10-Q 1 l96615ae10vq.txt EAGLE-PICHER HOLDINGS, INC. 10-Q SECURITIES AND EXCHANGE COMMISSION WASHINGTON, D. C. 20549 FORM 10-Q QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the quarter ended August 31, 2002 Commission file number 333-49957-01 ------------- EAGLE-PICHER HOLDINGS, INC. --------------------------- (Exact name of registrant as specified in its charter) DELAWARE 13-3989553 ------------------------------- ------------------------------------ (State or other jurisdiction of (I.R.S. Employer Identification No.) incorporation or organization) 11201 North Tatum Blvd., Suite 110, Phoenix, Arizona 85028 ---------------------------------------------------------- (Address of principal executive offices) Zip Code Registrant's telephone number, including area code 602-923-7200 ------------- (Not Applicable) ----------------------------------------- Former name, former address and former fiscal year, if changed since last report EAGLE-PICHER HOLDINGS, INC. IS FILING THIS REPORT VOLUNTARILY IN ORDER TO COMPLY WITH THE REQUIREMENTS OF THE TERMS OF ITS 9 3/8% SENIOR SUBORDINATED NOTES AND 11 3/4% SERIES B CUMULATIVE EXCHANGEABLE PREFERRED STOCK AND IS NOT REQUIRED TO FILE THIS REPORT PURSUANT TO EITHER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934. 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 twelve months, and (2) has been subject to such filing requirements for the past 90 days. (See explanatory note immediately above.) Yes No x ---- ---- Indicate by check mark whether the additional registrant, Eagle-Picher Industries, Inc., has filed all documents and reports required to be filed by Section 12, 13 or 15(d) of the Securities Exchange Act of 1934 subsequent to the distribution of securities under a plan confirmed by a court. Yes x No ---- ---- 963,500 shares of common capital stock, $.01 par value each, were outstanding at October 15, 2002. 1 TABLE OF ADDITIONAL REGISTRANTS

2 TABLE OF CONTENTS

~~Three~~PART ~~Months~~I. ~~Ended~~FINANCIAL ~~Nine~~INFORMATION ~~Months~~Page ~~Ended~~Number ~~August~~Item 311. ~~August~~Financial 31Statements ~~---------------------~~Condensed ~~-------------------~~Consolidated ~~2001~~Statements ~~2000 2001 2000 ---- ---- ---- ---- Net Sales $169,520 $176,243 $517,676 $576,359 Operating Costs and Expenses: Cost~~ of ~~products~~Income ~~sold~~ (~~exclusive of depreciation~~Loss) 139,673 141,287 417,300 457,546 Selling and administrative 13,054 14,438 37,925 49,387 Depreciation 11,250 9,830 32,882 31,411 Amortization of intangibles 4,135 3,955 12,240 12,163 Proceeds from insurance settlement - - - (~~16,000~~Unaudited).... Divestitures - 2,089 500 (12,220) Management compensation - special 609 - 2,498 1,560 Other 107 (51) (162) (439) ------- ------- ------- ------- 168,828 171,548 503,183 523,408 ------- ------- ------- ------- Operating Income 692 4~~,695~~ ~~14,493~~Condensed ~~52,951~~Consolidated ~~Interest~~Balance ~~expense~~Sheets (~~9,920~~Unaudited)................. ~~(10,454)~~5 ~~(30,170)~~Condensed ~~(33,478)~~Consolidated ~~Other~~Statements ~~income(expense)~~of ~~1,600~~Cash ~~775~~Flows ~~2,439 398 ----- ------ ------ ------ Income~~(~~Loss~~Unaudited)~~from~~....... ~~Continuing Operations Before Taxes (~~7~~,628)~~ ~~(4,984)~~Notes ~~(13,238)~~to ~~19,871~~Condensed ~~Income~~Consolidated ~~Taxes~~Financial ~~(Benefit)~~Statements (~~2,525~~Unaudited).. ~~(1,000)~~9 ~~(4,300)~~Item ~~13,900~~2. ~~------~~Management's ~~-----~~Discussion ------ ------ Income (Loss) from Continuing Operations (5,103) (3,984) (8,938) 5,971 Discontinued Operations: Loss from operations of discontinued segment, net of income tax benefit of $ - , $1,150, $900 and ~~$2,300~~Analysis ~~- (183) (1,657) (970) Loss on disposal~~ of ~~business~~Financial ~~segment~~Condition ~~including provisions of $1,733~~ and ~~$4,138~~Results ~~for operating losses during phase-out periods, net~~ of ~~income~~Operations............................... ~~tax~~23 ~~benefits~~Item of3. ~~$2,000~~Quantitative and ~~$11,800~~Qualitative ~~(5,500)~~Disclosures -About ~~(23,700)~~Market -Risk.......... ~~-------~~31 ~~------~~Item ~~------ ------ Net Income (Loss) $(10,603) $(~~4~~,167)~~. ~~$(34,295)~~Controls $and ~~5,001~~Procedures............................................. ~~======~~32 ~~=====~~PART ~~======~~II. ~~=====~~OTHER ~~Loss~~INFORMATION ~~Applicable~~Item to Common Shareholders $(13,921) $(7,127) $(44,065) $(3,714) ====== ===== ====== ===== Comprehensive Income (Loss) $(12,180) $(4,200) $(36,769) $ 3,532 ====== ===== ====== ===== Earnings per Share: Loss from continuing operations $ (81.~~58)~~ $Legal (6Proceedings.~~95) $ (19~~.~~02) $ (2~~.~~74) Loss from discontinued operations (5~~.~~60) (~~.~~18) (25~~.~~79) (~~.~~97) ----- ------ ----- ---- Net Loss $(14~~.~~18)~~........................................... $33 (7Signatures.~~13) $(44~~.~~81)~~................................................................. $34 (3Certifications.~~71)~~.............................................................. ~~===== ====== ===== =====~~43

3 PART I. FINANCIAL INFORMATION ITEM 1. FINANCIAL STATEMENTS. EAGLE-PICHER HOLDINGS, INC. CONDENSED CONSOLIDATED STATEMENTS OF INCOME (LOSS) (UNAUDITED) (Dollars in thousands, except per share amounts)

~~August~~Three 31Months ~~November~~Ended 30Nine ~~2001~~Months ~~2000~~Ended August 31 August 31, ---- ---- ~~SHAREHOLDERS' EQUITY (DEFICIT) Common stock, authorized 1,000,000 shares $.01 par value each; issued and outstanding 1,000,000 shares 10~~ - ~~Class A Common stock, authorized 625,001 shares, $.01 par value each; issued and outstanding 625,001 shares~~ - ~~6 Class B Common stock, authorized 374,999 shares, $.01 par value each; issued and outstanding 374,999 shares~~ - ~~4 Additional paid~~-~~in capital 99,991 99,991 Deficit (100,205) (56,140) Other comprehensive loss (4,767) (2,293)~~ ----------- --------------------- ~~(4,971)~~2002 ~~41,568~~2001 ~~Treasury~~2002 ~~Stock,~~2001 ~~at cost: 22,750 and 11,500 shares (4,063) (2,371)~~ --------- --------- ~~Total Shareholders' Equity (Deficit) (9,034) 39,197~~ --------- --------- ~~Total~~Net ~~Liabilities~~Sales ~~and~~$ ~~Shareholders'~~169,053 ~~Equity~~$ ~~(Deficit)~~169,520 $~~744~~ 509,~~558~~729 $~~767,699~~ ~~======= ======= See accompanying notes to the condensed consolidated financial statements. 6 7 EAGLE-PICHER HOLDINGS~~517,676 ~~INC. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) (Dollars in thousands) Nine Months Ended August 31~~ --------- --------- ~~2001 2000~~ --------- --------- ~~CASH~~Operating ~~FLOWS~~Costs ~~FROM~~and ~~OPERATING ACTIVITIES~~Expenses: ~~Net~~Cost ~~income~~of products sold (~~loss~~exclusive of depreciation) ~~$(34~~131,~~295)~~617 $5139,~~001~~673 ~~Adjustments~~397,943 to417,300 ~~reconcile~~Selling ~~net~~and ~~income~~administrative ~~(loss)~~14,295 to13,054 ~~net~~49,210 ~~cash~~37,925 ~~provided~~Depreciation by11,926 ~~operating~~11,250 ~~activities:~~34,257 ~~Provision~~32,882 ~~for~~Amortization ~~discontinued~~of ~~operations~~intangibles 234,~~700~~214 -4,135 ~~Depreciation and amortization 47~~12,~~611~~734 4512,~~999~~240 ~~Divestitures~~Restructuring ~~500~~-- ~~(12~~-- 2,~~220)~~998 ~~Changes~~-- inDivestitures ~~assets~~161 ~~and~~-- ~~liabilities~~6,131 ~~net~~500 ofManagement ~~effect~~compensation of- ~~acquisitions~~special ~~and~~524 ~~divestitures:~~609 ~~Receivables (6~~2,~~447)~~905 132,~~038~~498 ~~Inventories~~Insurance ~~2,899~~related ~~(5,405)~~losses ~~Accounts~~-- ~~payable~~-- 133,~~055~~100 ~~2,529~~-- ~~Accrued~~Other ~~liabilities~~ (~~5,317~~83) ~~(7,821)~~107 ~~Other~~ (~~9,314~~305) (~~4,000~~162) --------- --------- ~~Net~~--------- ~~cash~~--------- ~~provided~~162,654 by168,828 ~~operating activities 32~~508,~~392~~973 37503,~~121~~183 --------- --------- ~~CASH~~--------- ~~FLOWS~~--------- ~~FROM~~Operating ~~INVESTING~~Income ~~ACTIVITIES:~~6,399 ~~Proceeds~~692 ~~from~~756 ~~sales~~14,493 ofInterest ~~divisions~~expense ~~- 84~~(9,~~833~~632) ~~Acquisitions -~~ (119,~~796~~920) ~~Capital expenditures~~ (3431,~~874~~935) (30,~~193~~170) Other income (~~966~~expense), net 412 1,~~604~~600 1,388 2,439 --------- --------- ~~Net cash provided by (used in) investing activities (35,840) 44,448~~ --------- --------- ~~CASH~~Loss ~~FLOWS~~from ~~FROM~~Continuing ~~FINANCING~~Operations ~~ACTIVITIES:~~Before ~~Reduction~~Taxes of(2,821) ~~long-term debt~~ (147,~~322~~628) (1929,~~093~~791) ~~Net borrowings~~ (~~repayments~~13,238) ~~under~~Income ~~revolving~~Taxes ~~credit agreements 26,765~~ (~~63,482~~Benefit) ~~Other~~750 (2,~~734~~525) 1,955 (~~902~~4,300) --------- --------- ~~Net~~--------- ~~cash~~--------- ~~provided~~Loss byfrom Continuing Operations (~~used~~3,571) in(5,103) ~~financing~~(31,746) ~~activities~~(8,938) 9Discontinued Operations: Loss from operations of discontinued segment,~~709~~ net of income taxes (~~83,477~~benefit) of $(900) -- ---- --~~----~~ ~~Net~~(1,657) ~~cash~~Loss ~~provided~~on bydisposal ~~discontinued~~of ~~operations~~business segment including provisions of $1,~~027~~733 ~~663~~and ~~-----~~$4,138 ~~-----~~for 7operating 8losses ~~EAGLE~~during phase-~~PICHER~~out ~~HOLDINGS~~periods, ~~INC.~~net ~~CONDENSED~~of ~~CONSOLIDATED~~income ~~STATEMENTS~~tax OFbenefits ~~CASH~~of ~~FLOWS~~$2,000 ~~(UNAUDITED)~~and ~~(Dollars~~$11,800 in-- ~~thousands~~(5,500) ~~Nine~~-- ~~Months~~(23,700) ~~Ended~~--------- ~~August 31~~ --------- ~~2001 2000~~ --------- --------- Net ~~increase~~Loss $ (~~decrease~~3,571) in$ ~~cash and cash equivalents 7~~(10,~~288~~603) $ (131,~~245~~746) ~~Cash~~$ ~~and cash equivalents~~(34,295) ~~beginning~~========= of========= ~~period~~========= ~~7,467~~========= ~~10,071~~Loss ~~------~~Applicable ~~------~~to ~~Cash~~Common ~~and~~Shareholders ~~cash~~$ ~~equivalents~~(7,289) ~~end~~$ of(13,921) ~~period~~ $14 (42,~~755~~695) $ 8(44,~~826~~065) ========= ========= ~~Supplemental~~========= ~~cash~~========= ~~flow~~Comprehensive ~~information:~~Income ~~2001~~(Loss) ~~2000~~$ ~~----~~(3,468) ~~----~~$ ~~Cash~~(12,180) ~~paid~~$ ~~during~~(30,300) ~~the~~$ ~~three~~(36,769) ~~months~~========= ~~ended~~========= ~~August~~========= 31========= Basic Loss per Share to Common Shareholders: ~~Interest~~Loss ~~paid~~from $continuing ~~4,431~~operations $ ~~5,294~~(7.57) ~~Income~~$ ~~taxes~~(8.58) ~~paid~~$ (~~refunded~~44.22) $ ~~207~~(19.02) $Discontinued ~~3,037~~operations ~~Cash~~net ~~paid~~loss ~~during~~-- ~~the~~(5.60) ~~nine~~-- ~~months~~(25.79) ~~ended~~--------- ~~August~~--------- ~~31:~~--------- ~~Interest~~--------- ~~paid~~Net ~~$23,135~~Loss $~~28,655~~ ~~Income~~(7.57) ~~taxes~~$ ~~paid~~ (~~refunded~~14.18) $ (~~1,695~~44.22) $ ~~6,827~~(44.81) ========= ========= ========= =========

