                            7.4  %
Specialty Products                                   14,010                               16.8  %           10,530                           16.2  %
Corporate                                           (15,930)                                  N/A          (19,620)                              N/A
Total                                          $     51,800                               11.2  %       $   46,680                           11.0  %
Depreciation
Packaging                                            11,200                                3.9  %           10,400                            3.8  %
Aerospace                                             3,910                                4.3  %            3,590                            4.0  %
Specialty Products                                    1,970                                2.4  %            1,780                            2.7  %
Corporate                                                70                                   N/A               60                               N/A
Total                                          $     17,150                                3.7  %       $   15,830                            3.7  %
Amortization
Packaging                                             3,790                                1.3  %            4,800                            1.8  %
Aerospace                                             6,020                                6.5  %            5,760                            6.5  %
Specialty Products                                      230                                0.3  %              220                            0.3  %
Corporate                                                 -                                   N/A                -                               N/A
Total                                          $     10,040                                2.2  %       $   10,780                            2.5  %



Results of Operations

The principal factors impacting us during the three months ended June 30, 2022, compared with the three months ended June 30, 2021, were:

•the impact on global business activity of the COVID-19 pandemic, as well as the volatility in input costs, supply chain and labor availability;

•the impact of our recent acquisitions, primarily Omega and TFI in December 2021, and Intertech in February 2022;

•realignment expenses in response to changes in end market demand;

•the impact of higher energy costs;

•the impact of our 2021 debt refinancing activities; and

•an increase in our effective tax rate in second quarter 2022 compared with second quarter 2021.


                                       28

--------------------------------------------------------------------------------

Table of Contents

Three Months Ended June 30, 2022 Compared with Three Months Ended June 30, 2021



Overall, net sales increased approximately $18.7 million, or 8.5%, to $237.7
million for the three months ended June 30, 2022, as compared with $219.0
million in the three months ended June 30, 2021, primarily as a result of our
Intertech, Omega and TFI acquisitions, which collectively added approximately
$15.8 million of sales. Organic sales, excluding the impact of currency exchange
and acquisitions, increased approximately $7.7 million, as increases in our
Specialty Products segment as well as for food and beverage and industrial
products in our Packaging segment were partially offset by declines in
dispensing products that help fight the spread of germs in our Packaging
segment, as demand for these products abated from peak levels in 2020 and the
first half of 2021. In addition, net sales decreased by approximately $4.8
million due to currency exchange, as our reported results in U.S. dollars were
unfavorably impacted as a result of a strengthening U.S. dollar relative to
foreign currencies.

Gross profit margin (gross profit as a percentage of sales) approximated 25.5%
and 26.5% for the three months ended June 30, 2022 and 2021, respectively. Gross
profit margin decreased due to a less favorable sales mix, primarily as a result
of lower sales of Aerospace segment customers' stocking orders for
highly-engineered fasteners during the three months ended June 30, 2022. In
addition, improved recovery of resin costs in our Packaging segment was offset
by higher energy costs, primarily in our Packaging segment's European
facilities, higher steel costs in our Specialty Products segment, and
unfavorable currency exchange.

Operating profit margin (operating profit as a percentage of sales) approximated
12.6% and 11.7% for the three months ended June 30, 2022 and 2021, respectively.
Operating profit increased approximately $4.3 million to approximately $29.9
million in the three months ended June 30, 2022, from approximately $25.6
million for the three months ended June 30, 2021, primarily due to higher sales
levels, improved recovery of resin costs and approximately $2.7 million of lower
realignment costs. These increases were partially offset by a less favorable
product sales mix and higher energy and steel costs, as well as unfavorable
currency exchange.

Interest expense decreased approximately $0.6 million, to approximately $3.5
million for the three months ended June 30, 2022, compared to approximately $4.1
million for the three months ended June 30, 2021, due to a lower effective
interest rate and a decrease in our weighted average borrowings.

In the three months ended June 30, 2021, we incurred approximately $10.3 million
of debt financing and related expenses associated with the redemption of our
2025 Senior Notes.

Other income decreased approximately $0.4 million to approximately $0.3 million
for the three months ended June 30, 2022, as compared to approximately $0.7
million for the three months ended June 30, 2021, primarily due to lower foreign
currency transactions gains.

