Back to GetFilings.com




United States
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-K

(Mark one) [X] ANNUAL REPORT UNDER SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934 For
the fiscal year ended December 31, 1997
OR
[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
For the transition period from ____________ to __________
Commission file number 33-75154
J.B. POINDEXTER & CO., INC.
(Exact name of registrant as specified in its charter)

Delaware 76-0312814
(State or other jurisdiction of (I.R.S. Employer Identification No.)
incorporation or organization)

1100 Louisiana
Suite 5400
Houston, Texas 77002
(Address of principal executive offices) (Zip Code)


(Registrant's telephone number, including area code) (713) 655-9800

Securities registered pursuant to Section 12(b) of the Act: None
Name of each exchange where registered: None

Securities registered pursuant to Section 12(g) of the Act: None


Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days. Yes X No Indicate by check mark if disclosure
of delinquent filers pursuant to Item 405 of Regulation S-K is not contained
herein, and will not be contained, to the best of registrant's knowledge, in
definitive proxy or information statements incorporated by reference in Part III
of this Form 10-K or any amendment to this Form 10-K. [X]

State the aggregate market value of the voting stock held by non-affiliates of
the registrant: $ 0

The number of shares outstanding of each of the registrants' classes of common
stock as of March 7, 1998: 3059

Documents Incorporated by Reference: None


-1-



J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES


PART I.
Item 1. Business

J.B. Poindexter & Co., Inc. ("JBPCO") operates a variety of manufacturing and
wholesale distribution businesses. JBPCO's subsidiaries consist of Morgan
Trailer Mfg Co., ("Morgan"), Truck Accessories Group, Inc. ("TAG"), Lowy Group,
Inc. ("Lowy" or "Lowy Group"), EFP Corporation ("EFP"), and MIC Group Corp. (MIC
Group). Effective May 6, 1997, MIC Group filed an assumed name certificate and
began doing business as MIC Group or Manufacturing Innovations Corp.

Unless the context otherwise requires, the "Company" refers to JBPCO
together with its consolidated subsidiaries. The Company is controlled by John
B. Poindexter. In May 1994 the Company completed an initial public offering of
$100 million, 12 1/2% Senior Notes due 2004 (sometimes referred to herein as the
"Note Offering"). Concurrent with the Note Offering the Company acquired, from
John B. Poindexter and various minority interests, TAG, Lowy Group, EFP and MIC
Group. The Company manages its assets on a decentralized basis, with a small
corporate staff providing strategic direction and support.

The Company has three industry segments: Automotive (Morgan and TAG), Floor
Covering (Lowy Group), and Plastics and Precision Machining (EFP and MIC Group).
See Note 12 to the Consolidated Financial Statements of the Company.

Automotive - Morgan

Morgan is the nation's largest manufacturer of commercial van bodies ("van
bodies") for medium-duty trucks. Morgan products, which are mounted on truck
chassis manufactured and supplied by others, are used for general freight and
deliveries, moving and storage and distribution of refrigerated consumables. Its
eighty-four authorized distributors, seven manufacturing plants and two service
facilities are positioned in strategic locations to provide nationwide service
to its customers, which include rental companies, truck dealers and companies
that operate fleets of delivery vehicles. Formed in 1952, Morgan is
headquartered in Morgantown, Pennsylvania and was acquired in 1990.

Morgan's van bodies are manufactured and installed on truck chassis, which
are classified by hauling capacity or gross vehicular weight rating ("GVWR").
There are eight classes of GVWR. Morgan generally manufactures products for
Classes 3 through 7, those having a GVWR of between 10,001 pounds (light duty
dry freight vans) and 33,000 pounds (medium-duty trucks). It generally does not
manufacture products for Classes 1 or 2 (pickup trucks) or Class 8. The
principal products offered by Morgan are the following:

Dry Freight Bodies (Classes 3-7). Dry freight bodies typically are
fabricated with pre-painted aluminum or fiberglass reinforced plywood ("FRP")
panels, aerodynamic front-end treatment, hardwood floors and various door
configurations to accommodate end-user loading and unloading requirements. These
products are used for diversified dry freight transportation and represent more
than one-half of Morgan's sales.

-2-


J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES

Refrigerated Van Bodies (Classes 3-7). Refrigerated vans are equipped with
insulated aluminum or FRP bodies that accommodate controlled temperature and
refrigeration needs of end-users. These products are used primarily on trucks
that transport dairy products, frozen food and meats.

Cutaway Van Bodies (Classes 3-5). Aluminum or FRP cutaway van bodies (which
differ from conventional vans generally by having different floor configurations
and shorter lengths) are installed only on cutaway chassis which are available
with or without access to the cargo area from the cab. Cutaway bodies are used
primarily for local delivery of parcels, freight and perishables.

Stake Bodies and Flatbeds. Morgan also manufactures stake bodies, which are
flatbeds with various configurations of removable sides. Stake bodies are used
for the movement of a variety of materials for the agricultural and construction
industries, among others.

Gem Top Pick Up Truck Caps. Pickup truck caps are fabricated enclosures that
fit over the beds of pickup trucks, converting the beds into weatherproof
storage areas. Effective June 30, 1997 Morgan acquired the operations of Gem Top
from TAG. Gem Top services primarily commercial customers. For a more detailed
discussion of the truck accessories business see TAG below.

Some of the components of Morgan's products, such as certain patented
methods for making curtained doors for vehicle bodies, are proprietary. Morgan
also offers certain products manufactured by others, including those distributed
by Morgan's Advanced Handling Systems Division that facilitate the loading and
unloading of cargo. Morgan distributes spare parts through and offers limited
service programs at some of its own facilities and through its eighty-four
authorized distributors.

Customers and Sales. The van body industry has two major categories of
customers: (1) customers operating their own fleets of vehicles or who lease
their vehicles to third parties (collectively, "fleet/leasing customers"); and
(2) truck dealers and distributors who sell vehicles to others (collectively,
"dealer/distributor customers"). Morgan's net sales constituted 40%, 34% and 42%
of the Company's total net sales in 1997, 1996 and 1995, respectively.

Morgan's revenue is generated by five sources: (1) sales to commercial
divisions of leasing companies, companies with fleets of delivery vehicles,
truck dealers and distributors ("Commercial Sales"); (2) sales to consumer
rental companies ("Consumer Rental Sales"); (3) parts; (4) service; and (5) the
Advanced Handling Systems Division.

Consumer Rental Sales are composed of sales to companies that maintain large
fleets of one-way and local moving vehicles available for rent to the general
public. Procurement contracts for Consumer Rental Sales are negotiated annually,
usually in late summer to early fall and tend to be the most volatile and price
sensitive aspect of Morgan's business.

Morgan's two largest customers have historically represented approximately
40-50% of Morgan's total net sales. Each has been a customer of Morgan for
approximately 20 years, and management considers relations with each to be good.
Sales to these customers represented 18%, 14% and 21% of the Company's
consolidated net sales during the years 1997, 1996, and 1995, respectively.

-3-



J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES


Morgan sells products through its own sales force and through independent
distributors. Most of the distributors sell a wide variety of truck related
equipment to truck dealers and end-users.

Manufacturing and Supplies. Morgan operates manufacturing, body mounting and
service facilities in Pennsylvania, Wisconsin, Georgia, Texas, and Arizona. It
also has sales, service and body mounting facilities in Florida and California.
Its Gem Top division is located in Oregon.

Generally all van bodies manufactured by Morgan are produced to order. The
shipment of a unit is dependent upon receipt of the chassis supplied by the
customer and the customer's arrangements for delivery of completed units.
Revenue is recognized and the customer is billed upon final body assembly and
quality inspection. Because contracts for Consumer Rental Sales are entered into
in the summer or fall but production does not begin until the following January,
Morgan generally has a significant backlog of Consumer Rental Sales orders at
the end of each year that is processed through May of the following year. In
addition, Morgan typically maintains a significant backlog of Commercial Sales.
At December 31, 1997 and 1996, Morgan's total backlog was $55.2 million and
$50.2 million, respectively. All of the products under the orders outstanding at
December 31, 1997 are expected to be shipped during 1998.

Morgan maintains an inventory of raw materials necessary to build van bodies
according to customers' orders. Raw materials are acquired from a variety of
sources, and Morgan has not experienced significant shortages of materials in
recent years. Fiberglass reinforced panels, which are important components of
Morgan's products, are acquired principally from two suppliers. The loss of
either of those suppliers could disrupt Morgan's operations until a replacement
source could be located. Morgan's customers purchase their truck chassis from
major truck manufacturing companies. The delivery of a chassis to Morgan is
dependent upon truck manufacturers' production schedules which are beyond
Morgan's control. Delays in chassis deliveries can disrupt Morgan's operations
and can increase its working capital requirements.

Industry. Industry revenue and growth are dependent primarily on the demand
for delivery vehicles in the general freight, moving and storage, parcel
delivery and food distribution industries. Replacement of older vehicles in
fleets represents an important revenue source, with replacement cycles varying
from approximately four to six years, depending on vehicle types. During
economic downturns, replacement orders are often deferred or, in some cases,
older vehicles are retired without replacement.

Competition. The van body manufacturing industry is highly competitive.
Morgan competes with a limited number of large manufacturers and a large number
of smaller manufacturers. Some of Morgan's competitors operate from more than
one location. Certain competitors are publicly-owned with substantial capital
resources. Competitive factors in the industry include product quality, delivery
time, geographic proximity of manufacturing facilities to customers, warranty
terms, service and price.

Automotive - TAG

TAG has two operating divisions: TAG Manufacturing Division which consists
of TAG West (Leer West and Raider),TAG Midwest (Leer Midwest and 20th Century
Fiberglass) and TAG East (Leer East); and TAG Distribution Division consisting
of retail (Leer Retail and Radco) and the

-4-


J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES

wholesale distribution businesses (National Truck Accessories, including MTA
which was acquired in October, 1997).

TAG is the nation's largest manufacturer and distributor of pickup truck
caps and tonneau covers marketed under the brand names Leer, Raider, LoRider and
Century. Caps and tonneau covers are fabricated enclosures that fit over the
beds of pickup trucks, converting the beds into weatherproof storage areas.
Sales of caps represented approximately 20% of the Company's consolidated net
sales in each of the prior three years. In addition, TAG distributes other
accessories for light trucks, minivans and sport utility vehicles such as
running boards, steps, reinforced bumpers, wind deflectors, bedliners, hood
shields, visors, bumper covers and roof-mounted luggage carriers. TAG's eight
manufacturing plants and network of over 600 independent dealers, 36
company-owned retail stores and six wholesale distribution centers provide a
national network through which its products are marketed to individuals, small
businesses and fleet operators. Leer Retail has increased the number of
company-owned stores from eight at the beginning of 1991 to 36 at the end of
1997. Leer Retail closed eight stores during 1997. TAG's net sales constituted
30%, 37% and 30% of the Company's total net sales during 1997, 1996 and 1995,
respectively. Formed in 1971, TAG is headquartered in Elkhart, Indiana and was
acquired in 1987.

Customer and Sales. Most purchasers of TAG's products (whether purchased
from company-owned stores or from dealers) are individuals. TAG's products are
sold primarily through its national network of independent dealers and though
its company-owned stores. TAG also sells its products in Canada and Europe. In
1997, foreign sales (primarily in Canada) represented approximately 10% of TAG's
total sales. TAG has a sales and marketing staff which, among other things,
trains dealers and company-owned store personnel.

Manufacturing and Supplies. TAG designs and manufactures caps and tonneaus
in seven manufacturing facilities located in California, Indiana, Minnesota,
Pennsylvania and Saskatchewan, Canada. Approximately 85% of the caps sold by TAG
are fiberglass, with aluminum representing the balance. TAG maintains an
inventory of raw materials necessary to manufacture its products. Raw materials
are obtained from a variety of sources, and TAG has not experienced significant
shortages of materials in recent years. TAG purchases a substantial majority of
its windows for caps from a single supplier. Although the loss of that supplier
would disrupt TAG's production activities until a replacement supplier could be
located, management does not believe that such loss would have a material
adverse effect on the Company.

Industry. Sales of caps and tonneaus tend to correspond to the level of new
pickup truck sales. Sales of accessories are affected by sales of new pickup
trucks, sport utility vehicles and minivans. Cap sales are seasonal, with sales
typically being higher in the fall and spring than in the summer and winter.

Competition. The cap and truck accessory industry is highly competitive.
Competitive factors include product availability, quality, price and
installation services. Competitors in the distribution of accessories include
other cap manufacturers, auto parts stores, and mass merchandisers which, in
certain instances, have the purchasing power to buy and sell accessories at
deeply discounted prices.


-5-



J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES


Floor Covering - Lowy Group

Lowy Group which was acquired in 1991 operates in the floor covering
business through three separate divisions: Lowy Distribution (a wholesale floor
covering distributor), Blue Ridge (a carpet manufacturer) and Courier (a dyer
and printer of carpeting). Lowy Group's net sales represented 16%, 17% and 17%
of the Company's total consolidated net sales in 1997, 1996 and 1995,
respectively.

Lowy Distribution

Lowy Distribution is a leading wholesale floor covering distributor in the
Midwest, serving twelve Midwestern states. It operates seven facilities, located
in Ankeny, Iowa near Des Moines; Lenexa, Kansas; New Brighton, Minnesota; Omaha,
Nebraska; and St. Louis (three locations).

Products. Lowy Distribution offers two broad categories of products, each
of which includes multiple product lines and accessories:

o Hard Surface Products. Hard surface products include sheet vinyl,
vinyl, wood flooring, ceramic floor and wall tiles and accessories.

o Soft Surface Products. This product line consists of carpet, padding
substrate used in carpet installation, area rugs and sundry items,
such as carpet cleaners and installation accessories. Most of Lowy
Distribution's carpet sales are for residential installation, with the
balance being sales to the commercial market. Its carpet line is
anchored by carpet manufactured by Peerless Carpet of Canada and
Milliken and Co. Lowy Distribution also offers private label carpeting
marketed under the "Americana" and "Essex House" names and
manufactured by various suppliers, including the Blue Ridge division
of Lowy Group.

Customers and Sales. Lowy Distribution sells its products primarily to
floor covering retailers, most of which are privately owned, small- to
medium-sized dealers located away from major metropolitan areas. These dealers
rely on wholesalers, such as Lowy Distribution, to provide a broad line of
products with adequate inventory ready for immediate delivery and to provide
sales and marketing support.

Inventory and Supplies. Lowy Distribution offers products manufactured
by a variety of suppliers. Its largest supplier is Congoleum Corporation
("Congoleum"), whose products represented approximately 30% of Lowy
Distribution's total revenue during each of the last three years. Lowy
Distribution has purchased products from Congoleum since 1967, and management
considers its relations with Congoleum to be good. Nonetheless, Congoleum is
entitled to terminate its relationship with Lowy Distribution at any time
subject to notice requirements. Lowy Distribution is an exclusive distributor of
Congoleum's products in certain markets and competes with other Congoleum
distributors in other markets. Congoleum may appoint additional distributors of
its products in Lowy Distribution's markets at any time. The loss of Congoleum
as a supplier, or the introduction of other Congoleum distributors into Lowy
Distribution's markets, could adversely affect Lowy Distribution's operations.


-6-



J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES


Industry. The wholesale distribution of floor covering is affected by
the level of new home and remodeling construction activity. Lowy Distribution
believes that approximately two-thirds of its sales are generated by home
remodeling activities. The industry is also affected by consumer taste and floor
covering fashion trends. During the 1980s, carpet manufacturers increasingly
began shipping products directly from their mills to the end users, bypassing
wholesale distribution, such that management believes that a substantial
majority of carpet sales are now direct from the mill to end users. Excess
manufacturing capacity in the carpet industry has resulted in relatively level
pricing during the past several years, forcing manufacturers to reduce their
distribution costs in order to preserve their operating margins. Lower freight
costs occasioned by the deregulation of the freight industry and the emergence
of discount carpet retailers have bolstered this direct-to-customer distribution
trend. The industry is somewhat seasonal, with the second and third quarters
generally having higher sales than the other quarters.

Competition. The floor covering wholesale distribution business is
highly competitive. Lowy Distribution competes with other wholesale
distributors, and large carpet and tile manufacturing companies who sell their
products directly to their customers. The growth of large retail building supply
concerns that compete with Lowy Distribution's retail floor covering customers,
coupled with direct selling activities by carpet and tile manufacturers, could
adversely affect the floor covering wholesale distribution industry in the
future. Management believes that the ability of floor covering wholesale
distributors to carry broader product lines and to provide prompt service are
competitive advantages to the wholesale distributors. Lowy Distribution also
competes with several regional distributors.

Blue Ridge

Blue Ridge designs, manufactures and markets distinctive mid- to
high-end commercial carpet and, to a limited extent, residential carpet for sale
throughout the United States and abroad.
Formed in 1968, Blue Ridge is located in Ellijay, Georgia.

Products and Design. At present, Blue Ridge offers approximately 40
styles of commercial carpeting with an average of 15 colors per style. Its
residential carpet line currently consists of approximately 12 printed patterns
with a total of 35 colors. Blue Ridge also manufactures custom carpet (e.g.,
imprinting a company's logo in the carpet) and custom colors within existing
styles. Blue Ridge manufactures "tufted" carpeting, which is made by inserting
yarn into the carpet backing, forming loops that may or may not be cut,
depending on the particular carpet style being made (e.g., cut pile, level loop
or textured level loop carpeting). All of Blue Ridge's commercial carpeting is
offered and sold under the "Blue Ridge" brand name. Its residential carpeting is
manufactured for third parties who sell it under their own private labels. Blue
Ridge designs all of the carpet that it offers except for certain carpet that is
custom made or sold under private labels.

Customers and Sales. Blue Ridge's commercial carpeting is used by
businesses and organizations with high traffic areas, such as health care
facilities (nursing homes, clinics and hospitals), schools and universities,
hotels and motels, restaurants and office buildings.

Sales and marketing efforts for the commercial line are conducted by
Blue Ridge's sales force. Blue Ridge markets its commercial market line
primarily through architects, designers and


-7-



J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES


specifiers. Management oversees marketing of the residential carpet line, which
is marketed and sold through distributors and dealers. Blue Ridge maintains a
sales office and showroom in Chicago for use by architects, designers and
specifiers in the central area of the nation.

Manufacturing and Supplies. Blue Ridge owns and operates an integrated,
185,000 square foot mill that performs tufting, backing and finishing of its
products. Dyeing and printing of carpeting is performed for Blue Ridge by
Courier. Blue Ridge maintains a significant inventory of raw materials and
carpet because of its commitment to deliver products quickly after receiving a
customer's order.

Blue Ridge acquires its nylon and other fibers for yarn from large
companies, primarily Allied-Signal, Inc., and B.A.S.F. Corporation. Pursuant to
their licensing arrangements with Blue Ridge, these suppliers periodically test
Blue Ridge's carpeting to ensure that appropriate manufacturing procedures are
being followed. Favorable test results are required to enable Blue Ridge to
market its products using the supplier's brand names and to offer the supplier's
warranties.