See accompanying notes to the condensed consolidated financial statements. 4 EAGLE-PICHER HOLDINGS, INC. CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED) (Dollars in thousands)

~~Three Months Ended Nine Months Ended~~ August 31 ~~August~~November 3130 ~~--------------------~~ASSETS ~~--------------------~~2002 2001 ~~2000 2001 2000~~ ---- ---- ---- ---- ~~(In~~CURRENT ~~thousands~~ASSETS ofCash ~~dollars)~~and ~~Net~~cash ~~Sales~~equivalents ~~Automotive~~ $~~104,494~~ ~~$109~~12,~~591~~575 $~~320~~ 24,~~032~~620 ~~$347~~Receivables,~~078~~ ~~Technologies~~net 4860,~~681~~234 49100,~~477~~052 ~~149,008~~Inventories: ~~138,079~~Raw ~~Minerals~~materials ~~16,345~~and ~~15,590~~supplies 4825,~~636~~059 4824,~~443~~737 ~~Divested~~Work ~~Divisions~~in -process 128,~~585~~002 -32,038 42Finished goods 14,~~759~~820 18,569 -------- -------- 67,881 75,344 Net assets held for sale 1,753 3,258 Prepaid expenses 12,071 15,122 Deferred income taxes 24,287 24,287 -------- -------- Total ~~$169,520~~current ~~$176,243~~assets ~~$517~~178,~~676~~801 ~~$576~~242,~~359~~683 ~~=======~~-------- ~~=======~~-------- ~~=======~~PROPERTY, ~~=======~~PLANT ~~Income~~AND ~~(Loss)~~EQUIPMENT ~~from~~359,001 ~~Continuing~~352,883 ~~Operations~~Less ~~Before~~accumulated ~~Taxes:~~depreciation ~~Automotive~~165,719 ~~$(5~~136,~~367)~~128 $-------- ~~(473)~~-------- ~~$(7~~Net property,~~777)~~ $plant ~~3,593~~and ~~Technologies~~equipment (1193,~~348)~~282 ~~(927) (1~~216,~~555)~~755 (1GOODWILL,~~197)~~ ~~Minerals~~net ~~(155)~~of ~~(170)~~accumulated ~~(587)~~amortization ~~372~~of ~~Divested~~$69,492 ~~Divisions~~and ~~- (2~~$57,~~489)~~624, ~~(500)~~respectively 7167,~~288~~894 ~~Corporate~~179,762 ~~(758)~~OTHER ~~(925)~~ASSETS (287,~~819)~~023 986,~~815~~711 ------ --~~-----~~ ------- -~~------~~ ~~$(7,628)~~Total ~~$(4,984)~~Assets $~~(13~~627,~~238)~~000 $19725,~~871~~911 ====== ==~~====~~ ======= =~~=====~~ ~~Total~~LIABILITIES ~~Depreciation~~AND ~~and~~SHAREHOLDERS' ~~Amortization:~~DEFICIT ~~Automotive~~CURRENT $LIABILITIES ~~9,982~~Accounts payable $ 871,~~418~~584 $~~29,365~~ ~~$25~~86,~~510~~297 ~~Technologies~~Long-term ~~3,803~~debt ~~3,562~~- ~~11,166~~current ~~10,520~~portion ~~Minerals 1~~20,~~466~~966 141,~~490~~957 ~~4,206~~Other ~~4,467~~accrued ~~Divested~~liabilities ~~Divisions~~81,006 ~~- 43 - 2~~73,~~413~~025 ~~Corporate 134 272 385 664~~ ------- -~~------~~ ------ --~~-----~~ Total ~~$15,385~~current ~~$13,785~~liabilities ~~$45~~173,~~122~~556 ~~$43~~201,~~574~~279 ~~======~~LONG-TERM ~~======~~DEBT ~~======~~- ~~======~~less ~~Interest~~current ~~Expense:~~portion ~~Automotive $ 5~~358,~~311~~831 ~~$ 5~~401,~~053~~169 ~~$16,167~~DEFERRED ~~$14,833~~INCOME ~~Technologies~~TAXES 37,~~762~~088 36,~~086~~277 ~~11,290~~OTHER ~~9,319 Minerals 1,041 809 3,172 2,402 Divested Divisions~~ LONG-TERM ~~103~~LIABILITIES ~~- 2~~28,~~772~~553 ~~Corporate/Intersegment (194) 1~~27,~~403~~755 ~~(459) 4,152~~ -------- -------- Total Liabilities 568,028 636,480 -------- -------- ~~Total~~11-3/4% $CUMULATIVE ~~9,920~~REDEEMABLE ~~$10,454~~EXCHANGEABLE $PREFERRED 30STOCK; 50,~~170~~000 ~~$33~~shares authorized; 14,~~478~~191 ~~======~~issued ~~======~~and ~~======~~outstanding ~~======~~shares 134,035 123,086 -------- --------