The effective income tax rate for the three months ended June 30, 2022 and 2021
was 25.5% and (0.3)%, respectively. We recorded income tax expense of
approximately $6.8 million for the three months ended June 30, 2022 as compared
to nominal income tax benefit for the three months ended June 30, 2021. The rate
for the three months ended June 30, 2022 is higher than in the prior year
period, primarily as a result of recognizing approximately $3.0 million of
deferred tax benefits in Italy during the three months ended June 30, 2021, the
majority of which related to a reduction in deferred tax liabilities in
connection with certain tax incentives.

Net income increased approximately $8.0 million, to $19.9 million for the three
months ended June 30, 2022, as compared to $11.8 million for the three months
ended June 30, 2021. The increase was primarily the result of a decrease in debt
financing and related expenses of $10.3 million, an increase in operating profit
of approximately $4.3 million, and a decrease in interest expense of $0.6
million, partially offset by an increase in income tax expense of approximately
$6.8 million and a decrease in other income of approximately $0.4 million.

See below for a discussion of operating results by segment.


                                       29

--------------------------------------------------------------------------------

Table of Contents



Packaging. Net sales increased approximately $8.7 million, or 6.2%, to $148.4
million in the three months ended June 30, 2022, as compared to $139.6 million
in the three months ended June 30, 2021. Our recent Intertech and Omega
acquisitions collectively contributed approximately $14.4 million of sales
during the three months ended June 30, 2022. Sales of products used in food and
beverage markets increased by approximately $9.2 million, primarily due to
strong demand for closures, dispensers and flexible packaging as the hospitality
sector continues to rebound from prior COVID-19 pandemic-related shutdowns.
Sales of products used in industrial markets increased by approximately $2.6
million, primarily as a result of higher demand for closure products, primarily
in North America. Sales of dispensing products used in beauty and personal care,
as well as home care, applications that help fight the spread of germs decreased
by approximately $9.5 million, as COVID-19-related demand levels have further
abated in second quarter 2022 from peak levels in 2020 and 2021. Net sales
decreased by approximately $4.8 million due to currency exchange, as our
reported results in U.S. dollars were unfavorably impacted as a result of the
strengthening U.S. dollar relative to foreign currencies, as compared to second
quarter 2021.

Gross profit increased approximately $1.3 million to $41.8 million, or 28.2% of
sales, in the three months ended June 30, 2022, as compared to $40.5 million, or
29.0% of sales, in the three months ended June 30, 2021. During second quarter
2021, we were impacted by approximately $4 million of higher resin costs than we
were able to recover via commercial actions, while in second quarter 2022, we
were generally able to recover current resin costs. Gross profit declined in
second quarter 2022 due to approximately $1.3 million of unfavorable currency
exchange, as our reported results in U.S. dollars were impacted as a result of
the strengthening U.S. dollar relative to foreign currencies, approximately $1.2
million of higher energy costs, primarily in our European manufacturing
facilities, and approximately $0.9 million of higher realignment and purchase
accounting expenses. In addition, gross profit margin declined as a result of a
less favorable sales mix.

Selling, general and administrative expenses increased approximately $1.3
million to $14.0 million, or 9.4% of sales, in the three months ended June 30,
2022, as compared to $12.6 million, or 9.1% of sales, in the three months ended
June 30, 2021, primarily due to higher ongoing selling, general and
administrative costs associated with our acquisitions, partially offset by lower
intangible asset amortization expense due to certain assets becoming fully
amortized.

Operating profit decreased approximately $0.1 million to $27.8 million, or 18.7%
of sales, in the three months ended June 30, 2022, as compared to $27.9 million,
or 19.9% of sales, in the three months ended June 30, 2021, as the impact of
higher sales levels and improved recovery of material costs was offset by higher
energy costs, higher selling, general and administrative expenses, higher
realignment costs and the impact of unfavorable currency exchange.

Aerospace.  Net sales for the three months ended June 30, 2022 increased
approximately $2.8 million, or 6.4%, to $47.4 million, as compared to $44.6
million in the three months ended June 30, 2021. Acquisition-related sales
growth from our December 2021 acquisition of TFI was approximately $1.4 million.
Sales of our fasteners products increased by approximately $1.2 million, as
increases in demand for fasteners used in new aircraft builds plus market share
gains more than offset the expected loss of sales of customers' stocking orders
for highly-engineered fasteners that were predominantly fulfilled throughout
2021. Sales of our engineered components products increased by approximately
$0.2 million.