Industry. Sales of broadloom carpeting in the industry's two major
markets, residential and commercial, represent approximately 75% and 25% of
total sales, respectively. According to an industry survey, a majority of the
sales in the commercial market in which Blue Ridge competes relate to the
modernization and renovation of facilities, with the remaining sales relating to
installations in new construction. Excess capacity in the industry has resulted
in relatively level pricing during the past several years, forcing manufacturers
to reduce manufacturing costs through a higher degree of vertical integration
and distribution costs by implementing factory-direct sales in order to preserve
their operating margins. Installations in new construction are affected by the
prevailing new construction activity. The industry is somewhat seasonal, with
the second and third quarters generally having higher sales than the other
quarters.

Competition. With approximately 200 carpet manufacturers in the United
States, the carpet manufacturing industry is highly competitive. The industry
competes also with other floor covering industries, such as hardwood and tile
flooring. Management believes that both the consolidation of the carpet industry
and the use of direct marketing of commercial carpet to end-users will continue.
Nonetheless, management believes that smaller companies, such as Blue Ridge,
will continue to satisfy market niches. The principal competitive factors in the
industry are style, quality, price and service, although management believes
that the commercial market in which it principally operates is less
price-sensitive than the residential market.

Courier

Courier, operated as a division of Blue Ridge, dyes and prints patterns
on commercial and residential carpeting that is manufactured by Blue Ridge and
other companies. Management believes that Courier's 66,000 square-foot dyeing
and printing plant is one of the most modern facilities of its kind operating in
the carpet industry.

Services. The plant, located in Ellijay, Georgia, is designed to print
and dye carpeting with multi-color patterns and random color effects. Its
continuous dyeing line has the ability to place up to 14 different colors on
carpet in a desired pattern. Moreover, in response to the industry's increased
use of polyester fibers in residential carpeting, Courier has developed a
process to dye


-8-



J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES


polyester fiber. Courier also owns two "Jet Beck" dyeing machines, each of which
is capable of dyeing in excess of 1,000 square yards of carpet in a single dye
lot, ensuring color consistency for large orders. Most of Courier's 1997 net
sales are generated by services performed for unaffiliated manufacturers, with
the remaining being performed for Blue Ridge.

Plastic and Precision Machining - EFP

EFP molds and markets expandable foam plastics used primarily by the
automotive, electronics, furniture and appliance industries as packaging, shock
absorbing and materials handling products. Management believes that EFP is the
nation's third largest producer and marketer of custom-shaped, molded expandable
plastics. Management believes that EFP's competitive strengths include its
ability to manufacture high quality products for competitive prices while
providing excellent service to its customers, including timely delivery of
products. EFP's net sales made up less than 10% of the Company's total net sales
during each of the last three years. Founded in 1954, EFP is headquartered in
Elkhart, Indiana and was acquired in 1985.

Products. EFP's products are manufactured from expandable polystyrene
("EPS"), expandable polypropylene ("EPP"), expanded polyethylene ("EPE"), a
copolymer of polyethylene and polystyrene ("Copolymer") and certain high heat
resistant resins ("Resins"). EPP, EPE, Copolymer and Resins are each tougher and
more resilient, or have higher temperature tolerances, than EPS. Products made
from expandable foams are lightweight and durable, capable of absorbing shocks
and impacts, provide thermal insulation and are chemically neutral.

EFP manufactures and markets the following products:

o Packaging and Shock Absorbing Products. EFP sells these products to
other manufacturers who use them to package and ship a wide assortment
of industrial and consumer products, such as computers, television
sets, toys, furniture, appliances, and cameras. Virtually all of these
products are custom made to fit the "footprint" of the particular
product or item for which EFP's product is being manufactured. These
products are manufactured from EPS and EPP, with EPP being used for
more fragile products. Sales of packaging and shock absorbing products
represent approximately 75% of EFP's total sales.

o Material Handling Products. These products include reusable trays or
containers that are used for transporting components to or from a
customer's manufacturing facility. EFP also offers its Thin-Wall(TM)
products which are used as parts positioning trays for robotic or
automatic product assembly (such as camera manufacturing). Material
handling products generally are produced from EPS, EPP or Copolymer.

o Components. EFP provides materials manufactured from EPP which are
used as energy absorbing components of automobile bumpers. EFP also
offers a line of its Styro-Cast(R) foam foundry patterns used by
foundries in the "lost foam" or "evaporative casting" metal pouring
process. During 1996, EFP began the production of door cores, with a
molded-in metal frame, for use in the mobile home manufacturing
industry.


-9-



J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES


Customers and Sales. EFP's products are sold to the automotive,
electronics, furniture, appliance, and marine industries, among others. EFP has
a diversified customer base.

EFP utilizes an in-house sales force and engages independent
representatives from time to time to provide supplemental sales support in the
marketing of EFP's packaging and shock absorbing products. EFP also employs an
engineering staff that assists customers in the production, design and testing
of products. Because expanded foams are very bulky, freight charges impose
geographical limitations on sales of those products. Generally, EFP considers
its target market to be limited to a 300-mile radius surrounding each
manufacturing facility. In certain circumstances, however, EFP has shipped its
products greater distances.

Manufacturing and Supplies. EFP manufactures its products at facilities
located in Indiana, Wisconsin, Alabama, Tennessee and Texas. The Texas and
Tennessee facilities manufacture products primarily for Compaq Computer
Corporation and Toshiba Corporation, respectively, although EFP intends to
utilize both facilities to manufacture products for other customers as well.

As is customary in the industry, EFP purchases its raw materials from a
variety of sources on a purchase order basis and not pursuant to long term
supply contracts. Raw material prices fluctuate and EFP historically has been
affected by price increases in the past but has not experienced significant
shortages of raw materials in recent years.

Industry. Because most of EFP's products are manufactured for use by
other industries, economic conditions which affect those other industries
generally will affect EFP's operations. In particular, growth or a downturn in
the automotive, electronics, furniture or appliance industries generally would
be expected to have a corresponding effect on EFP's business as those are the
principal industries served by its packaging and shock absorbing products. Sales
of EFP's products typically are not seasonal other than during a slight downturn
during the latter part of December and early January.

Competition. EFP competes with other molded, expandable plastic
producers and with manufacturers of alternative packaging and handling
materials, including paper, corrugated boxes and other foam products (such as
soft urethane). Many of these competitors, particularly the paper companies, are
large companies having greater financial resources than EFP. Certain other
expandable plastic manufacturers have multiple facilities. EFP also competes
with other companies in the foundry patterns market. Competitive factors include
price, quality and timely delivery of products.

Plastics and Precision Machining - MIC Group

MIC Group is a manufacturer, caster and assembler of precision metal
parts used in the worldwide oil and gas exploration industry. Formed in 1963,
MIC Group is located in Brenham, Texas and was acquired in 1992. During 1997,
MIC Group opened a new facility in Houston in addition to the electronic
assembly facility opened in 1994. The electronic assembly facility is operating
under the name ElectroSpec. MIC Group's net sales made up less than 10% of the
Company's net sales during each of the last three years.



-10-



J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES


Products. MIC Group manufactures various precision metal parts and
electro-mechanical devices that are utilized in a variety of oilfield-related
applications. Most of the precision parts currently manufactured by MIC Group
are utilized in connection with the exploration for oil and gas reserves. Parts
produced by MIC Group are utilized for complex functions, such as well bore
perforation and fracturing. Its products are also applicable to many seismic and
geophysical activities. ElectroSpec assembles electronic printed circuit boards
and instrumentation packages for the same or similar applications. Management
believes that the addition of electronic assembly provides additional sales
opportunities by providing turnkey value-added assemblies to its customers which
incorporate machined parts and electronics in the manufacture of their products.

Customers. MIC Group sells its products primarily to international
oilfield service companies. MIC Group's three largest customers represented
approximately 53% of its total net sales during 1997. All of these customers
have been customers of MIC Group for more than five years, and management
considers relations with them to be good.

Manufacturing and Supplies. MIC Group manufactures its products in a
75,500 square-foot manufacturing facility located in Brenham, Texas and a 27,000
square foot facility in Houston, Texas. ElectroSpec is located in Houston.
Management believes that MIC Group's manufacturing capabilities are among the
most sophisticated in the industry. It performs a broad range of
computer-controlled precision machining and welding, including electrostatic
discharge machining, electron beam welding, trepanning, gun drilling and
investment casting.

MIC Group is ISO 9000 certified. ISO is an internationally recognized
certification of production practices and techniques employed in manufacturing
processes.

Products are manufactured primarily from non-magnetic stainless steel,
alloy steels, nickel based alloys, titanium, brass and beryllium copper.
Materials are obtained from a variety of sources and MIC Group has not
experienced significant shortages in materials in recent years.

Industry. Because MIC Group's products are sold to large, international
oilfield service companies, MIC is not dependent solely on the domestic oil and
gas industry. Rather, demand for equipment and services supplied by those
oilfield service companies and, in turn, sales of related parts manufactured by
MIC Group and ElectroSpec, are directly related to the level of worldwide oil
and gas drilling activity. Worldwide drilling activity increased during 1997
thereby increasing the demand for services from oilfield service companies
which, in turn, increased MIC Group's sales.

Competition. MIC Group competes with other businesses engaged in the
machining, casting, and manufacturing of parts and equipment utilized in the oil
and gas exploration industry. Technological know-how and production capacity are
the primary competitive factors in MIC Group's industry.

Trademarks and Patents

The Company owns rights to certain presentations of Leer's name which
the Company believes is valuable insofar as management believes that it is
recognized as being a leading "brand name." The Company also owns rights to
certain other trademarks and tradenames, including


-11-



J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES


certain presentations of Morgan's name. Although these and other trademarks and
tradenames used by the Company help customers differentiate Company product
lines from those of competitors, the Company believes that the trademarks or
tradenames themselves are less important to customers than the quality of the
products. The Company also holds patents on certain products which, although
valuable to the Company, are not critical to the Company's operations. In
addition, Blue Ridge uses, with permission, certain of its suppliers' tradenames
and trademarks which are important to its business.

Employees

At February 28, 1998, the Company had approximately 3,800 permanent
employees. Personnel are unionized in: Lowy Distribution's New Brighton,
Minnesota (contract expires May, 1999), St. Louis (contract expires December
1998) and Ankeny, Iowa (contract expires December, 1999) warehouses (covering
12, 13, and 8 persons, respectively); EFP's Decatur, Alabama facility (covering
approximately 65 persons, with a contract expiring in August 2000); and TAG's
Raider Industries facility in Canada (covering approximately 160 persons, with a
contract expiring in December 2000). The Company believes that relations with
its employees are good.

Environmental Matters

The Company's operations are subject to numerous environmental statutes
and regulations, including laws and regulations affecting its products and
addressing materials used in manufacturing the Company's products. In addition,
certain of the Company's operations are subject to federal, state and local
environmental laws and regulations that impose limitations on the discharge of
pollutants into the air and water. The Company also generates non-hazardous
wastes. The Company has received occasional notices of noncompliance from time
to time with respect to its operations which are typically resolved by
correcting the conditions and the payment of minor fines, none of which
individually or in the aggregate has had a material adverse effect on the
Company. However, the Company expects that the nature of its operations will
continue to make it subject to increasingly stringent environmental regulatory
standards. Although the Company believes it has made sufficient capital
expenditures to maintain compliance with existing laws and regulations, future
expenditures may be necessary as compliance standards and technology change.
Unforeseen significant expenditures required to maintain such future compliance,
including unforeseen liabilities, could limit expansion or otherwise have a
material adverse effect on the Company's business and financial condition.

Morgan has been named as a potentially responsible party ("PRP") with
respect to the generation of hazardous materials alleged to have been handled or
disposed of at two Federal Superfund sites in Pennsylvania and one in Kansas.
Although a precise estimate of liability cannot currently be made with respect
to these sites, based upon information known to Morgan, the Company currently
believes that it's proportionate share, if any, of the ultimate costs related to
any necessary investigation and remedial work at those sites will not have a
material adverse effect on the Company.

Since the 1980s and early 1990s, products manufactured from expandable
polystyrene, such as some of the products manufactured by EFP, have been
criticized as being allegedly harmful to


-12-


J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES

the environment. Although management believes that more recent information
suggest that expandable polystyrene is not as harmful to the environment as
reported earlier, negative publicity relating to the material has had, and in
the future could have, an adverse effect on EFP's business, although this
publicity has not had a material adverse effect on EFP's results of operations.

Item 2. Properties

The Company owns or leases the following manufacturing, distribution,
office and sales facilities:


Owned
Approximate or Lease
Location Principal Use Square Feet Leased Expiration(a)

Morgan:
Ehrenberg, Arizona Manufacturing 125,000 Owned --
Rydal, Georgia Manufacturing 85,000 Leased 1999
Ephrata, Pennsylvania Manufacturing 50,000 Owned --
Morgantown, Pennsylvania Manufacturing 62,900 Leased 1999
Morgantown, Pennsylvania Office & manufacturing 261,500 Owned --
Corsicana, Texas Manufacturing 60,000 Owned --
Janesville, Wisconsin Manufacturing 23,000 Leased 1998
Janesville, Wisconsin Manufacturing 32,000 Owned --
Clackamas, Oregon Manufacturing 78,000 Leased 1998
TAG Manufacturing:
Woodland, California Manufacturing 92,000 Leased 2001
Elkhart, Indiana Office & research 17,500 Owned --
Elkhart, Indiana Manufacturing 139,000 Leased 2001
Milton, Pennsylvania Manufacturing 102,000 Leased 2001
Elkhart, Indiana Manufacturing 91,900 Owned --
Elkhart, Indiana Manufacturing Office 18,400 Leased 2005
Drinkwater, Saskatchewan, Canada Office & manufacturing 72,000 Owned --
Moose Jaw, Saskatchewan, Canada Manufacturing 87,000 Leased 2005
Leer Retail: (b)
Brainerd, Minnesota Manufacturing & sales 11,900 Leased 1999
NTA:
Woodland, California Office & warehouse 21,000 Leased 1999
Conyers, Georgia Office & warehouse 13,000 Leased 1999
Elkhart, Indiana Office & warehouse 57,000 Leased 2000
Milton, Pennsylvania Office & warehouse 35,000 Leased 1998
Tulsa, Olahoma Office & warehouse 32,500 Leased 2002
Tyler Texas Office & warehouse 22,000 Leased 2002
Lowy Distribution:
Ankeny, Iowa Warehouse, office & showroom 30,000 Leased 2007
Lenexa, Kansas Warehouse, office & showroom 12,000 Leased 1997
Fridley, Minnesota Warehouse, office & showroom 55,000 Leased 2002
St. Louis, Missouri Warehouse, office & showroom 85,000 Owned --
St. Louis, Missouri Warehouse, office & showroom 45,000 Owned --
St. Louis, Missouri Warehouse, office & showroom 14,000 Leased 2000
Omaha, Nebraska Warehouse, office & showroom 7,000 Leased 1998
Blue Ridge/Courier:
Ellijay, Georgia Office & manufacturing 195,000 Owned --
Ellijay, Georgia Office & manufacturing 66,000 Owned --
EFP:
Decatur, Alabama Manufacturing 175,000 Leased 1999
Elkhart, Indiana Office & manufacturing 211,600 Owned --
Elkhart, Indiana Manufacturing 24,900 Leased 1997
Gordonsville, Tennessee Manufacturing 40,000 Leased 2001
Marlin, Texas Manufacturing 73,000 Leased 1998
Waukesha, Wisconsin Manufacturing 13,850 Leased 1997
MIC Group:
Brenham, Texas Office & manufacturing 75,500 Owned --
Houston, Texas Manufacturing 26,550 Leased 2002
Houston, Texas Manufacturing 9,600 Leased 1998


(a) Including all renewal terms.
(b) In addition, TAG (Leer Retail) leases 36 retail stores aggregating
approximately 100,000 square feet pursuant to leases with terms
averaging approximately nine years (including renewal options).



-13-



J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES


The Company utilizes principally all of its facilities and believes
that its facilities are adequate for its current needs and are capable of being
utilized at higher capacities to supply increased demand if necessary.

Item 3. Legal Proceedings

The Company is involved in various lawsuits which arise in the ordinary
course of business. In the opinion of management, the ultimate outcome of these
lawsuits will not have a material adverse effect on the Company.

Item 4. Submission of Matters to a Vote of Security Holders

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

PART II

Item 5. Market for Registrant's Common Equity and Related Stockholder Matters

The registrant's common equity is privately held and not publicly
traded. As of March 1998, one individual owned all of the registrant's issued
and outstanding common equity. During the last three fiscal years, JBPCO paid no
cash dividends.

The registrant's ability to pay dividends on its common equity is
restricted to the extent described in the Indenture, dated as of May 23, 1994,
pertaining to the registrant's 12 1/2% Senior Notes due 2004 and the Loan and
Security Agreement, dated as of June 28, 1996, with Congress Financial
Corporation, as lender.

Item 6. Selected Financial Data

The historical financial data presented below for the years ended
December 31, 1997, 1996, 1995, 1994 and 1993 are derived from the audited
Consolidated Financial Statements of the Company. The data presented below
should be read in conjunction with Management's Discussion and Analysis of
Results of Operations and Financial Condition and the Consolidated Financial
Statements of the Company and notes thereto. The financial information is not
directly comparable due to the acquisitions of Gem-Top Mfg., Inc. (March 1993),
Radco (December 1994), 20th Century Fiberglass, Century Distributing and Raider
Industries (June 1995) and MTA(October 1997).



-14-



J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES




Year Ended December 31,
(Dollars in Millions, Except Per Share Amounts)
1997 1996 1995 1994 1993

Operating Data:
Net sales ........................... $ 447.5 $ 432.4 $ 450.7 $ 386.6 $ 327.4
Cost of sales ....................... 351.6 338.0 365.3 301.3 254.9
Selling, general and
administrative expense............. 86.1 84.0 82.0 64.9 56.0
Closed and excess facility costs .... 2.3 1.4 -- -- --
Other (income) expense .............. (3.2) (0.1) (1.2) 0.4 1.2
-------- -------- -------- -------- --------
Operating income .................... 10.7 9.1 4.6 20.0 15.3
Interest expense .................... 16.9 16.2 15.9 11.5 6.4
Income tax provision (benefit) ...... 1.4 (1.0) (2.8) 3.0 2.3
Minority interests .................. -- -- -- -- (0.1)
-------- -------- -------- -------- --------
Income (loss) before
extraordinary loss ................ 7.6 (6.1) (8.5) 5.5 6.7
Extraordinary loss .................. -- 0.3 -- 2.1 --
-------- -------- -------- -------- --------
Net income (loss) ................... $ 7.6 $ (6.4) $ (8.5) $ 3.4 $ 6.7
======== ======== ======== ======== ========

Earnings (loss) per share ........... $ 2,466 $ (2,097) $ (2,790) $ 1,503 $ 6,656
======== ======== ======== ======== ========
Cash dividends per share ............ $ -- $ -- $ -- $ 2,910 $ 1,136
======== ======== ======== ======== ========

Pro Forma for Taxes (a):
Income (loss) before income
taxes, minority interests and
extraordinary loss ................ $ (6.2) $ (7.1) $ (11.2) $ 8.5 $ 8.9
Income tax provision (benefit) ...... 1.4 (1.0) (2.8) 3.5 3.7
Minority interests .................. -- -- -- -- (0.1)
Extraordinary loss .................. -- 0.3 -- 2.1 --
-------- -------- -------- -------- --------
Net income (loss) ................... $ 7.6 $ (6.4) $ (8.5) $ 2.9 $ 5.3
======== ======== ======== ======== ========

Balance Sheet Data
(at period end):
Working capital ................. $ 19.4 $ 22.4 $ 29.4 $ 56.6 $ 19.6
Total assets .................... 175.3 173.5 180.8 173.2 139.8
Total long-term obligations ..... 105.6 105.6 107.6 106.9 75.9
Stockholder's equity (deficit) .. $ (4.7) $ 3.0 $ 9.5 $ 17.8 $ 15.2

Other Data:
EBITDA (b)(c) ................... $ 22.3 $ 20.9 $ 15.1 $ 28.2 $ 23.1
Capital expenditures ............ 7.3 8.1 11.9 9.2 9.0
Depreciation and amortization (c) 11.6 11.2 10.5 8.2 7.0
Consolidated EBITDA
Coverage Ratio (d) .............. 1.3x 1.3x 1.0x 2.5x 3.6x





-15-



J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES


(a) Pro Forma for Taxes data reflect the Company's income taxes (benefits)
assuming that Lowy Group and MIC Group, which had been "S" corporations
prior to May 16, 1994, were taxable "C" corporations during the relevant
periods.