5 EAGLE-PICHER HOLDINGS, INC. CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED) (Dollars in thousands)

~~Guarantors~~August ~~Non-Guarantors~~31 ~~---------------------------------~~November ~~Eagle-Picher~~30 ~~Subsidiary~~2002 ~~Foreign~~2001 ~~Issuer Holdings, Inc. Guarantors Subsidiaries Eliminations Total~~ ---------~~---~~ ---------~~------~~ ~~---------------~~SHAREHOLDERS' ~~------------~~EQUITY ~~-------------- ---------------~~ (~~IN THOUSANDS OF DOLLARS~~DEFICIT) ~~Net~~Common ~~Sales Customers $ 11~~stock,~~536~~ $voting - $.01 ~~137,332~~par $value ~~20,652 $ - $ 169,520 Intercompany 4,522 - 3,099 - (7,621) - Operating Costs and Expenses~~each: ~~Cost of products sold 9,890 - 120,215 16,981 (7,413) 139,673 Selling & Administrative 5,208 4 5,966~~ 1,~~965 (89) 13~~000,~~054~~000 ~~Intercompany~~shares ~~charges~~authorized ~~(1,642)~~and -issued ~~1,618~~10 ~~(65)~~10 89Additional paid-in ~~Depreciation~~capital ~~950 - 9~~99,~~427~~991 ~~873 - 11~~99,~~250~~991 ~~Amortization~~Accumulated ofdeficit ~~intangibles 936 - 2,846 353 - 4,135 Other 630 - 112~~ (~~26) - 716 -------- -------- -------- -------- ------- -------- Total 15~~166,~~972 4 140,184 20,081 (7,413~~088) ~~168,828 ======== ======== ======== ======== ======= ======== Operating Income 86~~ (~~4) 247 571 (208) 692 Other Income (Expense) Interest expense (2~~123,~~482~~393) ~~- (8,923) (344) 1,829 (9,920)~~ Other ~~income~~comprehensive ~~(expense)~~loss ~~438 - 2,349 73~~ (14,~~260~~284) ~~1,600 Equity in earnings of consolidated subsidiaries~~ (75,~~127~~730) ~~(10,599)~~Treasury ~~(390) - 18~~Stock,~~116~~ -at ~~--------~~cost: ~~-------- -------- -------- -------- -------- Income (Loss) from Continuting (9~~36,~~085)~~500 ~~(10,603)~~and (627,~~717)~~750 ~~300~~shares ~~18,477~~ (74,~~628~~692) ~~Operations Before Taxes Income Taxes~~ (~~Benefit) (3~~4,~~275~~533) - ~~7 743~~ - ~~(2,525)~~ -------- -------- -~~-------~~ ~~--------~~Total ~~--------~~Shareholders' ~~--------~~Deficit ~~Income~~ (~~Loss) from Continuing Operations (5~~75,~~810~~063) (1033,~~603~~655) ~~(6,724) (443) 18,477 (5,103) Discontinued Operations (5,500)~~ - - ~~40 (40) (5,500)~~ -------- -------- -~~-------~~ ~~--------~~Total ~~-------~~Liabilities ~~--------~~and ~~Net~~Shareholders' ~~Income~~Deficit ~~(Loss)~~ $ ~~(11~~627,~~310)~~000 $ ~~(10~~725,~~603)~~911 ~~$ (6,724) $ (403) $ 18,437 $ (10,603)~~ ======== =~~=======~~ ======== =~~======= ======= ========~~

See accompanying notes to the condensed consolidated financial statements. 6 EAGLE-PICHER HOLDINGS, INC. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) (Dollars in thousands)

~~Guarantors~~Nine ~~Non-Guarantors~~Months ~~-----------------------------~~Ended ~~Eagle-Picher~~August ~~Subsidiary~~31 ~~Foreign~~2002 ~~Issuer~~2001 ~~Holdings, Inc. Guarantors Subsidiaries Eliminations Total~~ --------~~----~~ --------~~------~~ ~~------------~~CASH ~~------------~~FLOWS ~~------------~~FROM ~~------------~~OPERATING ~~(IN~~ACTIVITIES: ~~THOUSANDS~~Net OFloss ~~DOLLARS~~$(31,746) ~~Net~~$(34,295) ~~Sales~~Adjustments ~~Customers~~to $reconcile ~~36,320~~net $loss -to $net ~~414,713~~cash $provided ~~66,643~~by $operating -activities: $Depreciation ~~517,676~~and ~~Intercompany~~amortization 1149,~~892~~344 ~~- 10~~47,~~620~~611 1Provision ~~(22,513)~~for discontinued operations -- ~~Operating~~23,700 ~~Costs~~Loss ~~and~~on ~~Expenses:~~divestitures ~~Cost~~6,131 of500 ~~products~~Deferred ~~sold~~income ~~28,453~~taxes 811 -- ~~357,427~~Changes ~~53,933~~in ~~(22,513)~~assets ~~417~~and liabilities,~~300~~ ~~Selling~~net &of ~~Administrative~~effect ~~16,021~~of 4non ~~16,051~~cash ~~6,113~~loss ~~(264)~~on ~~37,925~~divestitures: ~~Intercompany~~Sale ~~charges~~of receivables (~~4,963)~~see -Note ~~4,861 (162~~F) ~~264~~40,975 -- ~~Depreciation~~Receivables (3,~~105~~573) ~~- 27~~(7,~~120~~840) Inventories 2,~~657~~323 ~~- 32~~2,~~882~~899 ~~Amortization~~Prepaid ofexpenses ~~intangibles~~3,025 2(1,~~800~~268) -Other 8assets (4,~~372~~736) 1(4,~~068~~569) -Accounts 12payable (13,~~240~~325) ~~Other 2~~13,~~867~~055 -Accrued 12liabilities 3,823 (435,317) Other -- (2,~~836~~084) --------- --------- ~~--------~~Net ~~-------~~cash ~~--------~~provided ~~----------~~by ~~Total~~operating ~~48,283~~activities ~~4 413~~53,~~843~~052 6332,~~566~~392 ~~(22,513) 503,183~~ --------- --------- ~~--------~~CASH ~~-------~~FLOWS ~~--------~~FROM ~~----------~~INVESTING ~~Operating~~ACTIVITIES: ~~Income~~Proceeds ~~(71)~~from ~~(4)~~sales ~~11,490~~of 3divisions 8,~~078~~917 -- ~~14,493~~Capital ~~Other~~expenditures ~~Income~~ (~~Expense) Interest expense (7~~12,~~442~~611) - (2734,~~104~~874) ~~(1,375)~~Proceeds ~~5,751~~from ~~(30,170)~~sale ~~Other~~of ~~income~~property ~~(expense)~~and ~~1,343~~equipment -and ~~5,835~~other ~~1,012~~639 (~~5,751~~966) ~~2,439 Equity in earnings of consolidated subsidiaries (8,944) (34,291) 311~~ - ~~42,924~~ - ------~~---~~ --------- ~~--------~~Net ~~-------~~cash used in investing activities (3,055) (35,840) -------- ---------- ~~Income~~CASH ~~(Loss)~~FLOWS ~~from~~FROM ~~Continuting~~FINANCING ~~(15,114)~~ACTIVITIES: Reduction of long-term debt (3422,~~295~~579) (914,~~468~~322) ~~2,715~~Net ~~42,924~~borrowings (~~13,238~~repayments) ~~Operations~~under ~~Before~~revolving ~~Taxes~~credit ~~Income~~agreements ~~Taxes~~ (~~Benefit~~40,750) (626,~~558)~~765 -Acquisition ~~(8)~~of ~~2,266~~treasury -stock (4159) (1,~~300~~692) ~~---------~~Other --~~-------~~ ~~--------~~1,432 ------- -~~-------~~ ---------- ~~Income~~Net ~~(Loss)~~cash ~~from~~provided ~~Continuing~~by ~~Operations~~ (~~8,556)~~used ~~(34,295~~in) ~~(9,460)~~financing ~~449~~activities ~~42,924~~ (863,~~938~~488) ~~Discontinued Operations (25~~12,~~357)~~183 - - ~~67 (67) (25,357)~~ ------~~---~~ --------- ~~--------~~NET CASH PROVIDED BY DISCONTINUED OPERATIONS --~~-----~~ 1,027 -------- ---------- ~~Net~~Effect ~~Income~~of ~~(Loss)~~exchange $rates ~~(33,913)~~on $cash ~~(34~~1,~~295)~~446 $ (92,~~460~~474) $-------- ~~516 $ 42,857 $ (34,295) ========= ========= ======== ======= ======== =========~~--------

7 EAGLE-PICHER HOLDINGS, INC. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) (Dollars in thousands)

~~Guarantors~~Nine ~~Non-Guarantors~~Months ~~------------------------~~Ended ~~Eagle-Picher~~August ~~Subsidiary~~31 ~~Foreign~~2002 ~~Issuer~~2001 ~~Holdings, Inc. Guarantors Subsidiaries Eliminations Total~~ ------ --~~-----------------------~~ --------~~----~~ ~~------------~~Net ~~-----~~increase (~~IN THOUSANDS OF DOLLARS~~decrease) ~~Assets~~in ~~Cash~~cash and cash equivalents ~~$ 8,040 $ 1 $ 540 $ 6,103 $ 71 $ 14,755 Receivables, net~~ (12,~~750~~045) ~~- 109~~7,~~066~~288 ~~14,985~~Cash -and ~~111,301~~cash ~~Intercompany accounts receivable 5~~equivalents,~~616~~ -beginning ~~2,996~~of ~~448~~period (924,~~060) - Inventories 4,267 - 64,570 13,018 (1,235) 80,~~620 ~~Net assets of discontinued operations~~ 7,~~720~~467 - - ~~6,143 (6,310) 7,553 Prepaid expenses 1,275~~ - ~~4,027 3,837 (730) 8,409 Deferred income taxes 24,660~~ - - - ~~(334) 24,326~~ --~~-------~~ --------- ~~---------~~Cash ~~---------~~and ~~---------~~cash ~~--------- Total current assets 38~~equivalents,~~828~~ 1end ~~181,199 44,534 (17,598) 246,964 Property, Plant & Equipment, net 25,125 - 170,533 30,971 (39) 226,590 Investment in Subsidiaries 82,462 120,266 15,038 11,616 (229,382) - Excess~~ of ~~Acquired~~period ~~Net Assets Over Cost, net 42,873 - 123,636 20,257 (3,140) 183,626 Other Assets 93,957 - 15,731 538 (22,848) 87,378 --------- --------- --------- --------- --------- --------- Total Assets~~ $ ~~283~~12,~~245~~575 $ ~~120~~14,~~267~~755 ~~$ 506,137 $ 107,916 $(273,007) $ 744,558~~ ========= ========= ~~=========~~Supplemental ~~=========~~cash ~~=========~~flow ~~=========~~information: ~~Liabilities~~Cash ~~and~~paid ~~Shareholders'~~during ~~Equity~~the ~~Accounts~~nine ~~payable~~months $ended ~~8,010~~August $31: -Interest $paid ~~51,322~~ $ 1123,~~588~~209 $ ~~- $ 70~~23,~~920~~135 ~~Intercompany~~======== ~~accounts~~======== ~~payable 540 - 17 8,476 (9,033) - Long-term debt - current portion 24,375 - 40,750 5,784 (5,746) 65,163~~ Income taxes ~~1,587~~paid ~~- - 939 - 2,526 Other current liabilities 38,449 - 18,902 3,067 - 60,418 --------- --------- --------- --------- --------- --------- Total current liabilities 72,961 - 110,991 29,854~~ (~~14,779~~refunded) ~~199~~,~~027~~ ~~Long-term~~net ~~Debt~~$ ~~- less current portion 402,837 - 23,222 2,181~~ (23,222) 405,018 Deferred Income Taxes 5,175 - - - (2,873) 2,302 Other Long-Term Liabilities 25,465 18 1,000 1,189 - 27,672 --------- --------- --------- --------- --------- --------- Total Liabilities 506,438 18 135,213 33,224 (40,874) 634,019 Intercompany Accounts (322,291) - 290,276 37,386 (5,371) - 11 3/4~~% Cumulative Redeemable Exchangeable Preferred Stock - 119~~,~~573 - - - 119,573 Shareholders' Equity 99,098 676 80,648 37,306 (226,762~~835) ~~(9,034) --------- --------- --------- --------- --------- --------- Total Liabilities and Shareholders' Equity~~ $ ~~283,245 $ 120,267 $ 506,137 $ 107,916 $~~(~~273~~1,~~007~~695) $======== ~~744,558~~========