Gross profit increased approximately $0.3 million to $9.6 million, or 20.3% of
sales, in the three months ended June 30, 2022, from $9.3 million, or 20.9% of
sales, in the three months ended June 30, 2021. Although gross profit increased
due to higher sales levels, gross profit margin decreased due to a less
favorable product sales mix in second quarter 2022 with lower sales of the
customers' stocking orders for highly-engineered fasteners.

Selling, general and administrative expenses decreased approximately $0.3
million to $6.9 million, or 14.5% of sales, in the three months ended June 30,
2022, as compared to $7.2 million, or 16.1% of sales, in the three months ended
June 30, 2021, primarily due to lower employee-related costs and third party
expenses.

Operating profit increased approximately $0.6 million to approximately $2.8
million, or 5.8% of sales, in the three months ended June 30, 2022, as compared
to approximately $2.1 million, or 4.8% of sales, in the three months ended June
30, 2021, primarily due to higher sales levels and lower selling, general and
administrative expenses, which were partially offset by a less favorable product
sales mix.

Specialty Products.  Net sales for the three months ended June 30, 2022
increased approximately $7.1 million, or 20.5%, to $41.9 million, as compared to
$34.8 million in the three months ended June 30, 2021. Sales of our cylinder
products increased approximately $5.3 million due to higher demand for steel
cylinders in North America, as industrial activity continues to increase from
depressed levels as a result of the COVID-19 pandemic. Sales of engines,
compressors and related parts used in stationary power generation and assistance
applications for natural gas and crude oil extraction increased by approximately
$1.8 million, primarily as a result of higher oil-field activity in North
America.
                                       30

--------------------------------------------------------------------------------

Table of Contents



Gross profit increased approximately $1.1 million to $9.3 million, or 22.1% of
sales, in the three months ended June 30, 2022, as compared to $8.2 million, or
23.6% of sales, in the three months ended June 30, 2021. Gross profit increased
in the second quarter of 2022 due to higher sales levels, while margins
decreased due to higher steel costs as well as a less favorable product sales
mix.

Selling, general and administrative expenses increased approximately $0.3
million to $2.5 million, or 6.0% of sales, in the three months ended June 30,
2022, as compared to $2.2 million, or 6.4% of sales, in the three months ended
June 30, 2021, primarily due to higher employment and spending levels in support
of the increase in sales levels.

Operating profit increased approximately $0.8 million to $6.8 million, or 16.1%
of sales, in the three months ended June 30, 2022, as compared to $6.0 million,
or 17.3% of sales, in the three months ended June 30, 2021, primarily due to
increased sales levels which were partially offset by higher steel costs as well
as a less favorable product sales mix.

Corporate.  Corporate expenses consist of the following (dollars in millions):

                                                  Three months ended June 30,
                                                       2022                    2021
        Corporate operating expenses      $         4.9                     

$ 6.5


        Non-cash stock compensation                 2.5                         3.3
        Legacy expenses                             0.1                         0.6
        Corporate expenses                $         7.5                      $ 10.4

Corporate expenses decreased approximately $3.0 million to approximately $7.5 million for the three months ended June 30, 2022, from approximately $10.4 million for the three months ended June 30, 2021, primarily as a result of realignment charges recorded in the second quarter of 2021 relating to streamlining and reorganizing the corporate office finance group.

Six Months Ended June 30, 2022 Compared with Six Months Ended June 30, 2021



Overall, net sales increased approximately $36.3 million, or 8.5%, to $462.0
million for the six months ended June 30, 2022, as compared with $425.7 million
in the six months ended June 30, 2021, primarily as a result of our Intertech,
Omega and TFI acquisitions, which collectively added approximately $24.8 million
of sales. Organic sales, excluding the impact of currency exchange and
acquisitions, increased approximately $18.7 million, as increases in our
Specialty Products segment as well as for food and beverage and industrial
products in our Packaging segment were partially offset by declines in
dispensing products that help fight the spread of germs in our Packaging
segment, as demand for these products abated from peak levels in 2020 and the
first half of 2021. In addition, net sales decreased by approximately $7.2
million due to currency exchange, as our reported results in U.S. dollars were
unfavorably impacted as a result of a strengthening U.S. dollar relative to
foreign currencies.