(b) "EBITDA" means earnings before deducting interest expense, taxes,
depreciation and amortization and minority interests as defined in the
Indenture pertaining to the Senior Notes. EBITDA is not included herein as
operating data and should not be construed as an alternative to operating
income (determined in accordance with generally accepted accounting
principles) as an indicator of the Company's operating performance. The
Company has included EBITDA because it is relevant for determining
compliance under the Indenture and because the Company understands that it
is one measure used by certain investors to analyze the Company's operating
cash flow and historical ability to service its indebtedness.

(c) Depreciation and amortization excludes amortization of debt issuance cost
of $0.8 million, $0.7 million and $0.7 million in 1997, 1996 and 1995,
respectively.

(d) "Consolidated EBITDA Coverage Ratio" is the ratio of EBITDA of JBPCO and
its Guarantor Subsidiaries to interest expense that is used in the
Indenture to limit the amount of indebtedness that the Company may incur.


Item 7. Management's Discussion and Analysis of
Financial Condition and Results of Operations

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

Basis of Financial Statements

Concurrently with the initial public offering of $100.0 million, 12
1/2% Senior Notes due 2004, (the "Senior Notes"), effective May 23, 1994, the
Company acquired TAG, Lowy, EFP and MIC Group from John B. Poindexter and
certain minority interests. The historical, Consolidated Financial Statements
reflect the acquisition of the Subsidiaries as an exchange of interests in
companies under common control in a manner similar to a pooling of interests,
except that each subsidiary is included only from the date of Mr. Poindexter's
purchase of his interest therein.

Overview

The Company has grown from 1993 through 1997, both internally and
through acquisitions (MIC Group and Gem-Top were acquired in June 1992 and March
1993, respectively). During 1994, the Company acquired Radco, a pick up truck
accessory retailer, and Tile by Design, a wholesale floor covering distributor.
TAG acquired the businesses and assets of three companies, effective June 30,
1995: 20th Century Fiberglass, a manufacturer of pick up truck caps, Century
Distributing, a wholesaler of light truck accessories, both based in Elkhart,
Indiana, and Raider Industries, a manufacturer of pickup truck caps and tonneau
covers based in Drinkwater,


-16-



J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES


Saskatchewan, Canada. Effective October 31,1997, TAG acquired the business and
assets of Midwest Truck Aftermarket, a wholesaler of light truck accessories
based in Tulsa, Oklahoma. Net sales increased from $327.4 million in 1993 to
$447.5 million in 1997. Operating income increased from $15.3 million in 1993 to
$20.0 million in 1994, however, during 1995, 1996 and 1997 TAG incurred
operating losses of $12.1 million, $6.9 million and $10.1 million respectively,
which reduced the Company's consolidated operating income to $4.6 million, $9.1
million and $10.7 million, respectively.

The following table represents the net sales, operating income and
operating margins for each Subsidiary and on a consolidated basis.


Years Ended December 31,
------------------------
1997 1996 1995
---- ---- ----
(Dollars in Millions)

Net Sales:
Morgan ............... $ 178.3 $ 145.5 $ 187.7
TAG .................. 138.9 158.6 137.5
Lowy ................. 69.7 71.3 75.0
EFP .................. 33.0 31.5 30.2
MIC Group ............ 28.6 25.5 20.3
Eliminations ......... (1.0) -- --
---------- ---------- ----------
Consolidated ......... $ 447.5 $ 432.4 $ 450.7
========== ========== ==========

Operating Income (Loss):
Morgan ............... $ 8.7 $ 7.1 $ 9.9
TAG .................. (10.1) (6.9) (12.1)
Lowy ................. 7.2 3.9 4.9
EFP .................. 3.0 2.7 1.7
MIC Group ............ 4.7 4.8 2.9
JBPCO ................ (2.8) (2.5) (2.7)
---------- ---------- ----------
Consolidated ......... $ 10.7 $ 9.1 $ 4.6
========== ========== ==========

Operating Margins:
Morgan ............... 5.0% 4.9% 5.2%
TAG .................. (7.0) (4.4) (8.8)
Lowy ................. 10.0 5.5 6.6
EFP .................. 9.0 8.6 5.7
MIC Group ............ 17.0 18.8 14.4
---------- ---------- ----------
Consolidated ......... 2.0% 2.0% 1.0%
========== ========== ==========





-17-



J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES


Results of Operations

Consolidated Operating Results

Comparison of 1997 to 1996

Net sales increased 4% to $447.5 million in 1997 compared to $432.4
million in 1996. The increase was due primarily to Morgan whose sales increased
23% or $32.8 million partially offset by a decrease of $19.7 million (12%) at
TAG. MIC Group and EFP recorded sales increases of 12% or $3.1 million and 5% or
$1.5 million respectively.

Cost of sales increased 4% to $351.6 million in 1997 from $338.0
million in 1996, and gross profit increased 2% to $96.0 million (21% of net
sales) in 1997 compared to $94.4 million (22% of net sales) in 1996.

Selling, general and administrative expense increased 2% to $86.1
million (19% of net sales) in 1997 compared to $84.1 million (19% of net sales)
in 1996.

The Company recorded Closed and Excess Facility Costs of $2.3 million
and $1.4 million during the years ended December 31, 1997 and 1996,
respectively. During 1997 Morgan committed to a plan to sell its idle facility
in Mexico. Accordingly, Morgan began marketing the property and, based on an
estimate of the fair value less the cost to sell the property, wrote down the
carrying value by $0.6 million. In 1997 TAG Distribution closed eight
unprofitable stores and its administrative office, and TAG Manufacturing
incurred additional unexpected expenses with respect to manufacturing facilities
closed during 1996. The closure of these excess facilities resulted in a charge
of $1.7 million for the year ended December 31, 1997. In 1996, TAG Distribution
closed four unprofitable stores and TAG Manufacturing closed two manufacturing
facilities, resulting in a charge of $1.4 million for the year ended December
31,1996.

Operating income increased 18% to $10.7 million in 1997 compared to
$9.1 million in 1996. Operating income increased 23% or $1.6 million at Morgan
and 85% or $3.3 million at Lowy. The increase at Lowy included a gain on the
sale of certain real estate of $2.7 million. Operating losses at TAG increased
46% to $10.1 million compared to $6.9 million during 1996.

Interest expense increased 4% to $16.9 million in 1997 compared to
$16.2 million in 1996, average total debt increased 3% to $138.8 million during
1997 compared to $134.6 million during 1996.

The Company recorded an income tax expense of $1.4 million for the year
ended December 31, 1997 compared to a $1.0 million benefit during 1996. The
income tax expense of $1.4 million in 1997 represents state and foreign income
taxes payable. The Company's income tax provision differs from the federal
statutory rate principally due to an increase in the deferred tax valuation
allowance relating to net operating losses that may not be realizable. See Note
11 of Notes to the Consolidated Financial Statements.



-18-



J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES


Comparison of 1996 to 1995

Net sales decreased 4% to $432.4 million in 1996 compared to $450.7
million in 1995. The decrease was due primarily to Morgan whose sales decreased
22% or $42.2 million, partially offset by increases of $21.1 million (15%) at
TAG and $5.2 million (26%) at MIC Group.

Cost of sales decreased 8% to $338.0 million in 1996 from $365.3
million in 1995, and gross profit increased 11% to $94.4 million (22% of net
sales) in 1996 compared to $85.4 million (19% of net sales) in 1995. EFP, MIC
Group and TAG recorded 47%, 38% and 37% increases in gross profit, respectively.

Selling, general and administrative expense increased 3% to $84.1
million (19% of net sales) in 1996 compared to $82.0 million (18% of net sales)
in 1995.

Operating income increased 95% to $9.1 million in 1996 compared to $4.6
million in 1995. Operating losses at TAG decreased 43% to $6.9 million compared
to $12.1 million during 1995.

Interest expense increased 2% to $16.2 million in 1996 compared to
$15.9 million in 1995, average total debt increased 9% to $134.6 million during
1996 compared to $123.2 million during 1995.

The Company recorded an aggregate income tax benefit of $1.1 million
for the year ended December 31, 1996 compared to a $2.7 million benefit during
1995. See Note 11 of Notes to the Consolidated Financial Statements.


Morgan

Morgan acquired Gem-Top from TAG effective June 30,1997. Gem-Top
manufactures pickup truck caps primarily for commercial customers which
compliments the Morgan business. Morgan's operating results include Gem-Top from
the date of acquisition only. For the six months ended December 31,1997 Gem-
Top's net sales were $2.6 million and its operating loss was $0.2 million. Gem
Top's operating results are not considered material to the results of Morgan or
TAG and, therefore, the operating results presented for Morgan and TAG were not
restated.

Comparison of 1997 to 1996

Net sales increased 23% to $178.3 million in 1997 compared to $145.5
million in 1996. Shipments of van body units increased 26% to 23,575 units in
1997 compared to 18,647 units during 1996. Consumer Rental Sales (as defined
under Business) increased 65% to $22.9 million and Commercial Sales increased
10% to $131.3 million in 1997 compared to 1996. Backlog at December 31, 1997 was
$55.2 million compared to $50.2 million at the end of 1996. Gem-Top sales of
$2.7 million for the six months ended December 31 are included in Morgan sales
during 1997

Cost of sales increased 22% to $153.3 million in 1997 compared to
$126.1 million in 1996 as a result of the increase in units produced. Gross
profit increased 29% or $5.6 million to $25.0


-19-



J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES


million (14% of net sales) compared to $19.4 million (13% of net sales) in 1996.
Gross profit margins increased slightly as a result of the improved absorption
of overhead costs.

Selling, general and administrative expense increased 28% to $15.7
million (9% of net sales) in 1997 compared to $12.3 million (8% of net sales) in
1996. Selling expense increased 8% to $7.6 million primarily as a result of
including the selling expenses of Gem Top for the six months ended December 31,
1997. General and Administrative expense increased 49% due to increased
personnel and related costs

Morgan's operating income increased 23% to $8.7 million in 1997
compared to $7.1 million in 1996 due to its increased net sales. As a percentage
of net sales, operating income remained at 5% in 1997 the same as in 1996.

Comparison of 1996 to 1995

Net sales decreased 22% to $145.5 million in 1996 compared to $187.7
million in 1995. Shipments of van body units decreased 25% to 18,647 units in
1996 compared to 25,016 units during 1995. Consumer Rental Sales (as defined
under Business) decreased 60% to $13.9 million and Commercial Sales decreased
12% to $117.7 million in 1996 compared to 1995. Backlog at December 31, 1996 was
$50.2 million compared to $41.8 million at the end of 1995. The increase in
backlog reflects an increase in consumer rental orders following the cyclical
downturn in that business during 1995.

Cost of sales decreased 23% to $126.1 million in 1996 compared to
$163.4 million in 1995 as a result of the decrease in units produced. Gross
profit decreased $4.9 million or 20% compared to 1995. Gross profit margins
increased slightly as a result of slightly lower raw material costs and the
implementation of selling price increases.

Selling, general and administrative expense decreased 14% to $12.3
million (9% of net sales) in 1996 compared to $14.4 million (8% of net sales) in
1995. Selling expense decreased 11% and General and Administrative expense
decreased 18%.

Due to decreased net sales Morgan's operating income decreased 28% to
$7.1 million in 1996 compared to $9.9 million in 1995. As a percentage of net
sales, operating income remained at 5% in 1996 the same as in 1995.

TAG

During the years ended December 31, 1997, 1996 and 1995, TAG incurred
operating losses of $10.1 million, $6.9 million and $12.1 million, respectively.
The continued losses at TAG have resulted in management reviewing various
options related to the TAG business. The events and circumstances resulting in
the operating performance indicated that assets of certain TAG operations,
amounting to $24.3 million, may be impaired. However, an estimate of
undiscounted cash flows from these assets indicated that the carrying values of
the assets would be expected to be recovered over the useful life of the assets.
Management's options related to the TAG business include the possible sale of
all or part of the business, however, management has not committed to


-20-



J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES


a formal plan to dispose of all or part of the TAG business. The accompanying
financial statements have, therefore, been prepared assuming that the Company
continues to operate TAG. However, should the Company decide in the future to
dispose of all or part of TAG, the Company could incur a loss on sale of up to
$20.0 million. Similarly, it is reasonably possible that the estimate of
undiscounted future cash flows could change in the future requiring the
recognition of an impairment loss.

TAG transferred the operations of Gem Top to Morgan effective June
30,1997. The following comparisons include the operating results of Gem Top for
the period until the date of transfer.


Comparison of 1997 to 1996

Total net sales for TAG decreased 12% to $138.9 million in 1997
compared to $158.6 million in 19965. TAG Manufacturing Division net third party
sales decreased 8% to $84.0 million during 1997 compared to $91.5 million during
1996. Total shipments of caps and tonneaus, including shipments to TAG
Distribution were 161,571 units during 1997 compared to173,884 units in 1996.
The decline in units shipped is primarily due to Leer Manufacturing as a result
of closing the Leer plant in the Southeastern United States and a decline
national market share. Raider recorded an 8,900 unit or 44% increase in
shipments and Century's shipments were consistent with the prior year.

TAG Distribution Division net sales decreased 18% to $55.0 million
during 1997 compared to $67.1 million during 1996. At Leer Retail, sales
decreased 14% to $37.2 million as same store sales decreased approximately 6%,
primarily due to lower cap sales. Leer Retail closed six stores between July
1996 and December 1997, which reduced sales approximately $2.8 million during
1997, compared to 1996. Wholesale sales decreased 33% or $6.6 million primarily
due to softness in regional markets and the loss of customers resulting from a
reorganization of service areas late in 1996. Effective October 31, 1997 TAG
acquired the assets of Midwest Truck After Market Inc., a wholesale distributor
of light truck accessories based in Tulsa Oklahoma, for approximately $2.7
million. The acquisition provides the wholesale operations of TAG Distribution
with a presence in a geographical market not previously served.

Cost of sales decreased $14.6 million (12%) to $103.1 million in 1997
compared to $117.7 million in 1996. Gross profit decreased 12% to $35.8 million
(26% of net sales) during 1997 compared to $40.9 million (26% of net sales)
during 1996. The decrease in gross profits was due primarily to a $12.1 million
decline in the sales at the TAG Distribution Division. TAG Manufacturing gross
profit decreased $1.8 million or 9% during 1997 compared to 1996. A $1.7 million
or 84% increase at Raider was reduced by a decrease of $3.1 million or 29% at
Leer Manufacturing.

Selling, general and administrative expense decreased 4% to $44.5
million (32% of net sales) during 1997 compared to $46.4 million (29% of net
sales) during 1996. Selling expense decreased 12% or $2.2 million primarily as a
result of a $1.7 million (16%) decrease in selling expense at Leer Retail
resulting from the closure of six stores during 1997 and reduced delivery


-21-



J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES


costs at TAG Distribution. General and administrative expense increased 5% or
$1.7 million, primarily as a result of costs associated with the TAG
Distribution headquarters office in Houston.

During the year ended December 31, 1997, TAG closed the TAG
Distribution headquarters in Houston, closed eight unprofitable retail stores
and incurred additional costs associated with the closure of two manufacturing
plants during 1996. The associated costs of $1.8 million were included in Closed
and Excess Facility Costs during 1997.

TAG incurred an operating loss for the year ended December 31, 1997 of
$10.1 million compared to an operating loss of $6.9 million in 1996. The decline
in operating performance was primarily the result of lower sales at Leer
Manufacturing and TAG Distribution and the costs associated with the closing and
consolidation of various stores and administrative activities late in the year.

The Company continued to respond in a number of ways to improve the
performance of TAG including the elimination of certain overhead costs, the
closure of unprofitable stores and by addressing the manufacturing problems
including redesigning certain products and implementing additional quality
control procedures. Other improvement measures are being evaluated.


Comparison of 1996 to 1995

Total net sales for TAG increased 15% to $158.6 million in 1996
compared to $137.5 million in 1995. TAG Manufacturing Division net sales
increased 21% to $91.5 million during 1996 compared to $75.9 million during
1995. Net sales during 1995 include sales of 20th Century Fiberglass and Raider
Industries for the six months subsequent to their acquisition during June 1995.
Combined net sales for 20th Century Fiberglass and Raider Industries were $36.0
million for the year ended December 31, 1996 compared to $17.6 million for the
six months ended December 31, 1995.

TAG Distribution Division net sales increased 9% to $67.1 million
during 1996 compared to $61.6 million during 1995. Operations acquired during
June 1995 increased sales approximately $3.2 million for the year ended December
31, 1996 compared to 1995. Leer Retail sales increased $2.9 million (7%) and
wholesale sales, excluding Century Distribution, remained flat. TAG closed four
unprofitable stores during 1996, resulting in closure costs of approximately
$0.3 million.

Cost of sales increased $10.1 million (9%) to $117.7 million in 1996
compared to $107.6 million in 1995. Gross profit increased 37% to $40.9 million
(26% of net sales) during 1996 compared to $29.9 million (22% of net sales)
during 1995. The increase was due primarily to TAG Manufacturing Division
product mix changes and efforts to improve product quality and delivery times
were reflected in lower cost of sales . Also during 1996, TAG Manufacturing
Division eliminated the production of plastic caps.

Selling, general and administrative expense increased 10% to $46.4
million (29% of net sales) during 1996 compared to $42.1 million (31% of net
sales) during 1995. Selling expense increased 5% or $0.9 million and general and
administrative expense increased 14% or $3.4 million,


-22-



J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES


primarily as a result of the inclusion of operations, acquired during June 1995,
for twelve months of 1996.

TAG incurred an operating loss for the year ended December 31, 1996 of
$6.9 million compared to an operating loss of $12.1 million in 1995. The
improvement in operating performance was primarily the result of efforts to
remedy manufacturing problems associated with the introduction of new product
lines, product design changes and paint finishing processes.