See accompanying notes to the condensed consolidated financial statements. 8 EAGLE-PICHER HOLDINGS, INC. NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) A. BASIS OF REPORTING FOR INTERIM FINANCIAL STATEMENTS The accompanying unaudited condensed consolidated financial statements of Eagle-Picher Holdings, Inc. (the "Company") have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission ("SEC"). Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been omitted pursuant to such rules and regulations, although the Company believes that the disclosures are adequate to make the information presented not misleading. These financial statements should be read in conjunction with the financial statements and notes thereto for the fiscal year ended November 30, 2001 presented in the Company's Form 10-K filed with the SEC on February 15, 2002, as amended September 20, 2002. Certain amounts herein have been reclassified to conform to the reclassifications made in the amended Form 10-K filed on September 20, 2002. The financial statements presented herein reflect all adjustments (consisting of normal and recurring accruals) which, in the opinion of management, are necessary to fairly state the results of operations for the three months and nine months ended August 31, 2002 and 2001. Results of operations for interim periods are not necessarily indicative of results to be expected for an entire year. Certain prior year amounts have been reclassified to conform to current year financial statement presentation. B. BASIC LOSS PER SHARE The calculation of net loss per share is based upon the average number of common shares outstanding, which was 963,500 in the three months ended August 31, 2002, 965,472 in the nine months ended August 31, 2002, 981,417 in the three months ended August 31, 2001 and 983,361 in the nine months ended August 31, 2001. The net loss applicable to common shareholders represents the net loss increased by accreted dividends on preferred stock of $3,718 and $10,949 for the three and nine months ended August 31, 2002, respectively and $3,318 and $9,770 for the three and nine months ended August 31, 2001, respectively. No potential common stock was outstanding during the three and nine months ended August 31, 2002 or 2001. C. DISCONTINUED OPERATIONS The assets and business of the Construction Equipment Division (CED), which comprised the Company's Machinery Segment, were sold December 14, 2001 as noted in the 10-K filing for the year ended November 30, 2001. Pursuant to the transaction, $5,600 of liabilities were assumed or retained as of November 30, 2001. At August 31, 2002 the remaining balance of those liabilities was approximately $2,600 recorded in Other Accrued Liabilities. The results of the Machinery Segment's operations were reported separately as discontinued operations throughout 2001. Inventory of approximately $1,416 remains in Net Assets Held for Sale at August 31, 2002, which the purchaser of CED is obligated to purchase during 2002. The Company believes that the purchaser of CED has defaulted on its obligation to purchase this inventory and has initiated litigation to recover this amount. D. RESTRUCTURING In the fourth quarter of 2001, the Company recorded asset write-downs and other charges totaling $14,163 in connection with a restructuring plan (the "Plan") announced in November 2001. The Plan primarily relocates the Company's corporate headquarters from Cincinnati, Ohio to Phoenix, Arizona and closes three plants in the Technologies Segment as it eliminates certain product lines in the Special Purpose Battery category. The costs related to the Plan, which were recognized as a separate component of operating expenses in the fourth quarter of 2001, included approximately $5,425 related to the facilities, $5,044 related to involuntary severance of approximately 165 employees and $3,694 in other costs to exit business activities. The Company anticipates substantially completing the restructuring by year-end 2002. Facility costs include a non-cash adjustment of $1,250 to write down the carrying value of the three plants to their estimated fair value in holding them for sale. A non - cash charge of $2,325 represents the estimated loss on abandoning the machinery and equipment and other assets at the plant locations and corporate headquarters, and $1,850 represents an estimate of the total lease commitments less estimated proceeds received from subleasing the various spaces. The asset impairment adjustments are recorded against Property Plant and Equipment and the liability for future lease commitments is included in Other Accrued Liabilities in the condensed consolidated balance sheets. 9 The Company has determined that a portion of the assets in its over-funded pension plan at November 30, 2001 could be made available to pay severance costs related to the restructuring plan. The Company has amended the pension plan and has provided new or amended severance plans to allow for such payments. Approximately $2,664 of severance has been paid out or is expected to be paid out of the pension plan. During the second quarter of 2002, this resulted in a reduction of the restructuring provision originally recorded in the fourth quarter of 2001. The other shutdown costs to exit the business consist primarily of $3,000 in non-cash charges related to inventory. The remaining balance in other costs is included in Other Accrued Liabilities. On May 31, 2002 the Company announced it would exit the Gallium business in its Technologies segment due to the downturn in the fiber-optic, tele-communication and semiconductor markets, the primary markets for its Gallium products. This action resulted in a $5,482 charge to restructuring expense in the quarter ended May 31, 2002. This charge consists of an inventory impairment totaling $2,943 representing the loss to be incurred from the liquidation of current inventory. The charge also consists of an accrual totaling $2,339 recorded in Other Accrued Liabilities representing the loss to be incurred from the liquidation of inventory to be purchased under firm purchase commitments, lease impairments and severance. A $200 asset impairment was recorded against Property, Plant and Equipment at May 31, 2002. In the third quarter, $732 of impairment was recorded against the inventory (reducing the accrual recorded in Other Accrued Liabilities) purchased in the third quarter under the previously mentioned firm purchase commitments. An analysis of the asset impairment, accrued liabilities and amounts utilized related to the plans is as follows:

~~Guarantors~~FACILITIES ~~Non-Guarantors~~SEVERANCE ~~--------------------------~~OTHER ~~Eagle-Picher~~TOTAL ~~Subsidiary Foreign Issuer Holdings, Inc. Guarantors Subsidiaries Eliminations Total~~ ------ --~~------------~~ ---------- --------~~----~~ --------~~----~~ ~~-----~~Original ~~(IN~~Charges ~~THOUSANDS OF DOLLARS) Cash Flows From Operating Activities: Net Income (Loss)~~ $ ~~(33~~5,~~913)~~425 $ ~~(34~~5,~~295)~~044 $ (93,~~460)~~694 $ ~~516 $ 42~~14,~~857~~163 $Amounts ~~(34,295)~~offset ~~Equity~~against inasset ~~earnings~~values ~~of consolidated subsidiaries 8,944 34,291~~ (~~311) - (42~~3,~~924~~575) - ~~Depreciation and amortization 8,070~~ - ~~35,816~~ (3,~~725~~000) ~~- 47~~(6,~~611~~575) ~~Provision~~Amounts ~~for~~utilized ~~discontinued operations 23,700~~ - - ~~- - 23,700 Divestitures 500 500 Adjustments to reconcile net income~~ (~~loss~~202) to-- ~~cash provided by operating activities: Working capital and other~~ (~~1,595~~202) ~~4 (13,789) 4,608 5,648 (5,124)~~ --------- --------- -------- ----- ---~~-----~~ ~~---------~~Balance ~~Net~~at ~~cash~~November ~~provided by operating activities 5~~30,~~706~~ -2001 121,~~256~~850 84,~~849~~842 ~~5,581~~694 327,~~392~~386 ~~Cash~~Amounts ~~Flows~~utilized ~~From Investing Activities: Capital expenditures~~ (~~7,013~~201) - (161,~~602~~670) (~~11,259~~276) - (~~34,874) Other 1,578 - - (~~2,~~544~~147) -Amounts added/(~~966~~reversed) --~~-------~~ ~~--------- -------- ----- -------- --------- Net cash provided by~~ (~~used in) investing activities (5~~2,~~435~~664) -180 (162,~~602~~484) ~~(13,803)~~New -restructuring (~~35,840)~~exiting ~~Cash~~the ~~Flows~~Gallium ~~From Financing Activities: Reduction of long-term debt (14,322~~business) - - -15 -5,467 ~~(14~~5,~~322)~~482 ~~Borrowings~~Amounts ~~(repayments)~~offset onagainst ~~revolving~~asset ~~credit~~values ~~agreement 30,340~~ - ~~(2,000) (1,575)~~ - ~~26,765 Other (2,541)~~ - - (~~193~~3,143) - (23,~~734~~143) --------- --------- -------- ----- ---~~-----~~ ~~---------~~Balance ~~Net~~at ~~cash~~May ~~provided by (used in) financing activities 13~~31,~~477~~ -2002 ~~(2,000) (~~1,~~768)~~649 -523 92,~~709~~922 ~~--------- --------- -------- ----- -------- --------- Net cash provided by discontinued operations 1~~5,~~027~~094 -Amounts -utilized -(160) ~~- 1,027 Increase~~ (~~decrease~~80) ~~in cash & cash equivalents 14,775 -~~ (~~6,346~~209) (~~6,722~~449) ~~5,581~~Amounts ~~7,288~~offset ~~Intercompany~~against ~~accounts~~asset ~~(8,032)~~values -- ~~6,347~~-- ~~8,512~~(732) (~~6,827~~732) - ~~Cash & cash equivalents, beginning of period 1,297 1 539 4,313 1,317 7,467~~ --------- --------- -------- ----- ---~~-----~~ ~~---------~~Balance ~~Cash~~at &August ~~cash equivalents~~31, ~~end~~2002 ~~of period~~ $ 81,~~040~~489 $ 1443 $ ~~540 $ 6~~1,~~103~~981 $ ~~71 $ 14~~3,~~755~~913 ========= ========= ======== ======== ~~======== =========~~