Gross profit margin (gross profit as a percentage of sales) approximated 24.8%
and 25.7% for the six months ended June 30, 2022 and 2021, respectively. Gross
profit margin decreased primarily due to a less favorable sales mix as a result
of lower sales of Aerospace segment customers' stocking orders for
highly-engineered fasteners during the three months ended June 31, 2022. In
addition, improved recovery of resin costs in our Packaging segment was offset
by higher energy costs, primarily in our European Packaging segment facilities,
higher steel costs in our Specialty Products segment, and unfavorable currency
exchange.

Operating profit margin (operating profit as a percentage of sales) approximated
11.2% and 11.0% for the six months ended June 30, 2022 and 2021, respectively.
Operating profit increased approximately $5.1 million, to $51.8 million, for the
six months ended June 30, 2022, compared to $46.7 million for the six months
ended June 30, 2021, primarily due to higher sales levels, improved recovery of
resin costs and as a result of approximately $4.4 million of lower realignment
costs. These increases were partially offset by a less favorable product sales
mix and higher energy costs.

Interest expense decreased approximately $0.8 million, to $6.9 million, for the
six months ended June 30, 2022, as compared to $7.7 million for the six months
ended June 30, 2021, due to a lower effective interest rate and a decrease in
our weighted average borrowings.

                                       31

--------------------------------------------------------------------------------

Table of Contents



In the six months ended June 30, 2021, we incurred approximately $10.5 million
of debt financing and related expenses, of which approximately $10.3 million
related to expenses associated with the redemption of our 2025 Senior Notes and
approximately $0.2 million related to the write-off of previously capitalized
deferred financing fees associated with our Credit Agreement.

Other expense decreased approximately $0.3 million, to a nominal amount for the
six months ended June 30, 2022, from $0.3 million for the six months ended
June 30, 2021, primarily due to a decrease in losses on transactions denominated
in foreign currencies.

The effective income tax rate for the six months ended June 30, 2022 and 2021
was 24.2% and 11.8%, respectively. We recorded tax expense of approximately
$10.9 million for the six months ended June 30, 2022 as compared to
approximately $3.3 million for the six months ended June 30, 2021. The rate for
the six months ended June 30, 2022 is is higher than in the prior year as the
effective tax rate for the six months ended June 30, 2021 was impacted by the
recognition of approximately $3.0 million of deferred tax benefits in Italy, the
majority of which related to a reduction in deferred tax liabilities in
connection with certain tax incentives.

Net income increased by approximately $9.1 million, to $34.0 million for the six
months ended June 30, 2022, compared to $24.9 million for the six months ended
June 30, 2021. The increase was primarily the result of a decrease in debt
financing and related expenses of $10.5 million, an increase in operating profit
of approximately $5.1 million and a decrease in interest expense of $0.8
million, a decrease in other expense of approximately $0.3 million, partially
offset by an increase in income tax expense of approximately $7.5 million.

See below for a discussion of operating results by segment.



Packaging.  Net sales increased approximately $15.1 million, or 5.6%, to $286.8
million in the six months ended June 30, 2022, as compared to $271.7 million in
the six months ended June 30, 2021. Our recent Intertech and Omega acquisitions
collectively contributed approximately $22.0 million of sales during the six
months ended June 30, 2022. Sales of products used in food and beverage markets
increased by approximately $20.2 million, primarily due to strong demand for
closures, dispensers and flexible packaging as the hospitality sector continues
to rebound from prior COVID-19 pandemic-related shutdowns. Sales of products
used in industrial markets increased by approximately $6.9 million, primarily as
a result of higher demand for closure products, primarily in North America.
Sales of dispensing products used in beauty and personal care, as well as home
care, applications that help fight the spread of germs decreased largely as
anticipated by approximately $24.0 million, as COVID-19-related demand levels
have abated for these products from the peak levels in mid-2020 through the
first half of 2021. Net sales decreased by approximately $7.1 million due to
currency exchange, as our reported results in U.S. dollars were unfavorably
impacted as a result of the strengthening U.S. dollar relative to foreign
currencies, as compared to first half 2021.