The Leer Manufacturing plant in the Southeastern United States was
closed during the last quarter of 1996 due to inefficient operations. Production
was transferred to the remaining TAG Manufacturing plants with an associated
reduction in overhead costs. Including costs of closing the Gem Top East
facility, total closure costs of approximately $1.1 million were charged to
expense during 1996 as Closed and Excess Facility Cost.

Lowy Group

Comparison of 1997 to 1996

Net sales decreased 2% to $69.7 million in 1997 compared to $71.3
million in 1996. Sales from the floor covering distribution business declined
$3.6 million (9%) and sales from carpet manufacturing activity increased $1.5
million (5%).

Cost of sales decreased 3% to $49.7 million in 1997 from $51.5 million
in 1996. Accordingly, gross profit increased 2% to $20.1 million (29% of net
sales) in 1997 compared to $19.8 million (28% of net sales) in 1996. Gross
profit increased $0.9 million or 9% at the carpet manufacturing operations as a
result of lower labor and material costs

Selling, general and administrative expense decreased 1% to $15.7
million (23% of net sales) in 1997 compared to $15.9 million (22% of net sales)
in 1996.

Lowy sold two locations during the period recognizing a gain of $2.7
million, which was included in Other Income, net, for the year ended December
31, 1997. A warehouse facility near Minneapolis, Minnesota was sold effective
March 31, 1997 and the operations moved to new location during the quarter ended
June 30, 1997. Effective June 30, 1997, Lowy distribution sold and leased back a
warehouse facility in Ankeny, Iowa.

Lowy Group's operating income, excluding the gains from the sale of
real estate, increased 15% to $4.5 million (6% of net sales) in 1997 compared to
$3.9 million (5% of net sales) in 1996 due to increased sales and gross profit
at the carpet manufacturing operation.

Comparison of 1996 to 1995

Net sales decreased 5% to $71.3 million in 1996 compared to $75.0
million in 1995. Sales from the floor covering distribution business declined
$4.3 million (9%) and carpet manufacturing activity sales increased $0.6 million
(2%).



-23-



J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES


Cost of sales decreased 5% to $51.5 million in 1996 from $54.0 million
in 1995. Accordingly, gross profit decreased 6% to $19.8 million (28% of net
sales) in 1996 compared to $21.0 million (28% of net sales) in 1995.

Selling, general and administrative expense decreased 2% to $15.9
million (22% of net sales) in 1996 compared to $16.2 million (21% of net sales)
in 1995. The decrease was due primarily to lower expenses associated with a
reduction in personnel partially offset by higher sample expense and increased
fixed selling costs.

Lowy Group's operating income decreased 21% to $3.9 million (6% of net
sales) in 1996 compared to $4.9 million (7% of net sales) in 1995.

EFP

Comparison of 1997 to 1996

Net sales increased 5% to $33.0 million in 1997 compared to $31.5
million in 1996. EFP's Components (as defined under Business) sales increased
$1.9 million, on the strength of new business including the door core business
started in 1996.

Cost of sales increased 4% to $25.9 million in 1997 from $25.0 million
in 1996. Accordingly, gross profit increased 9% to $7.1 million (22% of net
sales) in 1997 compared to $6.5 million (21% of net sales) in 1996. The increase
in gross profit was due to a decrease in material costs which was offset by
higher labor costs resulting from changes in product mix.

Selling, general and administrative expense increased 5% to $4.0
million (12% of net sales) in 1997 compared to $3.8 million (12% of net sales)
in 1996.

EFP's operating income increased 11% to $3.0 million (9% of net sales)
in 1997 compared to $2.7 million (9% of net sales) in 1996.

Comparison of 1996 to 1995

Net sales increased 4% to $31.5 million in 1996 compared to $30.2
million in 1995. EFP's Components (as defined under Business) sales increased
$3.9 million, on the strength of new business, offset by decreased Styrocast
business and the absence of revenue from the beverage cooler business sold in
1995.

Cost of sales decreased 3% to $25.0 million in 1996 from $25.8 million
in 1995. Accordingly, gross profit increased 47% to $6.5 million (21% of net
sales) in 1996 compared to $4.4 million (15% of net sales) in 1995. The decrease
in cost of sales was due to a decrease in labor costs as a result of the sale of
the beverage cooler product line.

Selling, general and administrative expense remained $3.8 million (12%
of net sales) in 1996 compared to $3.8 million (13% of net sales) in 1995. The
decrease in expense as a percentage of net sales is primarily due to the
elimination of the beverage product line.


-24-



J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES


EFP's operating income increased 58% to $2.7 million (9% of net sales)
in 1996 compared to $1.7 million (6% of net sales) in 1995.

MIC Group

Comparison of 1997 to 1996

Net sales increased 12% to $28.6 million in 1997 compared to $25.5
million in 1996. The increase was attributable to an increased demand for MIC's
products and services due to increased levels of activity in the energy
exploration and production business.

Cost of sales increased 17% to $20.6 million in 1997 compared to $17.6
million in 1996. Gross profit increased 3% to $8.0 million (28% of net sales) in
1997 compared to $7.9 million (31% of net sales) in 1996. Labor costs increased
$1.4 million or 18% primarily due to increased training costs.

Selling, general and administrative expense increased 6% to $3.3
million (12% of net sales) compared to $3.1 million (12% of net sales) in 1996,
principally because of increased sales personnel and related costs.

Operating income decreased 2% to $4.7 million during 1997, or 16% of
net sales, compared to $4.8 million or 19% of net sales in 1996.

Comparison of 1996 to 1995

Net sales increased 26% to $25.5 million in 1996 compared to $20.3
million in 1995. The increase was attributable to an increased demand for
Magnetic's products and services due to increased levels of activity in the
energy exploration and production business.

Cost of sales increased 21% to $17.6 million in 1996 compared to $14.5
million in 1995. Accordingly, gross profit increased 38% to $7.8 million (31% of
net sales) in 1996 compared to $5.7 million (28% of net sales) in 1995 due
primarily to a higher volume of sales in 1996.

Selling, general and administrative expense increased 18% to $3.0
million (12% of net sales) compared to $2.6 million (12% of net sales) in 1995,
principally because of increased sales commission payments and increased
personnel costs.

Operating income increased 65% to $4.8 million during 1996, or 19% of
net sales, compared to $2.9 million or 14% of net sales in 1995.

Liquidity and Capital Resources

During 1997 net cash used by operations was $2.5 million compared to
net cash provided by operations of $10.7 million during 1996. Overall changes in
working capital used cash of $7.2 million during 1997 primarily due to a build
up in working capital at Morgan as the result of a large shipment during late
December and increased inventory in response to a $5.0 million increase in


-25-



J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES


backlog at December 31, 1997. Cash used by operations was funded by revolver
borrowings which increased $11.5 million during 1997. Capital expenditures of
$7.3 million were partially funded by the proceeds from the sale of real
properties by Lowy and the remainder funded by revolver borrowings.

The Company's ability to borrow under its Revolving Loan Agreement
depends on the amount of eligible collateral which is dependant on certain
advance rates applied to the value of accounts receivables and inventory. At
March 13, 1998 the Company had unused available borrowing capacity of $5.7
million under the terms of the Revolving Loan Agreement. At December 31, 1997
the Company had total borrowing capacity of $50.0 million, of which $4.6 million
was used to secure letters of credit and $0.7 million was used to secure trade
finance borrowings. Additionally, $38.2 million had been borrowed to fund
operations resulting in unused available borrowing capacity of $6.5 million. The
decline in unused available borrowing capacity is primarily due to the build up
in working capital at Morgan in advance of the seasonal consumer rental
business.

The Company's Radco subsidiary, which is a non-guarantor subsidiary
under the terms of the bond indenture, concurrently with the acquisition of
substantially all the assets of MTA, entered into a three-year revolving credit
agreement with the Company's revolving credit lender. The agreement provides for
borrowings of up to the lesser of $5,000,000 or an amount based on advance rates
applied to the total amounts of eligible accounts receivable and inventories of
Radco. The revolving loan agreement provides for borrowing at a variable rate of
interest, based on the U.S. prime rate (8.5 percent at December 31, 1997), and
expires October 31, 2000. The arrangement allows Radco to borrow funds and
provides for the guarantee of letters of credit. Radco used proceeds of
approximately $1.7 million to finance the acquisition of the MTA assets. At
December 31, 1997, Radco had total borrowing capacity of approximately $1.8
million and unused net available borrowing capacity of approximately $0.2
million.

As discussed in Notes 8 and 9 to the Consolidated Financial Statements,
the Company's Revolving Loan Agreement and Senior Notes Indenture restrict the
ability of the Company to dispose of assets, incur debt, pay dividends and
restrict certain corporate activities.

The Company has signed a letter of intent to sell the assets of the Lowy
Distribution business and has retained investment bankers to evaluate the
possible sale of the Blue Ridge carpet manufacturing business of Lowy Group.
Proceeds from the possible sale of these business units would be used to repay
revolver borrowings. Any remaining proceeds, under the terms of the bond
indenture, would be required to be re-invested in the business within one year.
There are no assurances that the sales will occur. See "Safe Harbor Statement
under the Private Securities Litigation Reform Act of 1995" below.

The Company believes that it has adequate resources to meet its working
capital and capital expenditure requirements consistent with past trends and
practices, and that its cash balances and the borrowing availability under the
Revolving Credit Agreement will satisfy the Company's cash requirements for the
foreseeable future given its anticipated additional capital expenditure and
working capital requirements and its known obligations. The Company's management
believes that its options related to TAG include the resolution of operating
problems or the possible sale of the


-26-



J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES


operations, both resulting in improved liquidity, however, there are no
assurances that these events will occur. See "Safe Harbor Statement under the
Private Securities Litigation Reform Act of 1995" below.

Other Matters

The Company is significantly leveraged and has a $4.2 million
stockholder's deficit at December 31, 1997. Through its floating rate debt, the
Company is subject to interest rate fluctuations. The Company operates in
cyclical businesses and the markets for its products are highly competitive. In
addition, the Company places significant reliance on a relatively few number of
customers with two customers accounting for 18% of 1997 consolidated net sales.
The combination of these factors, which are outside the Company's control, cause
it to be subject to changes in economic trends and new business developments.

The Company has net operating loss carryforwards of approximately $28.3
million for U.S. federal income tax purposes at December 31, 1997, which if not
utilized, will begin to expire in 2002. The Company has recorded a valuation
allowance of $2.1 million and $.7 million, during the years ended December
31,1997 and 1996, respectively, against the net operating loss carryforwards as
the Company believes that the corresponding deferred tax asset may not be
realizable. The Company has considered prudent and feasible tax planning
strategies in assessing the need for the valuation allowance. The Company has
assumed approximately $8.3 million ($10.6 million net of a valuation allowance
of $2.3 million) of benefits attributable to such tax planning strategies. The
Company believes that after consideration of its options concerning the
operations of TAG, which incurred significant losses during 1997, 1996 and
1995,and other tax planning strategies, that sufficient future taxable income
will be generated to utilize the deferred tax asset. In the event the Company
were to determine in the future that any such tax planning strategies would not
be implemented, an adjustment to the deferred tax asset would be charged to
income in the period such determination was made.

Inflation historically has not materially affected the Company's
business, although raw materials and general operating expenses, such as
salaries and employee benefits, are subject to normal inflationary pressures.
The Company believes that generally it has been able to increase its selling
prices to offset increases in costs due to inflation.

Morgan has been named as a potentially responsible party ("PRP") with
respect to the generation of hazardous materials alleged to have been handled or
disposed of at two Federal Superfund sites in Pennsylvania and one in Kansas.
Although a precise estimate of liability cannot currently be made with respect
to these sites, based upon information known to Morgan, the Company currently
believes that it's proportionate share, if any, of the ultimate costs related to
any necessary investigation and remedial work at those sites will not have a
material adverse effect on the Company.

The Company's subsidiaries are evaluating plans to modify their
information technology systems to recognize the year 2000. The modifications are
expected to be substantially complete by mid-1999 and to cost between $1.0
million and $2.0 million. This estimate excludes the costs to upgrade and
replace systems in the normal course of business. The project is not expected to
significantly


-27-



J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES


affect operations. See "Safe Harbor Statement under the Private Securities
Litigation Reform Act of 1995" below.

Although all of the Subsidiaries have reviewed the benefits of the
adoption of ISO 9000, an internationally recognized certification regarding
production practices and techniques employed in manufacturing processes, only
MIC Group and EFP, at its facility in Indiana, have obtained certification. The
implementation of this standard is in recognition of the international nature of
a number of MIC Group's customers as well as being reflective of the high
precision nature of the services of both companies. EFP and the Raider division
of TAG have plans to implement the standard, EFP at its other locations, within
the next two years. The Company believes that, except for MIC Group and EFP,
none of the customers of the Company have requested or expect the adoption by
the Company of ISO 9000.

The Subsidiaries have historically made payments to a partnership and a
corporation controlled by Mr. Poindexter in the form of allocated overhead
expenses, consulting services and management fees. Since the consummation of the
Note Offering, the Company has paid fees to that corporation for, among other
things, services provided by Messrs. Poindexter and Magee. The Company charges
the Subsidiaries for their use of funds and for stewardship services provided to
them by the Company.

Safe Harbor Statement under the Private Securities Litigation Reform Act of 1995

Forward-looking statements in this report, including without
limitation, statements relating to the Company's plans, strategies, objectives,
expectations, intentions and adequacy of resources, are made pursuant to the
safe harbor provisions of the Private Securities Litigation Reform Act of 1995.
Investors are cautioned that such forward-looking statements involve risks and
uncertainties including without limitation the following: (1) the Company's
plans, strategies, objectives, expectations and intentions are subject to change
at any time at the discretion of the Company; (2) any sale of a business unit is
subject to many factors including terms considered satisfactory to the
management of the Company; and (3) other risks and uncertainties indicated from
time to time in the Company's filings with the Securities and Exchange
Commission.

Item 8. Financial Statements and Supplementary Data

Index to Financial Statements: Page

Report of Independent Auditors (Ernst & Young LLP) ................... 29
Report of Independent Public Accountants (Arthur Andersen LLP) ....... 30
Consolidated Balance Sheets as of December 31, 1997 and 1996 ......... 31
Consolidated Statements of Operations for the years ended
December 31, 1997, 1996 and 1995 ................................ 32
Consolidated Statements of Cash Flows for the years ended
December 31, 1997, 1996 and 1995 ................................ 33
Consolidated Statements of Stockholder's Equity (Deficit)
for the years ended December 31, 1997, 1996 and 1995 ............ 34
Notes to Consolidated Financial Statements ........................... 35


-28-





REPORT OF INDEPENDENT AUDITORS



Board of Directors and Stockholder
J.B. Poindexter & Co., Inc.

We have audited the accompanying consolidated balance sheets of J.B. Poindexter
& Co., Inc. and subsidiaries as of December 31, 1997 and 1996 and the related
consolidated statements of operations, stockholder's equity (deficit) and cash
flows for each of the two years in the period ended December 31, 1997. These
financial statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these financial statements based on
our audits.

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

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the consolidated financial position of J.B.
Poindexter & Co., Inc. and subsidiaries at December 31, 1997 and 1996 and the
consolidated results of their operations and their cash flows for each of the
two years in the period ended December 31, 1997, in conformity with generally
accepted accounting principles.

ERNST & YOUNG LLP

Houston, Texas
March 6, 1998






-29-





REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS



To J.B. Poindexter & Co., Inc.:

We have audited the accompanying consolidated statement of operations, cash
flows and stockholder's equity of J.B. Poindexter & Co., Inc. (a Delaware
Corporation) and subsidiaries, for the year ended December 31, 1995. These
financial statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these financial statements based on
our audit.

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

As discussed in Note 8, the Company incurred a significant loss in 1995
attributable to losses by one of its subsidiaries. As a result, JBPCO violated
certain financial covenants of its revolving credit agreement. The lenders have
agreed to waive the covenant violations and amended financial covenants have
been established through expiration of the facility in May 1997. The steps taken
by Company management to address certain operational issues of the subsidiary
are also discussed in Note 8.

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the results of operations and cash flows of
J.B. Poindexter & Co., Inc. and subsidiaries for the year ended December 31,
1995 in conformity with generally accepted accounting principles.


ARTHUR ANDERSEN LLP

Houston, Texas
March 29, 1996




-30-



J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(Dollars in thousands)



ASSETS
December 31,
------------
1997 1996
--------- --------

Current assets
Restricted cash ............................................................ $ 3,191 $ 2,607
Accounts receivable, net of allowance for doubtful accounts of
$1,900 and $1,863, respectively ................................... 36,546 31,258
Inventories, net ........................................................... 50,305 48,612
Deferred income taxes ...................................................... 2,277 2,588
Prepaid expenses and other ................................................. 1,660 2,139
--------- ---------
Total current assets .............................................. 93,979 87,204
Property, plant and equipment, net .............................................. 46,329 51,097
Goodwill, net ................................................................... 21,919 21,773
Deferred income taxes ........................................................... 5,259 5,174
Other assets .................................................................... 7,873 8,233
--------- ---------
Total assets .................................................................... $ 175,359 $ 173,481
========= =========

LIABILITIES AND STOCKHOLDER'S EQUITY (DEFICIT)

Current liabilities
Short-term debt ............................................................ $ 428 $ 917
Current portion of long-term debt .......................................... 1,376 1,885
Borrowings under revolving credit facilities ............................... 39,763 28,238
Accounts payable ........................................................... 14,473 14,624
Accrued compensation and benefits .......................................... 5,887 7,427
Accrued income taxes ....................................................... 196 372
Accrued warranty liabilities ............................................... 2,682 2,799
Other accrued liabilities .................................................. 9,735 8,576
--------- ---------
Total current liabilities ......................................... 74,540 64,838
--------- ---------
Noncurrent liabilities
Long-term debt, less current portion ....................................... 102,291 102,767
Employee benefit obligations and other ..................................... 3,269 2,846
--------- ---------
Total noncurrent liabilities ...................................... 105,560 105,613
--------- ---------
Commitments and contingencies
Stockholder's equity (deficit)
Common stock and paid-in capital ........................................... 16,486 16,486
Cumulative translation adjustment .......................................... (186) 39
Accumulated deficit ........................................................ (21,041) (13,495)
--------- ---------
Total stockholder's equity (deficit) .............................. (4,741) 3,030
--------- ---------
Total liabilities and stockholder's equity (deficit) .............. $ 175,359 $ 173,481
========= =========



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



-31-



J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(Dollars in thousands except per share amounts)



Year Ended December 31,
-----------------------
1997 1996 1995
--------- --------- ---------

Net sales ..................................... $ 447,536 $ 432,387 $ 450,716
Cost of sales ................................. 351,580 337,957 365,313
--------- --------- ---------
Gross profit .................................. 95,956 94,430 85,403
Selling, general and administrative expense ... 86,106 84,062 81,971
Closed and excess facility costs .............. 2,306 1,375 --
Other income, net ............................. (3,197) (76) (1,211)
--------- --------- ---------
Operating income .............................. 10,741 9,069 4,643
Interest expense .............................. 16,894 16,214 15,901
--------- --------- ---------
Loss before income taxes and extraordinary loss (6,153) (7,145) (11,258)
Income tax provision (benefit) ................ 1,393 (991) (2,722)
--------- --------- ---------
Loss before extraordinary loss ................ (7,546) (6,154) (8,536)
Extraordinary loss on early extinguishment of
debt, net of income tax benefit of $135 ... -- 260 --
--------- --------- ---------
Net loss ..................................... $ (7,546) $ (6,414) $ (8,536)
========= ========= =========