E. DIVESTITURES The $17,766 in reserves previously established for divestitures as noted in the Company's Annual Report on Form 10-K for the fiscal year ended November 30, 2001, totaled approximately $17,888 at August 31, 2002. The activity in these reserves, recorded in Other Accrued Liabilities, for the nine months ended August 31, 2002 was $3,147 in utilization and expenditures against reserves and approximately $3,269 in additional accruals recorded primarily in the second quarter of 2002 for costs related to certain litigation issues and environmental remediation. In the quarter ended May 31, 2002 the Company signed a letter of intent to sell certain assets and liabilities of the Precision Products business in its Technologies Segment to a group of employees and divisional management personnel. In the second quarter, the Company recorded a $2,806 loss on sale disclosed in the Divestitures line item on the condensed consolidated statements of income (loss). The sale occurred on July 17, 2002, subject to potential working capital adjustments. The Company has recorded an additional $337 in Net Assets Held for Sale at August 31, 2002 related to the working capital adjustment. 10 F. ACCOUNTS RECEIVABLE ASSET BACKED SECURITIZATION In January 2002 the Company entered into an agreement with a major U.S. financial institution to sell an undivided interest in certain receivables of the Company and certain of its domestic subsidiaries through an unconsolidated qualifying special purpose entity, Eagle-Picher Funding Corporation ("EPFC"). Initially $47,000 of proceeds from this new facility were used to payoff amounts outstanding under the Company's existing Receivables Loan Agreement with its wholly-owned subsidiary Eagle-Picher Acceptance Corporation on the closing date and for other corporate purposes. The agreement involves the sale of receivables of the Company and certain of its domestic subsidiaries to EPFC, which in turn sells an undivided beneficial interest in a revolving pool of receivables to the financial institution. EPFC has no recourse against the Company and its subsidiaries for failure of the debtors to pay when due. The agreement provides for continuation of the program on a revolving basis for approximately a three-year period, provided the Company has refinanced or extended its senior credit facility by October 31, 2003. The Company accounts for the securitization of accounts receivables in accordance with SFAS No. 140 "Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities, a replacement of FASB Statement 125." At the time the receivables are sold, the balances are removed from the condensed consolidated balance sheets. Costs associated with the transactions, primarily related to the discount, are charged to the condensed consolidated statement of income (loss). In conjunction with the initial transaction, $82,475 of receivables were sold to EPFC, and the Company incurred charges of approximately $1,500 which are included in Interest Expense on the condensed consolidated statements of income (loss). The Company continues to service the sold receivables and receives monthly servicing fees from EPFC of approximately 1% per annum of the average balance of the receivables pool. The Company's retained interest in the receivables are carried at fair value which is estimated as the net realizable value. The net realizable value considers the collection period and includes an estimated provision for credit losses and returns and allowances. At August 31, 2002, the Company's retained interest, including a service fee receivable of $91, was approximately $36,800 and the revolving pool of receivables that the Company services totaled approximately $80,194. The outstanding balance of the undivided interest sold to the financial institution recorded on EPFC was $40,975 at August 31, 2002. During the three months and nine months ended August 31, 2002, proceeds from new securitizations outside of the initial sale, were $147,539 and $422,044, respectively, and proceeds from collections reinvested in securitizations totaled $144,997 and $403,000, respectively. The effective interest rate in the securitization was approximately 2.9%. G. INSURANCE RELATED LOSSES In the second quarter ended May 31, 2002, the Company recorded a charge against an insurance receivable related to the fire at its Harrisonville, Missouri bulk pharmaceutical manufacturing plant. This charge resulted from a potential shortfall on insurance proceeds due to the insurance underwriter contesting coverage. The fire occurred in the third quarter of 2001 in the Technologies Segment. H. LEGAL MATTERS For other information on legal proceedings, see Item 3 of the Company's Annual Report on Form 10-K for the fiscal year ended November 30, 2001. On January 25, 1996, Richard Darrell Peoples, a former employee of Eagle-Picher Industries, Inc., filed a Qui Tam suit under seal in the United States District Court for the Western District of Missouri (the "Missouri Court"). A Qui Tam suit is a lawsuit brought by a private individual pursuant to federal statute, allegedly on behalf of the U.S. Government. Following an extensive investigation, the U.S. Government declined the opportunity to intervene or take control of this Qui Tam suit. EPI became aware of the suit on October 20, 1997, when it was served on EPI, after it had been unsealed. The suit involves allegations of irregularities in testing procedures in connection with certain U.S. Government contracts. The allegations are similar to allegations made by the former employee, and investigated by outside counsel for EPI, prior to the filing of the Qui Tam suit. Outside counsel's investigation found no evidence to support any of the employee's allegations, except for some inconsequential expense account matters. The case is a discovery phase. EPI 11 intends to contest this suit vigorously. EPI does not believe that resolution of this lawsuit will have a material adverse effect on EPI's financial condition, results of operations or cash flows. On May 8, 1997, Caradon Doors and Windows, Inc. ("Caradon"), filed suit against the Company's wholly owned subsidiary, Eagle-Picher Industries, Inc. ("EPI") in the United States District Court for the Northern District of Georgia (the "Georgia Court") alleging breach of contract, negligent misrepresentation, and contributory infringement and seeking contribution and indemnification in an amount not less than $10 million (the "Caradon Suit"). The Caradon suit arose out of patent infringement litigation between Caradon and Therma-Tru Corporation extending over the 1989-1996 time period, the result of which was for Caradon to be held liable for patent infringement in an amount believed to be in excess of $10 million. In June 1997, EPI filed a Motion with the United States Bankruptcy Court for the Southern District of Ohio, Western Division, ("Bankruptcy Court") seeking an order enforcing EPI's plan of reorganization as confirmed by the Bankruptcy Court in November 1996 (the "Plan") against Caradon, and enjoining the Caradon suit from going forward. The Bankruptcy Court in a decision entered on December 24, 1997, held that the Caradon suit did violate the Plan and enjoined Caradon from pursuing the Caradon suit. Caradon appealed the Bankruptcy Court's decision to the United States District Court for the Southern District of Ohio (the "District Court"), and in a decision entered on February 3, 1999, the District Court reversed and remanded the matter back to the Bankruptcy Court. The Bankruptcy Court held a hearing on this matter on September 24 and 25, 2001, and again on May 9, 2002 held that the Caradon suit violated the Plan and therefore Caradon's claims had been discharged and enjoined Caradon from pursuing the Caradon Suit. Caradon has appealed this decision to the District Court. EPI intends to contest this suit vigorously. EPI does not believe that resolution of this suit will have a material adverse effect on EPI's financial condition, results of operations or cash flows. On December 1, 1999, Eagle-Picher Technologies, LLC ("EPT") acquired the depleted zinc distribution business (the "DZ Business") of Isonics Corporation ("Isonics") for approximately $8.2 million, payable $6.7 million at closing and $1.5 million in three installments of $500,000 each payable on the first three anniversaries of the closing. At the time of the acquisition, a single customer represented approximately 55% of the DZ Business. Following the completion of the acquisition, this customer informed EPT that it would no longer be purchasing depleted zinc from an outside supplier. EPT initiated binding arbitration against Isonics on March 26, 2001 with the American Arbitration Association in Dallas, Texas for fraud and misrepresentation pursuant to contractual dispute resolution procedures. In connection with the purchase of the DZ Business, EPT agreed to sell 200 kg of isotopically purified silicon-28 to Isonics. Due to various factors, EPT did not deliver any silicon-28 to Isonics. Isonics asserted a claim against EPI and EPT for $75.0 million for the failure to deliver silicon-28. On July 24, 2002, EPT paid $2.5 million to Isonics to settle all claims among EPI, EPT and Isonics including the remaining installment payments totaling $1.5 million for the DZ Business, and the parties signed mutual general releases. On September 25, 2001, Andries Ruijssenaars, former President and Chief Executive Officer of the Company, filed a lawsuit against the Company, certain of its directors and ABN AMRO Bank in the U.S. District Court for the Southern District of Ohio, Western Division, relating to the purchase of Mr. Ruijssenaar's common stock in the Company and his benefits under the EPI's Supplemental Executive Retirement Plan (SERP). Mr. Ruijssenaars claims that the per share price for 2001 under the Company's Incentive Stock Plan, which is generally applicable to all Plan participants and results in approximately $2.8 million for Mr. Ruijssenaars' 30,000 shares of common stock, was not correctly determined and claims approximately $4.7 million for his shares. Mr. Ruijssenaars' lawsuit also challenges a rule adopted by the committee for the SERP, deferring the obligation of the Company to repurchase stock in the event contracts to which the Company is a party, including its debt agreements, restrict such repurchase. Mr. Ruijssenaars' lawsuit also challenges EPI's determination of benefits under the SERP and claims that EPI is obligated to purchase an annuity for his additional SERP benefit accrued after 2000 based on theories of promissory estoppel, equitable estoppel, breach of contract and ERISA. Mr. Ruijssenaars has also asserted claims of fraud, conspiracy, breach of fiduciary duty and conversion. Mr. Ruijssenaars seeks approximately $2.3 million with respect to the SERP, as well as punitive damages. The Company reached a tentative agreement with Mr. Ruijssenaars to settle this litigation, subject to negotiation of documentation, but the parties were unable to reach agreement on documentation. The Company intends to contest this suit vigorously. The Company does not believe that resolution of this lawsuit will have a material adverse effect on its financial condition, result of operations or cash flows. On October 30, 2001, GMAC Business Credit, LLC (GMAC) and Eagle Trim, Inc. filed a lawsuit in the United States District Court for the Eastern District of Michigan, Southern Division, against EPI arising out of the sale of EPI's former automotive interior trim division to Eagle Trim. In connection with that sale, EPI guaranteed to GMAC, which funded the acquisition, that approximately $3.9 million of receivables relating to tooling purchased by EPI on behalf of customers would be paid by November 2001. Eagle Trim ceased operations during 2001. At that time, Eagle Trim and GMAC alleged that approximately $2.7 million of the tooling receivables had not been collected and did not exist at the time of the sale. On September 30, 2002, EPI settled this matter by agreeing to pay $5.4 million to GMAC, payable $1.5 million by December 5, 2002, $1.7 million in monthly installments from January 2003 through June 2003 and $2.2 million in monthly installments from July 2003 through October 2005 plus interest at 4.5% per annum. 12 In addition, the Company is involved in routine litigation, environmental proceedings and claims pending with respect to matters arising out of the normal course of business. In management's opinion, the ultimate liability resulting from all claims, individually or in the aggregate, will not materially affect the Company's consolidated financial position, results of operations or cash flows. I. SEGMENT REPORTING The Company has the following reportable segments: Automotive, Technologies and Minerals. The method for determining what information to report is based on the way management organizes the operating segments within the Company for making operational decisions and assessing performance. The operations in the Automotive Segment provide mechanical and structural parts and raw materials for passenger cars, vans, trucks and sport utility vehicles for original equipment manufacturers and replacement markets. The operations in the Technologies Segment produce a variety of products for the aerospace, nuclear, telecommunications, electronics, and other industrial markets. The operations in the Minerals Segment mine and refine diatomaceous earth products. The accounting policies used to develop segment information correspond to those disclosed in the Company's consolidated financial statements for the year ended November 30, 2001 included in Form 10-K. Sales between segments are not material. The Company does not allocate certain corporate expenses to its segments. Information about reported segment income or loss is as follows for the three and nine months ended August 31, 2002 and 2001:

~~Guarantors~~Three ~~Non-Guarantors~~Months Ended Nine Months Ended August 31 August 31 ----------------------~~---~~ ~~Eagle~~-~~Picher Subsidiary Foreign Issuer Holdings, Inc. Guarantors Subsidiaries Eliminations Total~~ ------ --------------- 2002 2001 2002 2001 ---------- ---------~~---~~ --------- --- ------ (INIn ~~THOUSANDS~~thousands OFof ~~DOLLARS~~dollars) Net Sales ~~Customers~~Precision $Machined ~~14,964~~Components $ --84,690 $ ~~140~~86,~~508~~498 $ 20267,~~771~~566 $ --264,269 $Rubber ~~176,243~~Coated ~~Intercompany~~Metal 4Products 21,~~676~~196 ~~-- 2~~17,~~973~~996 258,~~476~~552 ~~(10~~55,~~125)~~763 --------- ~~Operating~~--------- ~~Costs~~--------- ~~and Expenses: Cost of products sold (exclusive of depreciation) 13,181~~ --------- ~~118~~Automotive 105,~~854~~886 19104,~~377~~494 ~~(10~~326,~~125)~~118 ~~141~~320,~~287~~032 ~~Selling~~Special ~~and~~Purpose ~~administrative~~Batteries 727,~~260~~768 125,674 576,~~254~~450 173,~~990~~472 ~~(67)~~Specialty Materials 14,~~438~~130 ~~Intercompany~~18,912 ~~charges (3~~44,~~221)~~025 ~~-- 3~~57,~~221~~855 ~~(67)~~Precision 67Products -- ~~Depreciation~~divested ~~1,055~~July ~~-- 7~~17,~~923~~ ~~852~~2002 --832 ~~9,830 Amortization of intangibles 935 --~~ 2,~~780~~238 ~~240 --~~ 3,~~955~~435 ~~Loss~~8,476 onOther ~~sales~~Technologies ofProducts ~~divisions~~3,097 21,~~043~~857 --10,277 ~~-- 46 -- 2~~9,~~089~~205 ~~Gain on sales of assets (3)~~ -- ~~(48)~~ -- -- ~~(51)~~ ---~~------~~ --------- --------- --------- ~~---------~~Technologies ~~---------~~45,827 ~~Total~~48,681 21134,~~250~~187 1149,008 ~~137~~Minerals 17,~~984~~340 2216,~~438~~345 ~~(10~~49,~~125)~~424 ~~171~~48,~~548~~636 --------- --------- --------- --------- ~~---------~~Total ~~---------~~$ ~~Operating~~169,053 ~~Income~~$ ~~(Loss)~~169,520 (1$ 509,~~610)~~729 ~~(1)~~$ 5517,~~497~~676 ~~809~~========= --========= ~~4,695~~========= ~~Other~~========= Income (~~Expense~~Loss) ~~Interest~~from ~~expense~~Continuing Operations Before Taxes: Automotive $ (24,~~945~~622) --$ (75,~~101~~885) $ (~~753~~9,078) ~~345~~$ (109,~~454~~271) ~~Other~~Technologies ~~income~~1,364 (~~expense~~1,814) ~~123~~(14,646) --(2,711) ~~692~~Minerals ~~305~~932 (~~345~~51) ~~775~~3,865 ~~Equity~~(348) inDivested ~~earnings~~Operations of(161) ~~consolidated~~-- ~~subsidiaries~~ (~~177~~6,131) (~~2,566~~500) ~~754~~Corporate --(334) 1122 (3,~~989~~801) --(408) --------- --------- --------- --------- ~~---------~~Total ~~---------~~$ ~~Income~~ (~~Loss~~2,821) ~~from~~$ ~~Continuing Operations Before Taxes~~ (47,~~609~~628) $ (229,~~567~~791) ~~(158)~~$ ~~361 1,989~~ (413,~~984~~238) ~~Income~~========= ~~Taxes~~========= ~~(Benefit)~~========= ~~(1,380)~~========= --EBITDA 13Automotive ~~367~~$ ~~-- (1~~11,~~000)~~122 ~~---------~~$ ~~---------~~9,173 ~~---------~~$ ~~---------~~37,497 ~~---------~~$ ~~---------~~35,601 ~~Income~~Technologies ~~(Loss)~~8,014 ~~from~~5,577 ~~Continuing~~6,361 ~~Operations~~19,215 (Minerals 3,~~229)~~013 (2,~~567)~~152 ~~(171)~~10,151 (6~~) 1~~,~~989~~160 ~~(3,984)~~Divested ~~Discontinued~~ Operations (~~183~~161) -- --(6,131) ~~-- --~~ (~~183~~500) ~~---------~~Corporate ~~---------~~963 775 1,257 1,578 --------- --------- --------- --------- ~~Net~~Total ~~Income (Loss)~~ $ (322,~~412)~~951 $ (217,~~567)~~677 $ ~~(171) $ (6) $ 1~~49,~~989~~135 $ (462,~~167)~~054 ========= ========= ========= ========= ~~========= =========~~

EBITDA, earnings before interest, taxes, depreciation and amortization, may not be comparable to similarly titled measures reported by other companies and should not be construed as an alternative to operating income or cash flows from operating activities, as determined by accounting principles generally accepted in the United States of America. 13

~~Guarantors~~Three ~~Non-Guarantors~~Months ~~-------------------------~~Ended ~~Eagle-Picher~~Nine ~~Subsidiary~~Months ~~Foreign~~Ended ~~Issuer~~August ~~Holdings,~~31 ~~Inc.~~August ~~Guarantors~~31 ~~Subsidiaries Eliminations Total~~ ------ -------------- ---------- -------- 2002 2001 2002 2001 ---- --- ------- -- ----- ~~(IN THOUSANDS OF DOLLARS) Net Sales Customers $ 61,903 $~~ -- ~~$ 435,547 $ 78,909 $~~ -- ~~$ 576,359 Intercompany 12,804~~ --- ~~10,021 7,635~~ (~~30,460)~~In --thousands ~~Operating Costs and Expenses: Cost~~ of ~~products sold (exclusive of depreciation~~dollars) ~~51,123~~Depreciation ~~-- 362,919 73,886 (30,382) 457,546 Selling~~ and ~~administrative~~Amortization: ~~25,084~~Automotive ~~8 16~~$11,~~926~~133 ~~7,474~~$ ~~(105) 49,387 Management compensation - special 1,560 -- -- -- -- 1,560 Intercompany charges (~~9,~~913)~~982 ~~-- 9~~$31,~~912~~737 ~~(104) 105 -- Depreciation 3~~$29,~~928~~365 --Technologies ~~24,245~~ 3,~~238~~548 ~~-- 31,411 Amortization of intangibles~~ 3,~~141~~803 ~~-- 8~~10,~~302~~823 ~~720 -- 12~~11,~~163~~166 ~~Proceeds~~Minerals ~~from insurance settlement (16~~1,~~000)~~327 ~~-- -- -- -- (16~~1,~~000)~~466 ~~(Gain) loss on sales of divisions 3~~4,~~303~~075 ~~-- (3~~4,~~976)~~206 ~~(11,547)~~Corporate --132 ~~(12,220)~~134 ~~(Gain)~~356 ~~loss~~385 ~~on sales of assets (37)~~ -- ~~(442) 7 33 (439)~~ -----~~----~~ --------- --------- --------- ~~--------- ---------~~ Total 62$16,~~189~~140 ~~8 417~~$15,~~886~~385 73$46,~~674~~991 ~~(30~~$45,~~349)~~122 ~~523,408~~======= ~~---------~~======= ~~---------~~======= ~~---------~~======= ~~---------~~Interest ~~---------~~Expense: ~~---------~~Automotive ~~Operating~~$ ~~Income (Loss) 12~~4,~~518~~611 ~~(8)~~$ 275,~~682~~076 12$14,~~870~~838 ~~(111) 52~~$15,~~951~~507 ~~Other~~Technologies ~~Income (Expense) Interest expense (9~~3,~~933)~~102 ~~-- (21,601) (~~3,~~392)~~588 110,~~448~~184 ~~(33~~10,~~478)~~760 ~~Other~~Minerals ~~income~~754 ~~(expense)~~737 ~~526~~2,211 ~~-- 1~~2,~~750~~302 ~~(430)~~Corporate/Intersegment (1,~~448)~~165 ~~398~~519 ~~Equity in earnings of consolidated subsidiaries 12~~4,~~437~~702 ~~6,609~~ 1,~~524 -- (20,570) -- --------- --------- --------- --------- --------- --------- Income (Loss) Before Taxes 15,548 6,~~601 ~~9,355 9,048 (20,681) 19,871 Income Taxes 7,934~~ -- ~~5,478 488~~ -- ~~13,900~~ ---~~------~~ --------- --------- --------- ~~---------~~Total --------- Income (Loss) from Continuing Operations 7,614 6,601 3,877 8,560 (20,681) 5,971 Discontinued Operations (970) -- -- -- -- (970) --------- --------- --------- --------- --------- --------- Net Income (Loss) $ 69,~~644~~632 $ 69,~~601~~920 $ 331,~~877~~935 $ 830,~~560~~170 ~~$ (20,681) $ 5,001~~ ========= ========= ========= =======~~== ========= =========~~