Packaging's gross profit increased approximately $3.8 million to $78.1 million,
or 27.2% of sales, in the six months ended June 30, 2022, as compared to $74.4
million, or 27.4% of sales, in the six months ended June 30, 2021. During the
first half of 2021, we were impacted by approximately $6 million of higher resin
costs than we were able to recover via commercial actions, while we have
generally been able to recover such costs during the first half of 2022, as
market prices have generally stabilized. The increase in gross profit from
higher sales levels and improved material cost recovery was partially offset by
approximately $3 million higher energy costs, primarily in our European
manufacturing facilities, as well as a result of approximately $1.9 million of
currency exchange, as our reported results in U.S. dollars were unfavorably
impacted as a result of the strengthening U.S. dollar relative to foreign
currencies. In addition, gross profit margin declined as a result of a less
favorable sales mix.

Packaging's selling, general and administrative expenses increased approximately
$3.8 million to $29.0 million, or 10.1% of sales, in the six months ended June
30, 2022, as compared to $25.2 million, or 9.3% of sales, in the six months
ended June 30, 2021, primarily due to higher ongoing selling, general and
administrative costs associated with our acquisitions as well as higher
employee-related expenses as a result of our first quarter 2022 realignment
actions, partially offset by lower intangible asset amortization expense due to
certain assets becoming fully amortized.

Packaging's operating profit remained relatively flat at $49.1 million, or 17.1%
of sales, in the six months ended June 30, 2022, as compared to $49.2 million,
or 18.1% of sales, in the six months ended June 30, 2021, as the impact of
higher sales levels and improved recovery of material costs was offset by higher
energy costs, higher selling, general and administrative expenses and the impact
of unfavorable currency exchange.

                                       32

--------------------------------------------------------------------------------

Table of Contents



Aerospace.  Net sales for the six months ended June 30, 2022 increased
approximately $2.7 million, or 3.1%, to $91.9 million, as compared to $89.2
million in the six months ended June 30, 2021. Acquisition-related sales growth
from our December 2021 acquisition of TFI was approximately $2.8 million. Sales
of our fasteners products increased by approximately $0.7 million, as increases
in demand for fasteners used in new aircraft builds plus market share gains more
than offset the expected loss of sales of customers' stocking orders for
highly-engineered fasteners that were predominantly fulfilled throughout 2021.
Sales of our engineered components products decreased by approximately $0.8
million, primarily due to lower end market demand.

Gross profit within Aerospace decreased approximately $2.6 million to $17.7
million, or 19.2% of sales, in the six months ended June 30, 2022, from $20.3
million, or 22.7% of sales, in the six months ended June 30, 2021, primarily due
to a less favorable product sales mix in the first half of 2022, with lower
sales of the customers' stocking orders for highly-engineered fasteners.

Selling, general and administrative expenses decreased approximately $0.6
million to $13.1 million, or 14.2% of sales, in the six months ended June 30,
2022, as compared to $13.7 million, or 15.3% of sales, in the six months ended
June 30, 2021, primarily due to lower employee-related costs and third party
expenses.

Operating profit within Aerospace decreased approximately $2.0 million to $4.6
million, or 5.0% of sales, in the six months ended June 30, 2022, as compared to
$6.6 million, or 7.4% of sales, in the six months ended June 30, 2021, as the
impact of higher sales levels and lower selling, general and administrative
expenses were more than offset by a less favorable product sales mix.

Specialty Products.  Net sales for the six months ended June 30, 2022 increased
approximately $18.4 million, or 28.4%, to $83.2 million, as compared to $64.8
million in the six months ended June 30, 2021. Sales of our cylinder products
increased approximately $12.9 million, due to higher demand for steel cylinders
in North America as industrial activity continues to increase from depressed
levels as a result of the COVID-19 pandemic. Sales of engines, compressors and
related parts used in stationary power generation and assistance applications
for natural gas and crude oil extraction increased by approximately $5.5
million, primarily as a result of higher oil-field activity in North America.

Gross profit within Specialty Products increased approximately $3.9 million to
$18.6 million, or 22.3% of sales, in the six months ended June 30, 2022, as
compared to $14.7 million, or 22.7% of sales, in the six months ended June 30,
2021. Gross profit increased due to higher sales levels, while margins decreased
slightly due to higher steel costs.