Basic and diluted loss per share:
Loss before extraordinary loss ............ $ (2,467) $ (2,012) $ (2,790)
Extraordinary loss ........................ -- (85) --
--------- --------- ---------
Net income (loss) ......................... $ (2,467) $ (2,097) $ (2,790)
========= ========= =========

Weighted average shares outstanding ........... 3,059 3,059 3,059
========= ========= =========















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



-32-


J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Dollars in thousands)



Year Ended December 31,
-----------------------
1997 1996 1995
---- ---- ----

Net loss ....................................................................... $ (7,546) $ (6,414) $ (8,536)
Adjustments to reconcile net loss to net
cash provided by (used in) operating activities:
Depreciation and amortization ............................................. 12,382 11,862 11,155
Extraordinary loss on early extinguishment of debt,
net of tax ............................................................ -- 260 --
Closed and excess facility costs .......................................... 1,834 -- --
(Gain) loss on sale of facilities and equipment ........................... (2,545) 19 (1,144)
Deferred federal income tax provision (benefit) ........................... 229 (1,875) (3,875)
Other ..................................................................... 344 453 96
Increase (decrease) in assets and liabilities net of the effect of acquisitions:
Accounts receivable ....................................................... (4,903) 2,590 923
Inventories ............................................................... (1,077) 3,325 5,126
Prepaid expenses and other ................................................ 485 160 71
Accounts payable .......................................................... (151) 798 (13,430)
Accrued income taxes ...................................................... (378) 9 224
Other accrued liabilities ................................................. (1,189) (500) 1,229
-------- -------- --------
Net cash provided by (used in) operating activities ................... (2,515) 10,687 (8,161)
-------- -------- --------
Cash flows used in investing activities:
Purchase of businesses, net of cash acquired .............................. (2,700) -- (10,277)
Proceeds from disposition of facilities and equipment ..................... 3,674 416 2,988
Proceeds from sale of short-term investments .............................. -- -- 180
Acquisition of property, plant and equipment .............................. (7,262) (8,091) (11,870)
Other ..................................................................... (145) 178 (34)
-------- -------- --------
Net cash used in investing activities ................................. (6,433) (7,497) (19,013)
-------- -------- --------
Cash flows provided by financing activities:
Net proceeds of revolving lines of credit ................................. 11,037 683 21,615
Payments of long-term debt and capital leases ............................. (1,298) (2,228) (1,848)
Debt issuance costs ....................................................... (207) (752) --
-------- -------- --------
Net cash provided (used in) financing activities ...................... 9,532 (2,297) 19,767
-------- -------- --------
Increase (decrease) in restricted cash ........................... 584 893 (7,407)
Restricted cash beginning of period ............................................ 2,607 1,714 9,121
-------- -------- --------
Restricted cash end of period .................................................. $ 3,191 $ 2,607 $ 1,714
======== ======== ========
Supplemental information:
Cash paid for income taxes ................................................ $ 1,526 $ 1,010 $ 937
======== ======== ========
Cash paid for interest cost ............................................... $ 15,029 $ 16,211 $ 14,873
======== ======== ========



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



-33-




J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF STOCKHOLDER'S EQUITY (DEFICIT)
FOR THE YEARS ENDED DECEMBER 31, 1995, 1996 and 1997
(Dollars in thousands, except share amounts)





Shares of Common Retained Currency
Common Stock and Earnings Translation
Stock Paid-in Capital (Deficit) Adjustment Total
----- --------------- --------- ---------- -----


December 31, 1994 ................... 3,059 $ 16,486 $ 1,326 $ -- $ 17,812
Net loss ................... -- -- (8,536) -- (8,536)
Pension liability adjustment -- -- 129 -- 129
Translation adjustment ..... -- -- -- 46 46
-------- -------- -------- -------- --------
December 31, 1995 ................... 3,059 16,486 1,326 -- 9,451
Net loss ................... -- -- (6,414) -- (6,414)
Translation adjustment ..... -- -- -- (7) (7)
-------- -------- -------- -------- --------
December 31, 1996 ................... 3,059 16,486 (13,495) 39 3,030
Net loss ................... -- -- (7,546) -- (7,546)
Translation adjustment ..... -- -- -- (225) (225)
-------- -------- -------- -------- --------
December 31, 1997 ................... 3,059 $ 16,486 ($21,041) $ (186) ($ 4,741)
======== ======== ======== ======== ========
















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






-34-


J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


1. Organization & Business:

J. B. Poindexter & Co., Inc. ("JBPCO") and its subsidiaries (the
"Subsidiaries", and together with JBPCO, the "Company") operate primarily
manufacturing and wholesale distribution businesses. JBPCO and the Subsidiaries
are controlled by John B. Poindexter.

Morgan Trailer Manufacturing Co. ("Morgan") Acquired January 12, 1990,
Morgan manufactures truck bodies for dry freight and refrigerated vans
(excluding those made for pickup trucks and tractor trailer trucks). Its
customers include rental companies, truck dealers and companies that operate
fleets of delivery vehicles.

Effective July 1,1997 Morgan acquired the assets of Gem-Top Manufacturing,
Inc. ("Gem-Top") from the Truck Accessories Group, Inc. Gem-Top manufactures and
distributes light truck caps primarily to commercial customers and was
originally acquired on March 16, 1993. Since both companies are under common
control the acquisition was accounted for in a manner similar to a pooling of
interests.

Truck Accessories Group, Inc., ("TAG") Acquired on August 14, 1987, TAG is a
manufacturer and distributor of pickup truck "caps" and tonneau covers which are
fabricated enclosures that fit over the open beds of pickup trucks, converting
the beds into weatherproof storage areas. In addition, TAG distributes other
accessories for light trucks, minivans and sports utility vehicles. TAG
operations are organized into two separate and distinct operating divisions: TAG
Manufacturing Division, manufactures caps and tonneau covers and certain other
accessories; TAG Distribution Division, operates as a retail and wholesale
distributor of products manufactured by TAG divisions and other suppliers.

The TAG Manufacturing Division includes Leer, which was acquired on August
14, 1987, 20th Century Fiberglass which was acquired June 29, 1995, and Raider
Industries Ltd., a Saskatchewan, Canada corporation that acquired the cap
manufacturing businesses of Raider and Lo Rider on June 30, 1995.

The TAG Distribution Division includes Radco Industries, Inc., ("Radco")
which was acquired on December 28, 1994. Century Distributing which was acquired
June 29, 1995, and Midwest Truck After Market ("MTA") which was acquired October
31, 1997.

Lowy Group, Inc. ("Lowy Group") Acquired August 30, 1991, Lowy Group
operates in the floor covering business through three divisions. Lowy
Distribution is a wholesale floor covering distributor that serves all or a
portion of twelve Midwestern states through six company operated facilities.
Blue Ridge Carpet Mills designs, manufactures and markets mid- to high-end
commercial carpeting for sale throughout the United States and abroad. Courier
Division uses state of the art equipment to dye and print patterns on commercial
and residential carpeting that is manufactured by Blue Ridge and other unrelated
companies.

EFP Corporation ("EFP") Acquired on August 2, 1985, EFP molds and markets
expandable foam products which are used as casting patterns, packaging, shock
absorbing and materials handling products primarily by the automotive,
electronics, furniture, appliance and other industries. It also manufactures
products used as thermal insulators. On August 31, 1992, EFP acquired Astro
Pattern Corporation's ("Astro") assets. Astro's assets are used to produce
machine tooling and wood patterns primarily for the foundry industry.

-35-


J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


On September 8, 1995, EFP sold certain assets related to its line of
beverage cooler products and recognized a net gain of $1,040,000.

MIC Group Corp. ("MIC Group") Acquired on June 19, 1992, MIC Group is a
manufacturer, investment caster and assembler of precision metal parts for use
in the worldwide oil and gas exploration industry.

2. Summary of Significant Accounting Policies:

Principles of Consolidation. The consolidated financial statements have been
prepared in accordance with generally accepted accounting principles. All
intercompany accounts and transactions have been eliminated in consolidation.

Restricted Cash. At December 31, 1997 and 1996, substantially all of the
Company's cash is restricted pursuant to the terms of the revolving credit
facility (See Note 8).

Cash and Cash Equivalents. For the purposes of the statement of cash flows,
the Company considers all highly liquid investments with maturities of three
months or less when purchased to be cash equivalents.

Accounts Receivable. Accounts receivable are stated net of an allowance for
doubtful accounts. During the years ended December 31, 1997, 1996 and 1995, the
Company charged to expense $779,000, $723,000, and $2,079,000, respectively, as
a provision for doubtful accounts and deducted from the allowance $758,000,
$1,486,000, and $714,000, respectively, for write-offs of bad debts.

Inventories. Inventories are stated at the lower of cost or market. Cost is
determined by the last-in, first-out (LIFO) method for certain operating
companies and by the first-in, first-out (FIFO) method by other operating
companies.

Property, Plant and Equipment. Property, plant and equipment, including
property under capital leases, are stated at cost. The cost of property under
capital leases represents the present value of the future minimum lease payments
at the inception of the lease. Depreciation and amortization is computed by
using the straight-line method over the estimated useful lives of the applicable
assets for financial reporting purposes and accelerated methods for income tax
purposes.

The cost of maintenance and repairs is charged to operating expense as
incurred and the cost of major replacements and significant improvements is
capitalized.

Warranty. Certain Subsidiaries (Morgan, TAG and Lowy Group) provide product
warranties for periods up to ten years, except for TAG in which case the
warranty period, exclusive to the original truck owner, is in general but with
exclusions one year for parts, five years for paint and lifetime for structure.
A provision for warranty costs is included in cost of sales when goods are sold
based on historical experience and the estimated warranty liability is adjusted
based on current performance. Actual warranty costs could differ from estimates
made.

Income Taxes. The Company accounts for income taxes under the provisions of
Statement of Financial Accounting Standards (SFAS) No. 109. Under SFAS No. 109,
deferred tax assets and liabilities are computed

-36-


J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

based on the difference between the financial statement and income tax bases of
assets and liabilities using the enacted tax rates. Deferred income tax expenses
or credits are based on the changes in the deferred tax asset or liability from
period to period.

Net Sales Recognition. Net sales are recognized upon shipment of the product
to customers, except for Morgan where revenue is recognized and the customer is
billed upon final body assembly and quality inspection. Adjustments to arrive at
net sales are estimated allowances for discounts and returns.

Earnings per Share. Earnings per share is calculated by dividing net income
by the weighted average number of shares outstanding during the period. No
common stock equivalents exist.

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

Foreign Currency Translation. The functional currency of a subsidiary of one
of the Company's Subsidiaries is the applicable local currency. The translation
of the foreign currency into U.S. Dollars is performed for balance sheet
accounts using the exchange rate in effect at the balance sheet date and for
income statement accounts using a weighted average exchange rate for the period.
The gains or losses resulting from such translation are included as a separate
component of stockholder's equity (deficit).

Recently Issued Accounting Standards. In June 1997, the Financial
Accounting Standards Board ("FASB") issued Statement of Financial Accounting
Standards No. 130 - "Reporting Comprehensive Income" ("SFAS130") and Statement
of Financial Accounting Standards No. 131 - "Disclosure About Segments of an
Enterprise and Related Information" ("SFAS 131"). Both SFAS 130 and SFAS 131
will be adopted in 1998.

SFAS 130 establishes standards for the reporting and display of
comprehensive income in the financial statements. Comprehensive income is
defined as the change in equity during a period from transactions and other
events and circumstances from non- owner sources. SFAS 130 is not expected to
have a significant impact on the Company's results of operations or financial
position.

SFAS 131 changes the way segment information is presented from an
industry segment approach to a management approach, segments are determined
based on the operations regularly reviewed by the chief operating decision maker
to make decisions about resources to be allocated to the segment and assess its
performance. The Company has not completed its evaluation of the impact of SFAS
131 on its financial statements.

In February 1998, the FASB issued Statement of Financial Accounting
Standards No. 132 - "Employers' Disclosures about Pensions and Other
Postretirement Benefits" ("SFAS 132") that revises existing disclosure
requirements of SFAS 87 "Employers' Accounting for Pensions" and SFAS 106
"Employers' Accounting for Postretirement Benefits other than Pensions". The
Company will adopt SFAS

-37-


J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


132 in 1998 and does not expect it to have an impact on the Company's results of
operations or financial position.

3. Acquisitions:

Effective October 31, 1997 Radco, a subsidiary of TAG, acquired
substantially all of the assets of MTA. MTA, based in Tulsa, Oklahoma, was a
wholesale distributor of light truck and vehicle accessories. Radco paid
approximately $2.5 million of which $2.1 million was paid in cash and $0.5
million evidenced by a 9% promissory note payable in 20 consecutive quarterly
installments of principal and interest. Radco also assumed $100,000 in closing
fees

Concurrently with the acquisition, Radco entered into a five year
non-compete agreement and a six month consulting agreement with the owner of MTA
pursuant to which the owner will be compensated for providing continuing
services to, and not competing with, Radco. Radco will pay the owner an
aggregate of $100,000 each year under the terms of the non-compete agreement.

The Company's consolidated results of operations on an unaudited pro forma
basis, as though MTA, had been acquired on January 1, 1996 are as follows
(Dollars in thousands, except per share amounts):
1997 1996
---- ----
(Unaudited)
Net sales .............................................$ 454,513 $ 440,850
Operating income ...................................... 11,043 9,832
Loss before extraordinary loss ........................ (7,507) (5,875)
Net loss .............................................. (7,507) (6,135)

Net loss per common share before extraordinary loss ... (2,454) (1,921)
Net loss per common share ............................. (2,454) $ (2,005)

These pro forma results are presented for informational purposes only
and do not purport to show the actual results which would have occurred had the
business combinations been consummated on January 1, 1996.

During June 1995, the Company's TAG subsidiary acquired substantially all of
the assets of five companies: 20th Century Fiberglass, Inc., Century
Distributing, Inc., Brown Industries Ltd., Pro-More Industries Ltd., and Lo
Rider Industries Inc. The aggregate purchase price approximated $10.3 million in
cash and TAG assumed liabilities of approximately $8.5 million of which $1.6
million was repaid in full at closing. The results of all businesses acquired
during the year ended December 31, 1995, have been included in the consolidated
financial statements from the dates of acquisition.


-38-


J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

4. Inventories:

Consolidated net inventories consist of the following (dollars in thousands):
December 31,
1997 1996
---- ----
FIFO Basis Inventory:
Raw Materials .................. $14,580 $13,231
Work in Process ................ 13,450 12,052
Finished Goods ................. 11,327 12,436
------- -------
39,357 37,719

LIFO Basis Inventory:
Raw Materials .................. 2,160 2,041
Work in Process ................ 1,658 1,595
Finished Goods ................. 7,130 7,257
------- -------
10,948 10,893
Total Inventory ........................ $50,305 $48,612
======= =======

If the FIFO method had been used for all inventory, inventory would have
approximated inventory valued on a LIFO basis at December 31, 1997 and at
December 31, 1996.

Inventories are stated net of an allowance for excess and obsolete
inventory of $1,270,000 and $1,754,000 at December 31, 1997 and 1996,
respectively. During the years ended December 31, 1997, 1996 and 1995, the
Company charged to expense and other accounts $2,243,000, $2,453,000 and
$1,795,000, respectively, as a provision for excess and obsolete inventory and
deducted from the allowance $2,727,000, $1,727,000 and $1,341,000, respectively,
for write-offs of excess and obsolete inventory.

5. Closed and Excess Facilities and Assets Held for Sale

During 1997 Morgan committed to a plan to dispose of its idle facility
in Mexico in 1998. Accordingly, Morgan began marketing the property and, based
on an estimate of the fair value less the cost to sell the property, wrote down
the carrying value by $558,000 which was included in Closed and Excess Facility
Cost in the accompanying consolidated statement of operations for the year ended
December 31, 1997. The Mexico facility has a net book value of $1,200,000 at
December 31, 1997, which is included in Property, Plant and Equipment.

In 1997 TAG Distribution closed eight unprofitable stores and its
administrative office, and TAG Manufacturing incurred additional unexpected
expenses with respect to manufacturing facilities closed during 1996. The
closure of these excess facilities resulted in a charge of $1,748,000 for the
year ended December 31, 1997. In 1996, TAG Distribution closed four unprofitable
stores and TAG Manufacturing closed two manufacturing facilities, resulting in a
charge of $1,375,000 for the year ended December 31, 1996. Both such charges are
included in Closed and Excess Facility Cost in the accompanying consolidated
statements of operations. Of these charges $1,111,000 in 1997 and $453,000 in
1996 were non-cash expenses related to the write-down or disposal of assets
during those years. At December 31, 1997 accrued expenses included $547,000 with
respect to severance costs and lease obligations which run through

-39-


J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


September 1999. Approximately $271,000 of this accrual will be paid in 1998 and
the remainder will be paid in 1999.

The Company received a letter of intent, dated December 23, 1997, to sell

the assets of the Lowy Distribution division of Lowy Group Inc. At December 31,
1997 Lowy Distribution assets subject to sale were $9,547,000 less liabilities
of approximately $3,406,000. During the years ended December 31, 1997, 1996 and
1995 Lowy Distribution sales were $37,902,000, $41,501,000 and $45,785,000 and
operating income was $3,039,000, $628,000 and $1,521,000, respectively.
Operating profit during the year ended December 31, 1997 included gains on the
sales of certain real estate of $2,738,000. The anticipated sales proceeds from
the disposal of Lowy Distribution's assets approximate their carrying value at
December 31, 1997. Any sale is subject to many factors including terms
considered satisfactory to the management of the Company and no assurances can
be made that these transactions will occur.

During the year ended December 31, 1997, Lowy Group sold two warehouse
facilities and realized a gain of $3,233,000. Operations in New Brighton were
moved to a new leased location. The facility in Ankenny was sold and leased back
for a term of 10 years. The deferred gain on sale of $622,000 will be recognized
over the period of the lease. The gain recognized during 1997 of $2,738,000 has
been included in Other Income, net.

6. Long Lived Assets

Property, plant and equipment as of December 31, 1997 and 1996,
consisted of the following (Dollars in thousands):



Range of Useful Lives 1997 1996
--------------------- ------- -------

Land .................................... -- $ 4,065 $ 4,122
Buildings and improvements .............. 5-32 20,722 21,012
Machinery and equipment ................. 3-10 54,981 50,332
Furniture and fixtures .................. 2-10 7,959 7,385
Transportation equipment ................ 2-10 3,867 4,129
Leasehold improvements .................. 3-10 5,244 5,449
Construction in progress ................ -- 2,795 3,647
-------- --------
99,633 96,076
Accumulated depreciation and amortization (53,304) (44,979)
-------- --------
Property, plant and equipment, net ...... $ 46,329 $ 51,097
======== ========


Depreciation expense was $9,701,000, $9,191,000 and $8,364,000 for the
years ended December 31, 1997, 1996 and 1995, respectively.