~~Guarantors~~August ~~Non-Guarantors ------------------------- Eagle-Picher Subsidiary Foreign Issuer Holdings~~31, ~~Inc.~~November ~~Guarantors Subsidiaries Eliminations Total ------ -------------- ---------- ------------ ------------ ----- (IN THOUSANDS OF DOLLARS) Assets Cash and cash equivalents $ 1~~30,~~297~~ $2002 12001 ~~$ 539 $ 4,313 $ 1,317 $ 7,467 Receivables, net 3,140~~ -- ~~84,004 17,731~~ -- ~~104,875 Intercompany accounts receivable 22,266~~ -- ~~9,768 980 (33,014)~~ -- ~~Inventories 4,919~~ -- ~~67,299 12,630 (1,329) 83,519 Net assets of discontinued operations 43,793~~ -- -- ~~6,256 (5,969) 44,080 Prepaid expenses 906~~ -- ~~4,999 1,503 (267) 7,141 Deferred income taxes 12,860~~ -- --Identifiable -- -- 12,860 --------- --------- --------- --------- --------- --------- Total current assets 89,181 1 166,609 43,413 (39,262) 259,942 Property, Plant & Equipment, net 22,191 -- 181,898 21,958 (43) 226,004 Investment in Subsidiaries 118,526 151,302 12,377 -- (282,205) -- Excess of Acquired Net Assets: ~~Over~~Automotive ~~Cost, net 45,673 -- 131,637 21,404 (3,139) 195,575 Other Assets 70,021 -- 17,799 8,472 (10,114) 86,178 --------- --------- --------- --------- --------- --------- Total Assets~~ $ ~~345~~293,~~592~~829 $ ~~151,303 $ 510,320 $ 95,247 $(~~334,~~763)~~414 $Technologies ~~767~~170,~~699~~276 ~~--------- --------- --------- --------- --------- --------- Liabilities and Shareholders' Equity Accounts payable $ 10~~206,~~987~~033 $Minerals ~~-- $ 42~~50,~~119~~031 ~~$ 4~~51,~~759~~997 $ -- $ 57,865 Intercompany accounts payable 92 -- -- 9,327 (9,419) -- Long-term debt - current portion 20,795 -- 42,750 1,813 -- 65,358 Income taxes 2,162 -- -- 520 -- 2,682 Other current liabilities 41,092 -- 22,046 2,364 (267) 65,235 --------- --------- --------- --------- --------- --------- Total current liabilities 75,128 -- 106,915 18,783 (9,686) 191,140 Long-Term Debt - less current portion 390,398 -- 22,266 2,175 (22,266) 392,573 Deferred Income Taxes 11,512 -- -- -- (1,234) 10,278 Other Long-Term Liabilities 22,075 14 1,000 1,618 -- 24,707 --------- --------- --------- --------- --------- --------- Total Liabilities 499,113 14 130,181 22,576 (33,186) 618,698 Intercompany Accounts (290,399) -- 290,081 36,777 (36,459) -- 11 3Corporate/4%Intersegment ~~Cumulative Redeemable Exchangeable Preferred Stock -- 109~~112,~~804~~864 ~~-- -- -- 109~~133,~~804~~467 ~~Shareholders' Equity 136,878 41,485 90,058 35,894 (265,118) 39,197~~ --------- --------- ~~--------- --------- --------- --------- Total Liabilities and Shareholders' Equity~~ $ ~~345~~627,~~592~~000 $ ~~151~~725,~~303~~911 ~~$ 510,320 $ 95,247 $(334,763) $ 767,699~~ ========= ========= ~~========= ========= ========= =========~~

J. SUPPLEMENTAL GUARANTOR INFORMATION The indebtedness of EPI includes a syndicated secured loan facility ("Credit Agreement") and $220.0 million in senior subordinated notes ("Subordinated Notes"). Both the Credit Agreement and the Subordinated Notes are guaranteed on a full, unconditional and joint and several basis by the Company and certain of EPI's wholly-owned domestic subsidiaries ("Subsidiary Guarantors"). Management has determined that full financial statements and other disclosures concerning EPI or the Subsidiary Guarantors would not be material to investors and such financial statements are not presented. The following supplemental condensed combining financial statements present information regarding EPI, the Subsidiary Guarantors and the subsidiaries that did not guarantee the debt. EPI and the Subsidiary Guarantors are subject to restrictions on the payment of dividends under the terms of both the Credit Agreement and the Indenture supporting the Subordinated Notes, both of which were filed with the Company's Form S-4 Registration Statement No. 333-49957-01 on April 11, 1998 as amended on May 20, 1998 and June 5, 1998, and both of which were incorporated by reference to the Company's Form 10-K which was filed on February 15, 2002 and amended on September 20, 2002. 14 EAGLE-PICHER HOLDINGS,INC. SUPPLEMENTAL CONDENSED COMBINING STATEMENTS OF INCOME (LOSS) THREE MONTHS ENDED AUGUST 31, 2002 (in thousands)

~~Guarantors~~GUARANTORS ~~Non~~-~~Guarantors~~ --------------------------- ~~Eagle~~NON-~~Picher~~GUARANTORS ~~Subsidiary~~EAGLE-PICHER ~~Foreign~~SUBSIDIARY ~~Issuer~~FOREIGN ~~Holdings~~ISSUER HOLDINGS, ~~Inc~~INC. ~~Guarantors~~GUARANTORS ~~Subsidiaries~~SUBSIDIARIES ~~Eliminations~~ELIMINATIONS ~~Total~~TOTAL ------ --- ----------- ---------- ---------~~---~~ --------- --- ------ ~~(IN~~Net ~~THOUSANDS OF DOLLARS) Cash Flows From Operating Activities~~Sales: ~~Net~~Customers ~~Income (Loss)~~ $ 613,~~644~~492 $ ~~6,601~~-- $ 3132,~~877~~359 $ 823,~~560~~202 $~~(20,681)~~ -- $ 5169,~~001~~053 ~~Adjustments~~Intercompany to4,914 ~~reconcile~~-- ~~net~~4,108 ~~income~~-- (~~loss~~9,022) to-- ~~cash~~Operating ~~provided~~Costs byand ~~(used in) operating activities~~Expenses: ~~Equity~~Cost inof ~~earnings~~products sold (~~loss)~~exclusive of ~~consolidated~~depreciation) ~~subsidiaries~~10,907 ~~(12~~-- 110,~~437)~~706 (619,~~609)~~026 (19,~~524~~022) ~~-- 20~~131,~~570~~617 --Selling ~~Depreciation~~ and ~~amortization~~administrative 96,~~185~~059 -- 326,~~856~~173 31,~~958~~963 --100 4514,~~999~~295 ~~(Gain)~~Intercompany ~~loss~~charges ~~on sales of divisions~~ (3,~~349~~064) -- (32,~~976)~~660 504 (~~11,593~~100) -- ~~(12~~Depreciation 1,~~220)~~592 ~~Changes~~-- in9,144 ~~assets~~1,190 ~~and~~-- ~~liabilities~~11,926 ~~net~~Amortization of ~~effect~~intangibles of935 ~~acquisitions~~-- ~~and divestitures~~ 2,~~685~~947 8332 -- 4,~~724~~214 ~~(14,501)~~Other 54,~~425~~124 -- (13,~~659~~629) 107 -- 602 --------- --------- --------- --------- --------- --------- ~~Net~~Total ~~cash provided by (used in) operating activities 9~~20,~~426~~553 -- 35128,~~957~~001 23,122 (139,~~576~~022) 5162,~~314~~654 ~~37,121~~ --------- --------- --------- --------- --------- --------- ~~Cash~~Operating ~~Flows~~Income ~~From~~(Loss) ~~Investing Activities: Proceeds from sales of divisions 46~~(2,~~787~~147) -- 108,~~430~~466 ~~27,616~~80 -- 846,~~833~~399 ~~Acquisition~~Other ofIncome ~~divisions -- --~~ (~~11,796~~Expense) --Interest --expense (112,~~796~~826) ~~Capital expenditures (3,534)~~ -- (235,~~034~~838) (31,~~625~~387) --419 (309,~~193~~632) Other ~~2,113~~income ~~-- 111~~ (90expense) ~~(530) 1~~,~~604~~ ~~--------~~net ~~--------~~701 --~~------~~ ~~--------~~(176) ~~--------~~306 ~~--------~~(419) ~~Net~~412 ~~cash~~Equity ~~provided~~in byearnings (~~used in~~loss) ~~investing~~of ~~activities~~consolidated ~~45,366~~subsidiaries --701 (243,~~289~~571) ~~23,901~~436 ~~(530)~~-- 442,~~448~~434 --~~------~~ --------- --------- --------- --------- -------- ~~Cash Flows From Financing Activities: Reduction of long~~-~~term~~ ~~debt (19,093)~~ -- -- -- --- ~~(19,093)~~Income ~~Net borrowings~~(~~repayments~~Loss)~~under~~ ~~revolving~~from ~~credit~~Continuting ~~agreements~~ (343,~~700~~571) -- (183,~~250~~571) 2,888 (101,~~532~~001) --2,434 (632,~~482~~821) ~~Other~~Operations Before Taxes Income Taxes (7Benefit) -- -- ~~(895)~~-- 750 -- ~~(902)~~750 --------- --------- --------- --------- --------- --------- ~~Net~~Income ~~cash~~(Loss) ~~used~~from inContinuing ~~financing~~Operations ~~activities~~ (533,~~800~~571) -- (183,~~250~~571) 2,888 (111,~~427~~751) --2,434 (833,~~477~~571) ~~--------~~Discontinued ~~--------~~Operations --~~------~~ --~~------~~ --~~------~~ --~~------~~ ~~Net cash provided by discontinued operations 663~~ -- -- -- -- ~~663~~ -----~~---~~ --------- --------- --------- --------- -------- ~~Increase (decrease) in cash 1,655~~ -- ~~(6,582)~~Net ~~(1,102)~~Income ~~4,784~~ (~~1,245~~Loss) ~~Intercompany~~$ ~~accounts~~ (43,~~714~~571) --$ ~~7,143~~ (3,~~937 (6,366~~571) ~~-- Cash and cash equivalents, beginning of period 4,064 1 870 5,088 48 10,071 -------- -------- -------- -------- -------- -------- Cash and cash equivalents, end of period~~ $ 12,~~005~~888 $ (1 ~~$ 1~~,~~431~~751) $ 72,~~923~~434 $ (13,~~534~~571) ~~$ 8,826~~ ========= ========= ========= ========= ========= =========