Selling, general and administrative expenses within Specialty Products increased
approximately $0.4 million to $4.6 million, or 5.5% of sales, in the six months
ended June 30, 2022, as compared to $4.2 million, or 6.5% of sales, in the six
months ended June 30, 2021, primarily due to higher employment and spending
levels in support of the increase in sales levels.

Operating profit within Specialty Products increased approximately $3.5 million
to $14.0 million, or 16.8% of sales, in the six months ended June 30, 2022, as
compared to $10.5 million, or 16.2% of sales, in the six months ended June 30,
2021, primarily due to increased sales levels.

Corporate.  Corporate expenses, net consist of the following (dollars in
millions):

                                                   Six months ended June 30,
                                                       2022                   2021
         Corporate operating expenses      $         10.4                   $ 13.0
         Non-cash stock compensation                  5.3                      5.7
         Legacy expenses                              0.2                      0.9
         Corporate expenses                $         15.9                   $ 19.6


Corporate expenses decreased approximately $3.7 million to $15.9 million for the
six months ended June 30, 2022, from $19.6 million for the six months ended June
30, 2021, primarily as a result of the realignment charges related to the
corporate office legal and finance groups in the six months ended June 30, 2021.

                                       33

--------------------------------------------------------------------------------

Table of Contents

Liquidity and Capital Resources

Cash Flows



Cash flows provided by operating activities were approximately $27.7 million for
the six months ended June 30, 2022, as compared to approximately $42.7 million
for the six months ended June 30, 2021. Significant changes in cash flows
provided by operating activities and the reasons for such changes were as
follows:

•For the six months ended June 30, 2022, the Company generated approximately
$73.1 million in cash flows, based on the reported net income of approximately
$34.0 million and after considering the effects of non-cash items related to
depreciation, amortization, loss on dispositions of assets, changes in deferred
income taxes, stock-based compensation and other operating activities. For the
six months ended June 30, 2021, the Company generated approximately $72.3
million in cash flows based on the reported net income of approximately $24.9
million and after considering the effects of similar non-cash items and debt
financing and related expenses.

•Increases in accounts receivable resulted in a use of cash of approximately
$29.4 million and $22.6 million for the six months ended June 30, 2022 and 2021,
respectively. The increased use of cash for each of the six month periods is due
primarily to the timing of sales and collection of cash related thereto within
the periods. Days sales outstanding of receivables increased approximately four
days through the six months ended June 30, 2022 , and remained relatively
consistent through the six months ended June 30, 2021.

•We increased our investment in inventory by approximately $7.9 million and $0.9
million for the six months ended June 30, 2022 and 2021, respectively. The
increase in the first half of 2022 is primarily a result of proactively
investing in certain raw materials and purchased components to protect against
supply chain disruptions.

•Decreases in prepaid expenses and other assets resulted in a source of cash of
approximately $0.8 million for the six months ended June 30, 2022. Increases in
prepaid expenses and other assets resulted in a use of cash of approximately
$7.4 million for the six months ended June 30, 2021. These changes were
primarily a result of the timing of payments made for income taxes and certain
operating expenses.

•A decrease in accounts payable and accrued liabilities resulted in a use of
cash of approximately $8.9 million for the six months ended June 30, 2022, while
an increase in accounts payable and accrued liabilities resulted in a source of
cash of approximately $1.4 million for the six months ended June 30, 2021. Days
accounts payable on hand decreased by one day through the six months ended June
30, 2022 compared with a decrease of approximately two days in the six months
ended June 30, 2021. Our days accounts payable on hand fluctuate primarily as a
result of the timing of payments made to suppliers and the mix of vendors and
related terms.

Net cash used for investing activities for the six months ended June 30, 2022
and 2021 was approximately $85.7 million and $18.2 million, respectively. During
the first six months of 2022, we invested approximately $21.7 million in capital
expenditures, as we continued our investment in growth, capacity and
productivity-related capital projects, and paid approximately $64.1 million, net
of cash acquired, to acquire Intertech. During the first six months of 2021, we
invested approximately $18.3 million in capital expenditures.