-40-


J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



Other assets and goodwill as of December 31, 1997 and 1996, consist of the
following (Dollars in thousands):



1997 1996
-------------------------- ---------------------------
Amortization Accumulated Net Book Accumulated Net Book
Period Amortization Value Amortization Value
------ ------------ ----- ------------ -----

Other Assets:
Cash surrender value of
life insurance ............ -- $ -- $ 2,345 $ -- $ 2,077
Agreements not-to-compete ... 3-6 901 1,275 3,467 1,581
Debt issuance costs and other 3-10 2,229 4,253 1,426 4,575
---------- ---------- ---------- ----------
Total ......................... $ 3,130 $ 7,873 $ 4,893 $ 8,233
========== ========== ========== ==========
Goodwill ...................... 25-40 $ 7,900 $ 21,919 $ 6,727 $ 21,773
========== ========== ========== ==========


Goodwill is being amortized on a straight-line basis over forty years for
Morgan and twenty-five years for TAG.

In accordance with FASB Statement No. 121, Accounting for the Impairment
of Long-Lived Assets and for Long-Lived Assets to be Disposed of, the Company
records impairment losses on long-lived assets used in operations when events
and circumstances indicate that the assets may be impaired and the undiscounted
cash flows estimated to be generated by those assets are less than the carrying
amounts of those assets. During the years ended December 31, 1997, 1996 and
1995, TAG incurred operating losses of $10.1 million, $6.9 million and $12.1
million, respectively. The continued losses at TAG have resulted in management
reviewing various options related to the TAG business. The events and
circumstances resulting in the operating performance indicated that assets of
certain TAG operations, amounting to $24.3 million, may be impaired. However, an
estimate of undiscounted cash flows from these assets indicated that the
carrying values of the assets would be expected to be recovered over the useful
life of the assets. Management's options related to the TAG business include the
possible sale of all or part of the business, however, management has not
committed to a formal plan to dispose of all or part of the TAG business. The
financial statements have, therefore, been prepared assuming that the Company
continues to operate TAG. However, should the Company decide in the future to
dispose of all or part of TAG the Company could incur a loss on sale of up to
$20.0 million. Similarly, it is reasonably possible that the estimate of
undiscounted future cash flows could change in the future requiring the
recognition of an impairment loss.


7. Short-term debt:

Short-term debt as of December 31, 1997 and 1996, consists of the
following (Dollars in thousands):


1997 1996
---- ----

Morgan:
Bankers' acceptances generally 180 day terms with interest rates ranging
from 4.9% to 7.7% ................................................... $428 $917
==== ====


-41-


J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


8. Revolving Credit Agreements:

Amounts outstanding under the Revolving Credit Agreement as of December
31, 1997 and 1996 were (in thousands):


1997 1996
---- ----


$50,000,000 revolving loan due June 1999 ................... $38,154 $28,238
$5,000,000 revolving loan due October 2000 ................ 1,609 --
------- -------
Total ...................................... $39,763 $28,238
======= =======


On June 28, 1996, the Company entered into a senior secured revolving
loan agreement (Revolving Loan Agreement) providing for borrowing by its
Subsidiaries of up to $50.0 million. The arrangement allows the Company to
borrow funds and provides for the guarantee of letters of credit and certain
foreign exchange contracts, issued by the Company's banks, up to the lesser of
$50,000,000 or an amount based on advance rates applied to the total amounts of
eligible accounts receivable and inventories of the Subsidiaries. The advance
rates vary by subsidiary and range between 75 percent and 85 percent for
receivables and between 40 percent and 60 percent for inventory. The Revolving
Loan Agreement provides for borrowing at variable rates of interest, based on
either LIBOR (London Interbank Offered Rate, 5.6 percent at December 31, 1997)
or U.S. prime rate (8.5 percent at December 31, 1997), and expires June 28,
1999. Interest is payable monthly including a fee of one-half of one percent on
the amount of unused borrowings. The Subsidiaries are guarantors of this
indebtedness, and inventory and receivables are pledged under the Revolving Loan
Agreement. At December 31, 1997, the Company had total borrowings of
$38,154,000, bank acceptances of $428,000 and letters of credit and foreign
exchange accommodations of $4,931,000 outstanding pursuant to the Revolving Loan
Agreement. At December 31, 1997, the Company's unused available borrowing under
the Revolving Loan Agreement totaled approximately $6,487,000.

During the year ended December 31,1996 the Company wrote off certain
capitalized financing costs and recorded an extraordinary loss of $260,000, net
of tax benefits, as a result of refinancing the revolver debt.

The Revolving Loan Agreement contains provisions allowing the lender to
accelerate debt repayment upon the occurrence of an event the lender determines
to represent a material adverse change. Accordingly, balances outstanding under
the Revolving Loan Agreement are classified as a current liability. The
Revolving Loan Agreement also contains restrictive covenants which among other
things restrict the ability of the Company to dispose of assets, incur debt and
restrict certain corporate activities. At December 31, 1997, the Company was
prohibited from paying dividends under the terms of the Revolving Loan
Agreement. Additionally, the Company's cash balance is restricted under the
terms of the Revolving Loan Agreement.

Radco is a non-guarantor of the Company's Senior Notes (See Note 9) and
is not a Subsidiary Guarantor under the terms of the Company's Revolving Loan
Agreement. Concurrent with the acquisition of substantially all the assets of
MTA, Radco entered into a three-year revolving credit agreement providing for
borrowings of up to the lesser of $5,000,000 or an amount based on advance rates
applied to the total amounts of eligible accounts receivable and inventories of
Radco. The advance rates are 80 percent for receivables and 60 percent for
inventory. The revolving loan agreement provides for borrowing at a

-42-


J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

variable rate of interest, based on the U.S. prime rate (8.5 percent at December
31, 1997), and expires October 31, 2000. Interest is payable monthly including a
fee of one quarter percent on the amount of unused borrowings. Radco used
proceeds of approximately $1.7 million to finance the acquisition of the MTA
assets. The arrangement allows Radco to borrow funds and provides for the
guarantee of letters of credit.

At December 31, 1997, Radco had total borrowings of $1,609,000, and
unused available borrowing capacity totaling approximately $.2 million.

The Company used proceeds from the Revolving Loan Agreement, entered
into on June 28, 1996 to repay all borrowings under the Revolving Credit
Agreement entered into on May 23, 1994. The Revolving Credit Agreement contained
numerous restrictive covenants, which, among other things, restricted the
ability of the Company to dispose of assets and incur debt and restrict certain
corporate activities. In addition, the Company was required to maintain
specified financial covenants including a minimum net worth and debt coverage
ratio. At December 31, 1995, the Company was not in compliance with the minimum
net worth requirements or the debt coverage ratio as specified by the Revolving
Credit Agreement and borrowings by certain subsidiaries had exceeded their
borrowing base.

The covenant violations as of December 31, 1995 primarily resulted from
the Company incurring a net loss of $8.5 million in 1995, which included
significant losses at TAG, as a result of manufacturing problems associated with
new product development, design changes and paint finishing processes. These
problems contributed to higher than normal product returns and production
delays. Management of JBPCO and TAG, began taking steps during 1995 to address
these problems including, among others, redesigning certain products and
implementing additional quality control procedures and closing inefficient
operations.

Subsequent to December 31, 1995, upon determination of the available
borrowing base, the Company took action to conform the borrowings of the
subsidiaries to the limits of the then available borrowing bases. In addition,
the lenders agreed to waive the covenant violations and to amend the financial
covenants of the Revolving Credit Agreement through its May 1997 expiration
subject to completion of certain documentation requirements.

9. Long-term debt and Note Offering:

Long-term debt as of December 31, 1997 and 1996 consists of the
following (Dollars in the table in thousands):


1997 1996
---- ----

JBPCO:
12 1/2% Senior Notes due 2004 .................................. $ 100,000 $ 100,000
--------- ---------


-43-


J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



TAG:
Note payable, due October 1, 2002, quarterly principal payments
of $25,000 plus interest at 9% .............................. 500 --
Note payable, due June 15, 2000, monthly principal payments
of $26,666 plus interest at U.S. prime, (8.5% at
December 31, 1997) ......................................... 800 1,120
Obligations under various non-compete agreements ............... 1,384 1,490
Obligations under capital leases ............................... 196 589
--------- ---------
2,880 3,199
--------- ---------
Morgan:
Capital lease obligation due in monthly installments of $17,704
including interest at 8.2%, through May 10, 1998 ............ 90 284
Other .......................................................... -- 28
--------- ---------
90 312
--------- ---------
Lowy Group:
Life insurance policy loans, secured by the cash surrender value
accumulated on each policy, balances are payable at the
termination of the policy. Interest rates range from 5%
to 8.6% ..................................................... 190 184
Other .......................................................... -- 3
--------- ---------
190 187
--------- ---------
EFP:
Various equipment notes, due in monthly or annual installments,
interest from 8.12% to 10%, with maturities from May 1997 to
September 1999, each collateralized by specific assets ......... 478 678
Other .......................................................... -- 83
--------- ---------
478 761
--------- ---------

MIC Group:
Covenant not-to-compete......................................... 29 193
--------- ---------

Total long-term debt ................................................... 103,667 104,652
Less current portion ................................................... 1,376 1,885
--------- ---------
Long-term debt, less current portion ................................... $ 102,291 $ 102,767
========= =========



The Senior Notes Indenture contains restrictive covenants which, among
other things, restrict the ability of the Company to dispose of assets, incur
debt and restrict certain corporate activities. At December 31, 1997, the
Company was prohibited from paying dividends under the terms of the Senior Notes
Indenture.

The Company's obligations under the Senior Notes are guaranteed by each
directly wholly-owned Subsidiary of JBPCO (the "Subsidiary Guarantors"). Each
guarantee is a senior unsecured obligation of the Subsidiary providing such
Guarantee and ranks pari passu with all other senior unsecured indebtedness of
such subsidiary. In addition, the Subsidiary Guarantors guarantee the
indebtedness outstanding under the Revolving Loan Agreement and have pledged
substantially all of their assets. Separate financial

-44-


J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


statements of the Subsidiary Guarantors are not included because (a) all the
Subsidiary Guarantors provide the Guarantees, and (b) the Subsidiary Guarantors
are jointly and severally liable on a full and unconditional basis. Condensed
financial information for the Subsidiary Guarantors and non-guarantor
subsidiaries, as a group, is included in Note 17.

The Company estimates the fair value of the 12 1/2% Senior Notes at
December 31, 1997 to be $110,000,000 based on their publicly traded value at
that date compared to a recorded amount of $100,000,000 as of December 31, 1997.

Maturities. Aggregate principal payments on long-term debt for the next
five years subsequent to December 31, 1997, are as follows (In thousands):

1998 ................................... $ 1,376
1999 ................................... 1,181
2000 ................................... 623
2001 ................................... 200
2002 ................................... 100
Thereafter ............................. 100,187
--------
$103,667
========

10. Operating Leases:

The Company leases certain manufacturing facilities and equipment under
noncancelable operating leases certain of which contain renewal options. The
future minimum lease payments for the next five years subsequent to December 31,
1997 are as follows (Dollars in thousands):

1998 ................................... $ 8,242
1999 ................................... 6,075
2000 ................................... 3,654
2001 ................................... 2,556
2002 ................................... 2,086
-------
$22,613
=======

Total rental expense under all operating leases was $8,417,000, $7,694,000
and $7,617,000 for the years ended December 31, 1997, 1996 and 1995,
respectively.


-45-


J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


11. Income Taxes:

The income tax provision (benefit) consists of the following for the years
ended December 31, 1997, 1996 and 1995 (Dollars in thousands):

1997 1996 1995
---- ---- ----
Current:
Federal ..................... $ -- $ -- $ --
State ....................... 1,166 884 1,172
Foreign ..................... -- -- --
Deferred:
Federal ..................... 525 (1,945) (3,666)
State ....................... (299) 70 (146)
Foreign ..................... -- -- (82)
------- ------- -------
Income tax provision (benefit) $ 1,393 $ (991) $(2,722)
======= ======= =======

The following table reconciles the differences between the statutory
Federal income tax rate and the effective tax rate for the years ended December
31, 1997, 1996 and 1995 (Dollars in thousands):



1997 1996 1995
------------------ ----------------- ------------------
Amount % Amount % Amount %


Tax provision (benefit) at statutory
Federal income tax rate ..................... $(2,093) 34% $(2,430) 34% $(3,828) 34%
Valuation allowance ............................ 1,277 (21) -- -- -- --
Goodwill amortization .......................... 239 (4) 335 (5) 268 (2)
Non deductible expenses ........................ 196 (3) -- -- -- --
Federal income tax provision on foreign earnings 225 (4) -- -- -- --
Expiration of ITC .............................. 663 (11) -- -- -- --
State income taxes, net of Federal income
tax benefit ................................... 474 (8) 517 (7) 980 (9)
Losses (profit) from foreign corporations ...... (52) 1 368 (5) -- --
Other .......................................... 464 (7) 219 (3) (142) 1
------- --- ------- --- ------- ---
Provision (benefit) for income taxes
and effective tax rates ...................... $ 1,393 (23%) $ (991) 14% $(2,722) 24%
======= === ======= === ======= ===




Deferred taxes are based on the estimated future tax effects of
differences between the financial statements and tax basis of assets and
liabilities given the provisions of the enacted tax laws. The net deferred tax
assets and liabilities as of December 31, 1997 and 1996 are comprised of the
following (Dollars in thousands):

-46-


J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


1997 1996
---- ----
Current deferred tax (assets):
Allowance for doubtful accounts ........ $ (994) $ (764)
Employee benefit accruals and reserves . (1,031) (997)
Warranty liabilities ................... -- (118)
Excess facility costs .................. (252) (328)
Other .................................. -- (381)
---------- ----------
Total current deferred tax (assets) . (2,277) (2,588)
Long term deferred tax (assets):
Tax benefit carryforwards .............. (10,635) (10,343)
Warranty liabilities ................... (1,235) (932)
Non-compete agreements ................. (579) --
Other .................................. (198) --
Valuation allowance .................... 2,312 1,035
---------- ----------
Total long term deferred tax (asset) (10,335) (10,240)
Long term deferred tax liabilities:
Depreciation and amortization .......... 3,645 4,603
Other .................................. 1,431 463
---------- ----------
Net long term deferred tax (asset) .. (5,259) (5,174)
---------- ----------
Net deferred tax assets ..... $ (7,536) $ (7,762)
========== ==========

Tax Carryforwards. The Company has investment tax credit carryforwards of
approximately $189,000 for U.S. federal income tax purposes which will expire
between 1998 and 2001 if not previously utilized. The company has recorded a
valuation allowance of $189,000 against the investment tax credit carryforward
as the Company believes that the corresponding deferred tax asset may not be
realizable. The Company has alternative minimum tax credit carryforwards of
approximately $817,000 for U.S. federal income tax purposes which may be carried
forward indefinitely. The utilization of the alternative minimum tax credit
carryforward is restricted to the taxable income of one Subsidiary. In addition,
the Company has net operating loss carryforwards of approximately $28.3 million
for U.S. federal income tax purposes at December 31, 1997, which if not
utilized, will begin to expire in 2002. The Company has recorded a valuation
allowance of $2.1 million and $708,000, during the years ended December 31, 1997
and 1996, respectively, against the net operating loss carryforwards as the
Company believes that the corresponding deferred tax asset may not be
realizable.

The Company has considered prudent and feasible tax planning strategies
in assessing the need for the valuation allowance. The Company has assumed
approximately $8.3 million ($10.6 million net of a valuation allowance of $2.3
million) of benefits attributable to such tax planning strategies. In the event
the Company were to determine in the future that any such tax planning
strategies would not be implemented, an adjustment to the deferred tax asset
would be charged to income in the period such determination was made.

12. Segment Data:

The Company operates in three industry segments: Automotive, Floor
Covering and Plastics and Other. The Automotive segment includes Morgan and TAG,
the Floor Covering segment includes Lowy

-47-


J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Group, and the Plastics and Other segment includes EFP and MIC Group. The
Company operates principally in only one geographic segment (the United States).
The following is a summary of the industry segment data for the years ended
December 31, 1997, 1996 and 1995 (Dollars in thousands):




Operating Identifiable Depreciation/ Capital
Net Sales Income Assets Amortization Expenditures

1997:
Automotive* ............. $ 317,211 $ (1,389) $ 122,415 $ 7,970 $ 5,778
Floor Covering .......... 69,724 7,150 23,813 384 155
Plastics and Other ...... 61,516 7,763 24,753 3,083 1,228
JBPCO ................. (915) (2,783) 4,378 945 101
---------- ---------- ---------- ---------- ----------
Consolidated ........ $ 447,536 $ 10,741 $ 175,359 $ 12,382 $ 7,262
========== ========== ========== ========== ==========

1996:
Automotive* ............ $ 304,119 $ 138 $ 115,594 $ 7,207 $ 6,093
Floor Covering ......... 71,343 3,927 23,815 617 304
Plastics and Other ..... 56,925 7,539 25,074 3,363 1,650
JBPCO ................. -- (2,535) 8,998 675 32
---------- ---------- ---------- ---------- ----------
Consolidated ........ $ 432,387 $ 9,069 $ 173,481 $ 11,862 $ 8,079
========== ========== ========== ========== ==========

1995:
Automotive ............. $ 325,249 $ (2,227) $ 121,196 $ 6,400 $ 8,128
Floor Covering ......... 74,955 4,944 24,018 678 875
Plastics and Other ..... 50,512 4,644 26,024 3,308 2,704
JBPCO .................. -- (2,718) 9,556 769 163
---------- ---------- ---------- ---------- ----------
Consolidated ........ $ 450,716 $ 4,643 $ 180,794 $ 11,155 $ 11,870
========== ========== ========== ========== ==========


*Includes a $2,306,000 and a $1,375,000 charge, during the years ended
December 31, 1997 and 1996, respectively, associated with the closure or write
down in carrying value of certain excess facilities.

13. Stockholder's Equity:

As of December 31, 1997 and 1996, there were 100,000 shares authorized
and 3,059 shares outstanding of JBPCO common stock with a par value of $.01 per
share. JBPCO was incorporated in Delaware. No other classes of common stock,
preferred stock or common stock equivalents exist.

14. Employee Benefit Plans:

Defined Contribution Plans

JBPCO 401(k) Plan. Effective January 1, 1996, substantially all
employees of the Company became eligible to participate in the JBPCO-sponsored
401(k) savings plan. This plan allows participating employees to contribute
through salary deductions up to 15 percent of gross pay and provides for Company
matching contributions up to two percent of gross pay as well as an annual
discretionary contribution. Vesting in the Company matching contribution is 20
percent per year over the first five years. The

-48-


J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Company incurred expenses of $1,355,000 and $1,426,000 during the years ended
December 31, 1997 and 1996, respectively, including administrative fees of
approximately $75,000 in each year.