Net cash used for financing activities for the six months ended June 30, 2022
was approximately $33.6 million, while net cash provided by financing activities
was approximately $19.0 million for the six months ended June 30, 2021. During
the six months ended June 30, 2022, we purchased approximately $27.9 million of
outstanding common stock, used a net cash amount of approximately $2.3 million
related to our stock compensation arrangements and paid dividends of
approximately $3.5 million. During the six months ended June 30, 2021, we issued
$400.0 million principal amount of the 2029 Senior Notes, made net repayments of
approximately $48.6 million on our revolving credit facilities, and redeemed
$300.0 million principal amount of the 2025 Senior Notes. In connection with
refinancing our long-term debt, we paid approximately $13.6 million of debt
financing fees and redemption premium. We also purchased approximately $14.2
million of outstanding common stock and used a net cash amount of approximately
$4.6 million related to our stock compensation arrangements.

                                       34

--------------------------------------------------------------------------------

Table of Contents

Our Debt and Other Commitments



In March 2021, we issued the 2029 Senior Notes in a private placement under Rule
144A of the Securities Act of 1933, as amended. We used the proceeds from the
2029 Senior Notes offering to pay fees and expenses of approximately
$5.1 million related to the offering and pay fees and expenses of $1.1 million
related to amending our Credit Agreement. In connection with the issuance, we
completed the redemption of our 2025 Senior Notes, paying $300.0 million to
retire the outstanding principal amount plus $7.3 million as a redemption
premium. The remaining cash proceeds from the 2029 Senior Notes were used for
general corporate purposes, including repaying all outstanding revolving credit
facility borrowings. The $5.1 million of fees and expenses related to the 2029
Senior Notes were capitalized as debt issuance costs, while the $7.3 million
redemption premium, as well as approximately $3.0 million of unamortized debt
issuance costs associated with the 2025 Senior Notes were recorded as expense
within debt financing and related expenses in the accompanying consolidated
statement of operations.

The 2029 Senior Notes accrue interest at a rate of 4.125% per annum, payable
semi-annually in arrears on April 15 and October 15. The payment of principal
and interest is jointly and severally guaranteed, on a senior unsecured basis,
by certain subsidiaries of the Company. The 2029 Senior Notes are pari passu in
right of payment with all existing and future senior indebtedness and
effectively subordinated to all existing and future secured indebtedness to the
extent of the value of the assets securing such indebtedness.

Prior to April 15, 2024, we may redeem up to 40% of the principal amount of the
2029 Senior Notes at a redemption price of 104.125% of the principal amount,
plus accrued and unpaid interest, if any, to the redemption date, with the net
cash proceeds of one or more equity offerings provided that each such redemption
occurs within 90 days of the date of closing of each such equity offering. In
addition, prior to April 15, 2024, we may redeem all or part of the 2029 Senior
Notes at a redemption price equal to 100% of the principal amount thereof, plus
accrued and unpaid interest, if any, to the redemption date, plus a "make whole"
premium.

For the six months ended June 30, 2022, our consolidated subsidiaries that do
not guarantee the 2029 Senior Notes represented approximately 25% of the total
of guarantor and non-guarantor net sales, treating each as a consolidated group
and excluding intercompany transactions between guarantor and non-guarantor
subsidiaries. In addition, our non-guarantor subsidiaries represented
approximately 36% and 13% of the total guarantor and non-guarantor assets and
liabilities, respectively, as of June 30, 2022, treating the guarantor and
non-guarantor subsidiaries each as a consolidated group.

In March 2021, we amended our Credit Agreement in connection with the issuance
of the 2029 Senior Notes to extend the maturity date. We incurred fees and
expenses of approximately $1.1 million related to the amendment, all of which
were capitalized as debt issuance costs. We also recorded approximately
$0.2 million of non-cash expense related to the write-off of previously
capitalized deferred financing fees. The Credit Agreement consists of a
$300.0 million senior secured revolving credit facility, which permits
borrowings denominated in specific foreign currencies, subject to a
$125.0 million sub limit, maturing on March 29, 2026.

In November 2021, we amended the Credit Agreement to replace LIBOR with a
benchmark interest rate determined based on the currency denomination of
borrowings. Effective January 1, 2022, the amendment replaced the reference rate
terms for U.S. dollar LIBOR borrowings to the Secured Overnight Financing Rate
("SOFR"), British pound sterling LIBOR borrowings to the Sterling Overnight
Index Average ("SONIA") and Euro LIBOR borrowings to the Euro Short Term Rate
("ESTR"), all plus a spread of 1.50%. The interest rate spread is based upon the
leverage ratio, as defined, as of the most recent determination date.

The Credit Agreement provides for incremental revolving credit commitments in an
amount not to exceed the greater of $200.0 million and an amount such that,
after giving effect to such incremental commitments and the incurrence of any
other indebtedness substantially simultaneously with the making of such
commitments, the senior secured net leverage ratio, as defined in the Credit
Agreement, is no greater than 3.00 to 1.00. The terms and conditions of any
incremental revolving credit facility commitments must be no more favorable than
the existing credit facility.

                                       35

--------------------------------------------------------------------------------

Table of Contents



Amounts drawn under our revolving credit facility fluctuate daily based upon our
working capital and other ordinary course needs. Availability under our
revolving credit facility depends upon, among other things, compliance with our
Credit Agreement's financial covenants. Our Credit Agreement contains various
negative and affirmative covenants and other requirements affecting us and our
subsidiaries, including the ability to, subject to certain exceptions and
limitations, incur debt, liens, mergers, investments, loans, advances, guarantee
obligations, acquisitions, asset dispositions, sale-leaseback transactions,
hedging agreements, dividends and other restricted payments, transactions with
affiliates, restrictive agreements and amendments to charters, bylaws, and other
material documents. The terms of our Credit Agreement require us and our
subsidiaries to meet certain restrictive financial covenants and ratios computed
quarterly, including a maximum total net leverage ratio (total consolidated
indebtedness plus outstanding amounts under the accounts receivable
securitization facility, less the aggregate amount of certain unrestricted cash
and unrestricted permitted investments, as defined, over consolidated EBITDA, as
defined) and a minimum interest expense coverage ratio (consolidated EBITDA, as
defined, over the sum of consolidated cash interest expense, as defined, and
preferred dividends, as defined). Our permitted total net leverage ratio under
the Credit Agreement is 4.00 to 1.00 as of June 30, 2022. If we were to complete
an acquisition which qualifies for a Covenant Holiday Period, as defined in our
Credit Agreement, then our permitted total net leverage ratio cannot exceed 4.50
to 1.00 during that period. Our actual total net leverage ratio was 1.99 to 1.00
at June 30, 2022. Our permitted interest expense coverage ratio under the Credit
Agreement is 3.00 to 1.00 as of June 30, 2022. Our actual interest expense
coverage ratio was 14.39 to 1.00 at June 30, 2022. At June 30, 2022, we were in
compliance with our financial covenants.

The following is a reconciliation of net income, as reported, which is a GAAP
measure of our operating results, to Consolidated Bank EBITDA, as defined in our
Credit Agreement, for the twelve months ended June 30, 2022 (dollars in
thousands). We present Consolidated Bank EBITDA to show our performance under
our financial covenants.

                                                                                       Twelve Months
                                                                                           Ended
                                                                                       June 30, 2022
    Net income                                                                       $        66,440
    Bank stipulated adjustments:
    Interest expense                                                                          13,750
    Income tax expense                                                                        19,570
    Depreciation and amortization                                                             54,030

    Non-cash compensation expense(1)                                                           9,140

    Other non-cash expenses or losses                                                            740
    Non-recurring expenses or costs(2)                                                        11,420
    Extraordinary, non-recurring or unusual gains or losses                                    1,490
    Effects of purchase accounting adjustments                                                 1,160
    Business and asset dispositions                                                              210
    Net losses on early extinguishment of debt                                                     -
    Permitted acquisitions                                                                     4,980

    Currency gains and losses                                                                     20

    Consolidated Bank EBITDA, as defined                                             $       182,950


                                                      June 30, 2022

              Total Indebtedness, as defined(3)      $      364,670
              Consolidated Bank EBITDA, as defined          182,950
              Total net leverage ratio                         1.99   x
              Covenant requirement                             4.00   x


                                       36

--------------------------------------------------------------------------------

Table of Contents

© Edgar Online, source Glimpses