The Subsidiaries (except MIC Group) had various defined contribution
plans for their employees prior to January 1, 1996. Effective January 1, 1996
certain of these plans were merged into the JBPCO 401 (k) plan. Total employer
contributions to remaining defined contribution plans for all Subsidiaries were
$68,000, $40,000 and $932,000 for the years ended December 31, 1997, 1996 and
1995, respectively. Each Subsidiary's plan is summarized below.

Morgan. Morgan had a profit participation program for certain members
of management which provided for payments to participants in 1995. This plan was
terminated in 1995. Morgan maintains a separate all employee, noncontributory
profit sharing plan which provides for an annual contribution at the discretion
of the board of directors. This plan and the JBPCO 401(k) plan are administered
under a master trust agreement, which became effective January 1, 1996.
Contributions to the noncontributory profit sharing plan are based on the
earnings of Morgan as defined under the plan agreement. Morgan made no
contributions to the plan during the years ended December 31, 1997 and 1996
respectively.

TAG. TAG had a profit sharing plan that covered substantially all
full-time employees which was merged into the JBPCO 401(k) plan effective
January 1, 1996.

Lowy Group. Certain warehouse employees participate in a
collectively-bargained, multi-employer defined contribution pension plan to
which the Lowy Group makes required payments. The basis for contributions and
the amount contributed is set forth in the collectively-bargained contract. Lowy
Group makes discretionary contributions to individual retirement accounts
established by and for the benefit of certain non-union employees. During the
year ended December 31, 1997 Lowy contributed $29,000 to the plan.

EFP. Certain employees of EFP who are covered by a collective
bargaining agreement, participate in a defined contribution retirement plan
whereby EFP's contribution is based on the number of hours worked. During the
year ended December 31, 1997 EFP contributed $5,000 to the plan. Employees of
EFP who were not covered by the collective bargaining agreement were eligible to
participate in the employer-sponsored 401(k) profit sharing plan, which was
merged into the JBPCO 401(k) plan effective January 1,1996.

Substantially all employees of EFP's Astro division are covered by a
defined contribution plan. The Money Purchase Pension Plan requires EFP to
contribute four and one half percent of each participant's compensation as
defined in the plan agreement. Vesting is based on years of service. During the
year ended December 31,1997 EFP contributed $34,000 to the plan. Effective
January 1, 1996, the EFP Astro division's 401(k) profit sharing plan was merged
into the JBPCO 401(k) plan. Also, effective January 1, 1996, the contribution
percentage to the money purchase pension plan was reduced to two and one half
percent.

-49-


J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Defined Benefit Plans

Morgan, Lowy Group, TAG and EFP have defined benefit plans as discussed
below. The other Subsidiaries do not have defined benefit plans.

Morgan. Morgan assumed future sponsorship of the NSSC (Morgan was
merged into NSSC during 1993) pension plan and continues to make contributions
to the plan in accordance with the funding requirements of the Internal Revenue
Service. No further benefits have accrued subsequent to February 12, 1992. Plan
assets consist primarily of investments in two bank funds and the plan is
overfunded by approximately $493,000.

Lowy Group. Lowy Group has an unfunded executive defined benefit plan
whereby deferred compensation agreements provide a fixed amount of retirement
benefits to key corporate and sales employees. The accumulated benefit
obligation related to this plan is approximately $1.8 million at December 31,
1997 and 1996. Lowy Group makes no contributions to the plan, and no assets are
held in trust to secure benefits accumulating in the plan. Lowy Group does,
however, maintain life insurance policies to fund the plan obligations and
accumulate cash surrender values. The cash surrender value of life insurance
policies of which Lowy Group was beneficiary totaled $1,647,000 and $1,560,000
at December 31, 1997 and 1996, respectively, and is included in other
non-current assets in the accompanying consolidated balance sheets. Payments
made to retired individuals in the plan were $142,000, $136,000 and $147,000 in
1997, 1996 and 1995, respectively. The benefits are based on the employee's age
at retirement and the fixed monthly benefit amount specified in each individual
deferred compensation agreement. The actuarial present value of projected future
benefits attributed to employee service to date represents the projected benefit
obligation in the following table.

EFP. EFP had a defined benefit plan covering substantially all
full-time employees of one of its divisions. Benefits under the plan were based
on years of service and a percentage of the employee's average monthly earnings.
This plan was terminated effective April 15, 1996 and the assets distributed
effective October 10, 1996. The Company realized a gain, during the year ended
December 31, 1996, of approximately $200,000 upon termination of the plan.
Participants of this plan became eligible to participate in the J.B. Poindexter
& Co., Inc. 401(k) plan effective January 1, 1996.

TAG. TAG had a defined benefit plan covering hourly employees of Gem
Top working at least 1,000 hours per year. The normal retirement benefit is
equal to $20 per month for each year of service. Normal retirement date is 65
years of age. The plan was frozen effective March 31, 1996, and at December 31,
1997 and 1996 plan assets approximated projected benefit obligations.

-50-


J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

The components of net periodic pension cost for the defined benefit
plans of the Company are as follows (Dollars in thousands):


1997 1996 1995
---- ---- ----

Service costs benefits earned during the year .... $ 72 $ 75 $ 254
Interest costs on projected benefit obligation ... 340 342 575
Actual return on plan assets ..................... (659) (338) (1,031)
Net amortization & deferral and other costs ...... 461 (216) 544
----- ----- -------
Net pension expense (income) ..................... $ 214 $(137) $ 342
===== ===== =======


The following table sets forth the funded status and amounts recognized
in the Company's consolidated balance sheets as of December 31, 1997 and 1996,
and the significant assumptions used in accounting for the defined benefit plans
(Dollars in table in thousands):



1997 1996
---- ----

Accumulated benefit obligations .................................. $ 4,817 $ 5,137
======= =======
Projected benefit obligations for services
rendered to date, including vested benefits
of $3,050,000 and $3,367,000 ................................... $ 4,817 $ 5,137
Plan assets at fair value ........................................ 3,543 3,511
------- -------
Projected benefit obligation in excess of plan assets ............ (1,274) (1,626)
Unrecognized net (gain) loss from past experience
different from that assumed and effects
of changes in assumptions ...................................... (359) (27)
Prior service cost not yet recognized in net periodic pension cost -- --
Unrecognized transition cost ..................................... -- --
------- -------
Accrued pension liabilities ...................................... $(1,633) $(1,653)
======= =======
Cash surrender value of Lowy Group's life insurance policies ..... $ 1,647 $ 1,560
======= =======
Major assumptions at measurement dates:
Discount rate.................................................... 7.25% to 7.5%
Expected long-term rate of return on plan assets................. 8.0%



In accordance with SFAS No. 87, "Employers' Accounting for Pensions," the
Company recorded an increase in equity of $129,000, to recognize a reduction in
the minimum liability in 1995.

15. Commitments and Contingencies:

Claims and Lawsuits. The Company is involved in certain claims and
lawsuits arising in the normal course of business. In the opinion of management,
the ultimate resolution of these matters will not have a material adverse effect
on the financial position or results of operations of the Company.

Concentration of Credit Risk. Concentration of credit risk exists in
three Subsidiaries. Morgan has two customers (truck leasing and rental
companies) accounting for, on a combined basis, approximately 46%, 40% and 50%
of Morgan's net sales during 1997, 1996 and 1995, respectively and 18%, 14% and
21% of consolidated net sales, respectively. EFP has three customers in the
electronics industry accounting for approximately 25% and 21% of EFP's net sales
in 1997 and 1996, respectively and 2% of consolidated

-51-


J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

net sales, respectively. MIC Group has an industry concentration pertaining to
international oil field service companies with three customers in 1997 and four
customers in 1996 and 1995 representing approximately 53%, 69% and 79% of MIC
Group's net sales and 3%, 4% and 3% of consolidated net sales in 1997, 1996 and
1995, respectively.

Letters of Credit and Other Commitments. Morgan had approximately
$773,000 and $1,628,000 in letters of credit outstanding as of December 31, 1997
and 1996. The Company had $3,950,000 and $4,250,000 in standby letters of credit
outstanding at December 31, 1997 and 1996, respectively, primarily securing the
Company's insurance programs.

Environmental Matters. Morgan has been named as a potentially
responsible party ("PRP") with respect to the generation of hazardous materials
alleged to have been handled or disposed of at two Federal Superfund sites in
Pennsylvania and one in Kansas. Although a precise estimate of liability cannot
currently be made with respect to these sites, based upon information known to
Morgan, the Company currently believes that it's proportionate share, if any, of
the ultimate costs related to any necessary investigation and remedial work at
those sites will not have a material adverse effect on the Company.

Certain of the Company's operations utilize paints and solvents in their
businesses. Also, raw materials used by EFP contain pentane, which is a volatile
organic compound subject to regulation under the Clean Air Act. Although the
Company believes that it has made sufficient capital expenditures to maintain
compliance with existing laws and regulations, future expenditures may be
necessary if and when compliance standards and technology change.

Self-Insured Risks. The Subsidiaries utilize a combination of insurance
coverage and self-insurance programs for health care and workers compensation.
The portion of certain risks not covered by insurance are summarized as follows:
workers compensation individual deductibles range from $100,000 to $250,000 and
health care individual deductibles range from $25,000 to $75,000 with certain
Subsidiaries self-insuring up to $1,000,000 (aggregate stop-loss) under both
workers compensation and health care coverage.

The Company has reserves recorded to cover the self-insured portion of
these risks based on known facts and historical trends and management believes
that such reserves are adequate and the ultimate resolution of these matters
will not have a material adverse effect on the financial position or results of
operations of the Company.

16. Related Party Transactions:

Concurrently with the Note Offering on May 23, 1994, the Company entered
into a Management Services Agreement with Southwestern Holdings, Inc. a
corporation ("Southwestern") owned by Mr. Poindexter. Pursuant to the Management
Services Agreement, Southwestern provides services to the Company, including
those of Mr. Poindexter and Mr. Magee its Chief Financial Officer. The Company
pays to Southwestern approximately $600,000 per year for these services, subject
to annual automatic increases based upon the consumer price index. The Company
may also pay a discretionary annual bonus to Southwestern subject to certain
limitations, $63,000 was paid in 1995 and none was paid in 1997 or 1996. The
Company and Subsidiaries use certain facilities provided by Southwestern for
meetings and conferences. The Company did not use the facilities during 1997 and
1996 and paid Southwestern $23,000 during 1995 for the use of the facilities.
The Company paid Southwestern approximately $613,000,

-52-


J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

$600,000 and $653,000 during 1997, 1996 and 1995, respectively. During 1995, the
Company paid approximately $16,000 to a company owned by Mr. Poindexter for the
use of a private plane to transport company employees to the facilities provided
by Southwestern. A subsidiary of the Company, which is not a restricted
subsidiary under the terms of the Bond Indenture or a guarantor under the terms
of the Company's Revolving Loan Agreement, paid Southwestern Holdings $60,000
and $50,000 during 1997 and 1996, respectively, for certain services.

Mr. Poindexter, Mr. Magee of JBPCO and certain members of Morgan's
management are partners in a partnership that leases to Morgan certain real
property in Georgia. Morgan paid $222,000 in rent to the partnership in 1997,
and approximately $200,000 during 1996 and 1995 pursuant to such lease.

TAG leases certain real estate in Canada from an entity controlled by an
executive vice president of TAG. Total lease expense for that facility was
$117,000 and $114,000 in 1997 and 1996, respectively.

17. Supplemental Guarantor Information:

The Company's obligations under the Senior Notes are guaranteed by each
directly wholly-owned Subsidiary of JBPCO. In addition, the Subsidiary
Guarantors guarantee the indebtedness outstanding under the Revolving Loan
Agreement. The Indenture and Revolving Loan Agreement provides for acquired
subsidiaries subsequent to the issuance of the Senior Notes to be designated as
guarantors of the Senior Notes, provided certain financial ratio tests are met.

The following consolidating financial information is presented for
purposes of complying with the reporting requirements of the parent company and
the Guarantor Subsidiaries. The financial information includes condensed balance
sheet information as of December 31, 1997 and 1996 and condensed operating and
cash flow statement information for each of the three years ended December 31,
1997. The Company's non-guarantor subsidiaries are Radco Industries (acquired by
TAG in December 1994 including MTA acquired in October 1997), Tile by Design
(acquired by Lowy in November 1994), and Acero-Tec, S.A. de C.V. (Morgan's
Mexico subsidiary). The Company believes that separate financial statements or
other disclosures of the guarantors are not material to the investors.



Consolidating Condensed Balance Sheet Information:
December 31, 1997
Guarantor Non-guarantor JBPCO and
Subsidiaries Subsidiaries Eliminations Consolidated

Assets
Current assets ................. $ 90,629 $ 3,340 $ 10 $ 93,979
Noncurrent assets .............. 71,945 4,961 4,474 81,380
---------- ---------- ---------- ----------
Total assets ................... $ 162,574 $ 8,301 $ 4,484 $ 175,359
========== ========== ========== ==========
Liabilities and Equity
Current liabilities ............ $ 69,786 $ 3,865 $ 889 $ 74,540
Noncurrent liabilities ......... 99,170 4,150 2,240 105,560
Stockholder's equity ........... (6,382) 286 1,355 (4,741)
---------- ---------- ---------- ----------
Total liabilities and equity ... $ 162,574 $ 8,301 $ 4,484 $ 175,359
========== ========== ========== ==========


-53-


J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



December 31, 1996
Guarantor Non-guarantor JBPCO and
Subsidiaries Subsidiaries Eliminations Consolidated

Assets
Current assets ................. $ 86,220 $ 1,336 $ (352) $ 87,204
Noncurrent assets .............. 75,724 3,961 6,592 86,277
---------- ---------- ---------- ----------
Total assets ................... $ 161,944 $ 5,297 $ 6,240 $ 173,481
========== ========== ========== ==========
Liabilities and Equity
Current liabilities ............ $ 62,641 $ 569 $ 1,628 $ 64,838
Noncurrent liabilities ......... 1,903 3,710 100,000 105,613
Stockholder's equity ........... 97,400 1,018 (95,388) 3,030
---------- ---------- ---------- ----------
Total liabilities and equity ... $ 161,944 $ 5,297 $ 6,240 $ 173,481
========== ========== ========== ==========




Consolidating Condensed Income Statement Information for the Year ended:

December 31, 1997
Guarantor Non-guarantor JBPCO and
Subsidiaries Subsidiaries Eliminations Consolidated


Net sales .............................. $ 436,694 $ 11,756 $ (914) $ 447,536
Cost of sales .......................... 344,223 8,271 (914) 351,580
Income (loss) before
extraordinary item .................. (2,906) (845) (3,795) (7,546)
Net loss ............................... $ (2,906) $ (845) $ (3,795) $ (7,546)




December 31, 1996
Guarantor Non-guarantor JBPCO and
Subsidiaries Subsidiaries Eliminations Consolidated

Net sales .............................. $ 421,275 $ 11,112 $ -- $ 432,387
Cost of sales .......................... 330,206 7,751 -- 337,957
Income (loss) before
extraordinary item .................. (7,099) (437) 1,382 (6,154)
Net loss ............................... $ (7,099) $ (437) $ 1,122 $ (6,414)




December 31, 1995
Guarantor Non-guarantor JBPCO and
Subsidiaries Subsidiaries Eliminations Consolidated

Net sales .............................. $ 440,104 $ 10,612 $ -- $ 450,716
Cost of sales .......................... 357,628 7,685 -- 365,313
Income (loss) before
extraordinary item .................. (10,884) (586) 2,934 (8,536)
Net income (loss) ...................... $ (10,884) $ (586) $ 2,934 $ (8,536)


-54-


J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



Consolidating Condensed Statement of Cash Flows Information for the Year ended:


December 31, 1997
Guarantor Non-guarantor JBPCO and
Subsidiaries Subsidiaries Eliminations Consolidated

Net cash provided (used) by
operating activities .............. $ (4,128) $ 748 $ 865 $ (2.515)
---------- ---------- ---------- ----------
Capital expenditures ................... (7,122) (39) (101) (7,262)
Purchase of business ................... -- (2,700) -- (2,700)
Proceeds from sale of assets ........... 3,674 -- -- 3,674
Other .................................. (95) -- (50) (145)
---------- ---------- ---------- ----------
Net cash used in investing activities .. (3,543) (2,739) (151) (6,433)
---------- ---------- ---------- ----------
Net proceeds of
revolving lines of credit ......... 9,113 1,609 315 11,037
Net payments long-term
debt and capital leases ........... (1,772) 474 -- (1,298)
Other .................................. -- (207) -- (207)
---------- ---------- ---------- ----------
Net cash provided (used ) by
financing activities .............. 7,341 1,876 315 9,532
---------- ---------- ---------- ----------
Increase (decrease) in restricted cash
and cash equivalents ............. $ (330) $ (115) $ 1,029 $ 584
========== ========== ========== ==========





December 31, 1996
Guarantor Non-guarantor JBPCO and
Subsidiaries Subsidiaries Eliminations Consolidated

Net cash provided (used) by
operating activities .............. $ 10,326 $ (416) $ 777 $ 10,687
---------- ---------- ---------- ----------
Capital expenditures ................... (8,048) (11) (32) (8,091)
Other .................................. 594 -- -- 594
---------- ---------- ---------- ----------
Net cash used in investing activities .. (7,454) (11) (32) (7,497)
---------- ---------- ---------- ----------
Net proceeds of
revolving lines of credit ......... 683 -- -- 683
Net payments long-term
debt and capital leases ........... (2,106) (122) -- (2,228)
Other .................................. (156) 156 (752) (752)
---------- ---------- ---------- ----------
Net cash provided (used ) by
financing activities .............. (1,579) 34 (752) (2,297)
---------- ---------- ---------- ----------
Increase (decrease) in restricted cash
and cash equivalents ............. $ 1,293 $ (393) $ (7) $ 893
========== ========== ========== ==========


-55-


J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



December 31, 1995
Guarantor Non-guarantor JBPCO and
Subsidiaries Subsidiaries Eliminations Consolidated

Net cash provided (used) by
operating activities .............. $ (8,245) $ (507) $ 591 $ (8,161)
---------- ---------- ---------- ----------
Capital expenditures ................... (11,045) (662) (163) (11,870)
Purchase of business ................... (10,277) -- -- (10,277)
Proceeds from sale of assets ........... 2,988 -- -- 2,988
Other .................................. 19 -- 127 146
---------- ---------- ---------- ----------
Net cash used in investing activities .. (18,315) (662) (36) (19,013)
---------- ---------- ---------- ----------
Net proceeds of
revolving lines of credit ......... 21,615 -- -- 21,615
Net payments of long-term
debt and capital leases ........... (1,473) (375) -- (1,848)
Intercompany transfers ................. 5,663 838 (6,501) --
---------- ---------- ---------- ----------
Net cash provided (used ) by
financing activities .............. 25,805 463 (6,501) 19,767
---------- ---------- ---------- ----------
Decrease in restricted cash and cash
equivalents ....................... $ (755) $ (706) $ (5,946) $ (7,407)
========== ========== ========== ==========



Item 9. Changes in and Disagreements with Accountants on Accounting and
Financial Disclosure as discussed in Form 8K filed on October 11, 1996.

As discussed in Form 8K filed on October 11, 1996, during October 1996,
the Company engaged Ernst & Young LLP as the Company's independent auditors to
audit the Company's consolidated financial statements for the fiscal year ended
December 31, 1996. The Company chose not to renew the engagement of Arthur
Andersen LLP, who previously served as the Company's independent auditors. The
change of independent auditors was approved by the Company's Board of Directors.

In connection with the audits of the Company for the year ended
December 31, 1995 and since such time, there were no disagreements with Arthur
Andersen LLP on any matter of accounting principles or practices, financial
statement disclosure, or auditing scope or procedure, which, if not resolved to
the satisfaction of Arthur Andersen LLP, would have caused Arthur Andersen LLP
to make reference to the subject matter of the disagreement in connection with
its report.

-56-


J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES

PART III

Item 10. Directors and Executive Officers of the Registrant

The directors and executive officers of the Company are set forth
below. All directors hold office until the next annual meeting of stockholders
of the Company or until their successors are duly elected and qualified.
Executive officers of the Company are appointed by the Board of Directors
annually and serve at the discretion of the Board of Directors.


Name Age Position
John B. Poindexter 53 Chairman of the Board, President
and Chief Executive Officer
W.J. Bowen 76 Director
Stephen P. Magee 50 Chief Financial Officer, Treasurer
and Director
R.S. Whatley 46 Vice President, Controller
L.T. Wolfe 49 Vice President Administration

John B. Poindexter has served as Chairman of the Board and Director of the
Company since 1988 and Chief Executive Officer since 1994. From 1985 through
1996, Mr. Poindexter was the majority limited partner of J.B. Poindexter & Co.,
L.P., a privately held, long-term equity investment and management firm formed
by Mr. Poindexter. From 1983 through 1985, he was co-managing partner of KD/P
Equities, a privately held equity investment firm that he co-founded. From 1976
through 1985, Mr. Poindexter worked for Smith Barney, Harris Upham & Co. While
with Smith Barney, he became a senior vice president for its Smith Barney
Venture Corporation and Smith Barney Capital Corporation ("SBCC") affiliates and
a partner in First Century Partnership II, an investment fund managed by SBCC.

Stephen P. Magee has served as Treasurer and Director of the Company since
the Company was formed in 1988 and Chief Financial Officer since 1994.

W.J. Bowen retired in 1992 as the Chairman of the Board of Transco Energy
Company ("Transco"), a diversified energy company based in Houston, Texas. Mr.
Bowen served as Chief Executive Officer of Transco from 1974 until his
retirement from that position in 1987.

R.S. Whatley has served as Vice President, Controller since June, 1994.
Previously Mr. Whatley held senior financial positions with Vinmar, Inc., a
chemical trading company and Weatherford International, an oilfield services
company.

Larry T. Wolfe has served as Vice President of Administration since May of
1995. Previously Mr. Wolfe was Vice President of Human Resources and
Administrative Services of Transco Energy Services, Inc.

Directors who are officers or employees of the Company do not receive fees
for serving as directors. The Company pays $20,000 per year as director's fees
to each outside director.

Other Significant Persons

Although not an executive officer of the Company, each of the following
persons is an officer of the referenced Subsidiary or division thereof and is an
important contributor to the Company's operations:

Name Age Position
James R. Chandler 62 President of EFP
Norman E. Gibbs, Jr. 58 President of Blue Ridge and Courier
Mike Hart 51 President of Lowy Distribution
Jack Rhine 64 President of MIC Group

-57-


J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES


James R. Chandler has served as President of EFP since 1978. Prior to 1978,
Mr. Chandler worked in various marketing and executive positions with the Ames
Division of Miles Laboratories, Inc. and in the management consulting section of
Price Waterhouse & Co.

Norman E. Gibbs, Jr. has served as President of Blue Ridge & Courier since
the Company's acquisition of Lowy Group in 1991 and has more than 25 years of
experience in the carpet manufacturing industry. From 1973 until the Company's
acquisition of Lowy Group, Mr. Gibbs served successively as an Executive Vice
President and President of Blue Ridge and, since 1981, Courier for their former
owners.

J. Michael Hart, was named President of Lowy Group Inc. on June 2, 1995.
Mr. Hart has held a variety of positions during his thirty year career with the
company and served as Executive Vice President immediately preceding his
appointment to this current position.

Jack Rhine has served as President of MIC Group since April 1996 and
previously served as Chief Financial Officer from August 1993.

Item 11. Executive Compensation

The following table sets forth certain information regarding the
compensation paid to the Company's Chief Executive Officer and the other
executive officers whose total annual salary and bonus are anticipated to exceed
$100,000 for the fiscal years ended December 31, 1997, 1996 and 1995:



Summary Compensation Table

Annual Compensation All Other
Name and Principal Position Year Salary Bonus Compensation
--------------------------- ---- ------ ----- ------------

John B. Poindexter 1997 $ (a) $ - $ -
Chairman of the Board and 1996 (a)
Chief Executive Officer 1995 (a)

Stephen P. Magee 1997 $ (a) $ (b) $ -
Chief Financial Officer 1996 (a)
1995 (a)
R.S. Whatley Controller 1997 $105,000 $ - $ -
L.T. Wolfe Vice President
Administration 1997 $165,000 $ - $ -
1996 $160,000 $ 27,500 $ -


(a) Messrs. Poindexter and Magee do not receive salaries from the Company.
Rather, their services are provided to the Company pursuant to a Management
Services Agreement. See "Management Services Agreement."

(b) It is anticipated that Mr. Magee will be eligible to receive in the future
an annual bonus pursuant to the incentive plan described below.



-58-


J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES


The Company implemented an incentive plan covering certain of its
executive officers. Although the precise terms of that plan have not been
established, the Company anticipates that it will be similar to the Subsidiary
Incentive Plans described below. Messrs. Poindexter and Magee are covered by the
various insurance programs provided by Morgan to its employees.

Management Services Agreement

Concurrently with the Note Offering, the Company entered into a
Management Services Agreement with a corporation ("Southwestern") owned by Mr.
Poindexter. Pursuant to the Management Services Agreement, Southwestern provides
services to the Company, including those of Mr. Poindexter who serves as the
Company's Chairman of the Board and Chief Executive Officer and of Mr. Magee who
serves as its Chief Financial Officer. The Company pays to Southwestern
approximately $600,000 per year for these services, subject to annual automatic
increases based upon the consumer price index. The Company may pay a
discretionary annual bonus to Southwestern for the provision of Mr. Poindexter's
and Mr. Magee's services and may increase the annual fee payable above the
automatic annual increase, in each case subject to certain limitations, if after
giving effect to such payment and/or increase the Company's Consolidated EBITDA
Coverage Ratio is 2.00 to 1 or higher. Pursuant to this agreement, the Company
paid Southwestern $63,000 and in 1995 and none in 1997 and 1996.

Subsidiary Incentive Plans

The Company has adopted an incentive compensation plan for members of
upper management of each of its Subsidiaries (collectively the "Incentive
Plans") to provide for the payments of annual bonuses based upon the attainment
of performance-based goals. Eligible employees will be entitled to receive a
bonus if the Subsidiary attains or surpasses a stated percentage (which varies
by Subsidiary) of that Subsidiary's budgeted pre-tax profit, with the amount of
bonus being tied to the Subsidiary's actual pre-tax profits. Individual bonuses
are then allocated among the eligible employees based upon their individual
achievement of stated performance objectives. The Subsidiaries also maintain
certain other benefit plans for their respective officers and employees. See
Note 15 to the Consolidated Financial Statements for the Company.

Compensation Committee Interlocks and Insider Participation

The Company does not have a compensation committee. Instead, executive
compensation review decisions are made by the entire board of directors.

-59-


J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES


Item 12. Security of Ownership of Certain Beneficial Owners and Management

Beneficial Ownership
Number Percent
Directors, Officers and 5% Stockholders of Shares of Class
- --------------------------------------- --------- --------
John B. Poindexter 3,059 100%
c/o J.B. Poindexter & Co., Inc.
1100 Louisiana, Suite 5400
Houston, Texas 77002

Stephen P. Magee -- --
c/o J.B. Poindexter & Co., Inc.
1100 Louisiana, Suite 5400
Houston, Texas 77002

W.J. Bowen -- --
c/o J.B. Poindexter & Co., Inc.
1100 Louisiana, Suite 5400
Houston, Texas 77002

All directors and officers as a
group (6 persons) 3,059 100%

Mr. Poindexter has sole voting and investment power with respect to all
shares that he beneficially owns.

Item 13. Certain Relationships and Related Transactions

Messrs. Poindexter and Magee and certain members of Morgan's management are
members of a partnership ("Bartow") that leases certain real property in Georgia
to Morgan. During each of 1997, 1996 and 1995, Morgan paid approximately
$200,000 as rent to Bartow, and it will continue to pay such rent to Bartow in
the future. The Company believes that the rent paid by Morgan to Bartow is a
competitive market rate for the location.

The Company has entered into a Management Services Agreement with
Southwestern Holdings, Inc. a corporation ("Southwestern") owned by Mr.
Poindexter. Pursuant to the Management Services Agreement, Southwestern provides
services to the Company, including those of Mr. Poindexter and Mr. Magee its
Chief Financial Officer. The Company pays to Southwestern approximately $600,000
per year for these services, subject to annual automatic increases based upon
the consumer price index. The Company may also pay a discretionary annual bonus
to Southwestern subject to certain limitations. $63,000 was paid in 1995 and
none was paid in 1997 or 1996. The Company and Subsidiaries use certain
facilities provided by Southwestern for meetings and conferences. Although the
Company did not use the facilities during 1996 or 1997, the Company paid
Southwestern $23,000 during 1995 for the use of the facilities. For all services
and facility use, the Company paid Southwestern approximately $613,000, $600,000
and

-60-


J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES


$653,000 during 1997, 1996 and 1995, respectively.

The Company believes that the amounts paid by it to Southwestern for the
use of these facilities is a market rate. A subsidiary of the Company, which is
not a restricted subsidiary under the terms of the Senior Notes Indenture or a
guarantor under the terms of the Company's Revolving Loan Agreement, paid
Southwestern Holdings $60,000 and $50,000 during 1997 and 1996, respectively for
certain services.

A corporation owned by Mr. Poindexter had an airplane that the Company used
from time to time. During 1995, the Company paid approximately $16,000 for the
use of the airplane. The Company believes that the amount it paid for the use of
the airplane was a market rate.

TAG leases certain real estate in Canada from an entity controlled by an
executive vice president of TAG. Total lease expenses was $117,000 and $114,000
in 1997 and 1996, respectively, the Company considers this to be a market rate
for the property.

Item 14. Exhibits, Financial Statement Schedules and Reports on Form 8-K

(a)(1) Financial Statements - None, other than as previously listed
in response to Item 8.
(a)(2) Financial Statement Schedules - None
(a)(3) Exhibits
3.1(a) Second Restated Certificate of Incorporation
3.1.1(e) Certificate of First Amendment to Second Restated Certificate
of Incorporation.
3.2(a) Amended and Restated Bylaws
4.1(e) Form of 12 1/2% Senior Note due 2004 (included in Exhibit 4.2)
4.2(e) Indenture dated as of May 23, 1994
4.2.1(f) First Supplemental Indenture dated as of May 11, 1995.
Incorporated by reference to Exhibit 4.1 to the Form
10-Q for the quarterly period ended June 30, 1995, as filed
with the Commission on August 15, 1995
4.2.2(f) Second Supplemental Indenture dated as of June 26, 1995.
Incorporated by reference to Exhibit 4.2 to the Form 10-Q for
the quarterly period ended June 30, 1995, as filed with the
Commission on August 15, 1995.
4.3(a) List of certain promissory notes
10.1.5(h) Loan and Security Agreement by and among Congress Financial
Corporation and J.B.Poindexter & Co.,Inc., dated June 28,1996.
10.23(a) Lease Agreement, dated as of March 29, 1990, between Bartow
Partners, L.P. and Morgan Trailer Manufacturing Co., d/b/a
Morgan Corporation, as amended by the First Amendment to Lease
Agreement, dated June 13, 1991
10.24(a) Form of Salary Continuance Agreement for director level
employees of Morgan Trailer Mfg. Co.
10.25(a) Form of Salary Continuance Agreement for officers of Morgan
Trailer Mfg. Co.
10.26(a) Form of Incentive Plan for certain employees of the
Subsidiaries
10.27(a) Morgan Trailer Mfg. Co. Long-Term Management Equity
Appreciation Program
10.32(a) Lease Agreement, dated August 14, 1987, between C&D Realty
Partnership and Leer, Inc., as amended by the Lease Option and
Amendment Agreement , dated as of August 14, 1992
10.33(a) Lease Agreement, dated August 14, 1987, between J&R Realty
Company and Leer, Inc.

-61-


J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES


10.34(a) Lease Agreement, dated August 14, 1987, between BCD Realty
Partnership with Leer, Inc., as amended by the Lease Option
and Amendment Agreement, dated as of August 14, 1992 (missing
page 2 of Amendment)
10.35(a) Lease Agreement, dated August 14, 1987, between John M.
Collins and Leer, Inc., as amended by the Lease Option and
Amendment Agreement, dated as of August 14, 1992, and the
Addendum to Lease Agreement, dated as of August 1, 1993
10.36(a) Lease agreement, dated August 14, 1987, between PCD Realty
Partnership and Leer, Inc., as amended by the Lease Option and
Amendment Agreement, dated as of August 14, 1992
10.44(a) Employment Agreement, dated January 1, 1994, between Lowy
Group, Inc. and Norman E. Gibbs, Jr.
10.46(a) Non-competition Agreement, dated as of August 30,1991, between
Lowy Group, Inc. and Norman E. Gibbs, Jr.
10.86(e) Management Services Agreement dated as of May 23,1994, between
J.B. Poindexter & Co., Inc. and Southwestern Holdings, Inc.
10.102(f) Asset Purchase Agreement, dated as of June 15, 1995, among
Leer Inc., 20th Century Fiberglass, Inc., Steven E. Robinson
and Ronald E. Hickman. Incorporated by reference to Exhibit
10.1 to the current report on Form 8-K, dated June 29, 1995,
as filed with the Commission on September 11, 1995
10.103(f) Promissory Note, dated June 29, 1995, executed by Leer, Inc.
Incorporated by reference to Exhibit 10.2 to the current
report on Form 8-K, dated June 29, 1995, as filed with the
Commission on September 11, 1995
10.104(f) Asset Purchase Agreement, dated as of June 15, 1995 among Leer
Inc., Century Distributing, Inc., Steven E. Robinson and
Ronald E. Hickman. Incorporated by reference to Exhibit 10.3
to the current report on Form 8-K, dated June 29, 1995, as
filed with the Commission on September 11, 1995
10.105(f)Consulting Agreement, dated as of June 29, 1995,
between Leer, Inc. and Steven E. Robinson. Incorporated by
reference to Exhibit 10.4 to the current report on Form 8-K,
dated June 29, 1995, as filed with the Commission on September
11, 1995
10.106(f) Consulting Agreement, dated as of June 29, 1995, between Leer,
Inc. and Ronald E. Hickman. Incorporated by reference to
Exhibit 10.5 to the current report on Form 8-K, dated June 29,
1995, as filed with the Commission on September 11, 1995.
10.107(f) Non-Competition Agreement, dated as of June 29, 1995, between
Leer, Inc. and Steven E. Robinson. Incorporated by reference
to Exhibit 10.6 to the current report on Form 8-K, dated June
29, 1995, as filed with the Commission on September 11, 1995.
10.108(f) Non-Competition Agreement, dated as of June 29, 1995, between
Leer, Inc. and Ronald E. Hickman. Incorporated by reference to
Exhibit 10.7 to the current report on Form 8-K, dated June 29,
1995, as filed with the Commission on September 11, 1995.
10.109(f) Share Purchase Agreement dated as of June 30, 1995, between
Raider Industries, Inc. and Martin Brown
10.110(f) Asset Purchase Agreement dated as of June 30, 1995, by and
between Raider Industries Inc.,Pro-More Industries Ltd., Brown
Industries (1976) Ltd. and Martin Brown
10.111 Loan and Security Agreement by and between Congress Financial
Corporation and Radco Industries Inc., dated October 31,1997
10.112 Asset Purchase Agreement by and among Radco Industries Inc.,
and Midwest Truck After Market and William J. Avery, Sr. and
Sarah A. Avery, dated October 31.1997.

-62-


J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES


21.1 Subsidiaries of the Registrant
27.1 Financial data schedule


(a) Incorporated by reference to the Company's Registration Statement on Form
S-1 (No. 33-75154) as filed with the Commission on February 10, 1994
(b) Incorporated by reference to the Company's Amendment No. 1 to Registration
Statement (No. 33-75154) as filed with the Commission on February 24, 1994
(c) Incorporated by reference to the Company's Amendment No. 2 to Registration
Statement (No. 33-75154) as filed with the Commission on March 23, 1994
(d) Incorporated by reference to the Company's Amendment No. 3 to Registration
Statement (No. 33-75154) as filed with the Commission on May 16, 1994
(e) Incorporated by reference to the Company's Annual Report on Form 10-K for
the year ended December 31, 1994, as filed with the Commission on March 31,
1995.
(f) Incorporated by reference to the Company's Annual Report on form 10-K for
the year ended December 31, 1995, as filed with the Commission on March 29,
1996.
(g) Incorporated by reference to the Company's Quarterly Report on Form 10-Q
for the quarter ended March 31, 1996, as filed with the Commission on May
10, 1996.
(h) Incorporated by reference to the Company's Quarterly Report on Form 10-Q
for the quarter ended June 30, 1996, as filed with the Commission on August
13, 1996.
- -----------------------

(b) Reports of Form 8-K. The Company filed the following reports on Form 8-K
during the year:
None


Supplemental Information to Be Furnished With Reports Filed Pursuant to Section
15 (d) of the Act by Registrants Which Have Not Registered Securities Pursuant
to Section 12 of the Act.

The registrant has not delivered to its security holders any annual report to
security holders covering the last fiscal year, proxy statement, form of proxy
or other proxy soliciting material (as described under this caption in Form 10-K
as promulgated by the Securities and Exchange Commission). A copy of this Form
10-K will be sent to each registered holder of the registrant's 12 1/2% Senior
Notes due 2004.



-63-



J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES


SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) 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.

J.B. POINDEXTER & CO., INC.


Date: March 27, 1998 By: John B. Poindexter
----------------------
John B. Poindexter, Chairman of the
Board and Chief Executive Officer


Pursuant to the requirements of the Securities Exchange Act of 1934,
this report has been signed below by the following persons on behalf of the
Registrant and in the capacities and on the dates indicated.



Date: March 27, 1998 John B. Poindexter
------------------
John B. Poindexter
Chairman and Chief Executive Officer
and Director
(Principal Executive Officer)

Date: March 27, 1998 Stephen P. Magee
----------------
Stephen P. Magee
Chief Financial Officer and Director
(Principal Financial Officer)

Date: March 27, 1998 W.J. Bowen
----------
W.J. Bowen
Director

Date: March 27, 1998 Robert S. Whatley
-----------------
Robert S. Whatley
Chief Accounting Officer
(Principal Accounting Officer)







-64-