15 EAGLE-PICHER HOLDINGS,INC. SUPPLEMENTAL CONDENSED COMBINING STATEMENTS OF INCOME (LOSS) THREE MONTHS ENDED AUGUST 31, 2001 (in thousands)

~~Nine~~GUARANTORS ~~Months~~------------------------- ~~Ended~~NON-GUARANTORS ~~August~~EAGLE-PICHER 31SUBSIDIARY FOREIGN ISSUER HOLDINGS, INC. GUARANTORS SUBSIDIARIES ELIMINATIONS TOTAL --------- --------- --------- ~~2001~~--------- ~~2000~~--------- --------- Net Sales: Customers $ 11,536 $ -- $ 137,332 $ 20,652 $ -- $ 169,520 Intercompany 4,522 -- 3,099 -- (In7,621) ~~millions~~-- Operating Costs and Expenses: Cost of ~~dollars~~products sold (exclusive of depreciation) ~~EBITDA~~9,890 ~~$65.1~~-- ~~$70.3~~120,215 ~~Cash~~16,981 ~~provided~~(7,413) by139,673 ~~operating~~Selling ~~activities~~and ~~32.~~administrative 5,208 4 ~~37.~~5,966 1,965 ~~Cash~~(89) ~~provided~~13,054 byIntercompany charges (~~used~~1,642) in-- 1,618 (65)~~investing~~ ~~activities~~89 -- Depreciation 950 -- 9,427 873 -- 11,250 Amortization of intangibles 936 -- 2,846 353 -- 4,135 Other 630 -- 112 (~~35.8~~26) ~~44.~~-- 716 --------- --------- --------- --------- --------- --------- Total 15,972 4 ~~Cash~~140,184 ~~provided~~20,081 by(7,413) 168,828 --------- --------- --------- --------- --------- --------- Operating Income (~~used~~Loss) in86 (4) ~~financing~~247 ~~activities~~571 (208) 692 Other Income (Expense): Interest expense (2,482) -- (8,923) (344) 1,829 (9.7,920) Other income (~~83.5~~expense) ~~Cash~~438 ~~provided~~-- by2,349 ~~discontinued~~73 ~~operations~~(1,260) 1.0,600 .7Equity ~~Preferred~~in ~~stock~~earnings ~~dividends~~(loss) ~~accreted~~of ~~9.8~~-- consolidated subsidiaries (6,416) (10,599) (390) -- 17,405 -- --------- --------- --------- --------- --------- --------- Income (Loss) from Continuting (8.,374) (10,603) (6,717) 300 17,766 (7,628) ~~Earnings/fixed~~Operations ~~charges~~Before ~~and~~Taxes ~~preferred~~Income ~~stock~~Taxes ~~dividends~~(Benefit) ~~.44X~~(3,275) ~~1.26X~~-- 7 743 -- (2,525) --------- --------- --------- --------- --------- --------- Income (Loss) from Continuing Operations (5,099) (10,603) (6,724) (443) 17,766 (5,103) Discontinued Operations (5,500) -- -- 40 (40) (5,500) --------- --------- --------- --------- --------- --------- Net Income (Loss) $ (10,599) $ (10,603) $ (6,724) $ (403) $ 17,726 $ (10,603) ========= ========= ========= ========= ========= =========

16 EAGLE-PICHER HOLDINGS,INC. SUPPLEMENTAL CONDENSED COMBINING STATEMENTS OF INCOME (LOSS) NINE MONTHS ENDED AUGUST 31, 2002 (in thousands)

17 EAGLE-PICHER HOLDINGS,INC. SUPPLEMENTAL CONDENSED COMBINING STATEMENTS OF INCOME (LOSS) NINE MONTHS ENDED AUGUST 31, 2001 (in thousands)

18 EAGLE-PICHER HOLDINGS, INC. SUPPLEMENTAL CONDENSED COMBINING BALANCE SHEETS AS OF AUGUST 31, 2002 (IN THOUSANDS)

19 EAGLE-PICHER HOLDINGS, INC. SUPPLEMENTAL CONDENSED COMBINING BALANCE SHEETS AS OF NOVEMBER 30, 2001 (IN THOUSANDS)

20 EAGLE-PICHER HOLDINGS, INC. SUPPLEMENTAL CONDENSED COMBINING STATEMENTS OF CASH FLOWS FOR THE NINE MONTHS ENDED AUGUST 31, 2002 (in thousands)

21 EAGLE-PICHER HOLDINGS, INC. SUPPLEMENTAL CONDENSED COMBINING STATEMENTS OF CASH FLOWS NINE MONTHS AUGUST 31, 2001 (in thousands)

22 ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS. CRITICAL ACCOUNTING POLICIES The condensed consolidated financial statements of Eagle-Picher Holdings, Inc. are prepared in conformity with accounting principles generally accepted in the United States of America. The preparation of these financial statements requires the use of estimates, judgments, and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the periods presented. The Company believes that its critical accounting policies, which involve a higher degree of judgments, estimates and complexity are as follows: Environmental Reserves The Company is subject to extensive and evolving federal, state and local environmental laws and regulations. Governmental authorities may enforce these laws and regulations with a variety of enforcement measures, including monetary penalties and remediation requirements. The Company is involved in various stages of investigation and remediation related to environmental remediation projects at a number of sites as a result of past and present operations, including currently-owned and formerly-owned plants. Also, the Company has received notice that it may have liability under the Comprehensive Environmental Response, Compensation and Liability Act of 1980 as a Potentially Responsible Party at a number of sites ("Superfund Sites"). The ultimate cost of site remediation is difficult to predict given the uncertainties regarding the extent of the required remediation, the interpretation of applicable laws and regulations and alternative remediation methods. There can be no assurances that environmental laws and regulations will not become more stringent in the future or that the Company will not incur significant costs in the future to comply with such laws and regulations. Accordingly, future information and developments will require the Company to continually reassess the expected impact of these environmental matters. Impairment of Long-Lived Assets The Company periodically reviews the carrying value of its long-lived assets held for use and assets to be disposed of, including goodwill, when circumstances warrant such a review. If the carrying value of a long-lived asset is considered impaired, an impairment charge is recorded for the amount by which the carrying value of the long-lived assets exceeds its fair value. The Company believes its estimates of fair value are reasonable considering currently applicable accounting guidance. However, changes in the fair values and circumstances and the implementation of Statement of Financial Accounting Standards (SFAS) No. 142, "Goodwill and Intangible Assets", which is discussed in the Company's Form 10-K for the Year Ended November 30, 2001, and is effective for the first quarter of fiscal year 2003, could affect the evaluations. Revenue Recognition A portion of the Company's revenues is derived from contracts, which are accounted for under the percentage of completion method of accounting. This method requires a higher degree of judgment and use of estimates than other revenue recognition methods. The judgments and estimates involved include the Company's ability to accurately estimate the contracts' percent complete and the reasonableness of the estimated costs to complete, among other factors, as of each financial reporting period. Risk Management Activities The Company is exposed to market risk including changes in interest rates, currency exchange rates and commodity prices. The Company uses derivative instruments to manage its interest rate and foreign currency exposures. The Company does not use derivative instruments for speculative or trading purposes. Generally, the Company enters into hedging relationships such that changes in the fair values or cash flows of items and transactions being hedged are expected to be offset by corresponding changes in the values of the derivatives. The Company accounts for its derivatives in accordance with SFAS No. 133, "Accounting for Derivative Instruments and Hedging Activities". Such accounting is complex, evidenced by the significant interpretations of the primary accounting standard, which continues to evolve. RESULTS OF OPERATIONS Please refer to Note I regarding Segment Reporting contained in Item 1 of this report. The Automotive Segment Sales for the Automotive Segment of $105.9 million in the third quarter of 2002 increased $1.4 million or 1.3% compared to $104.5 million in the third quarter of 2001. Sales of $326.1 million in the first nine months of 2002 increased $6.1 million or 1.9% compared to $320.0 million in the first nine months of 2001. The modest recovery in the United States automotive industry is the primary reason for improved sales, which was partially offset by a decline during the third quarter of 2002 in the Company's precision machined components business. North American sales of precision machined components were consistent in the third quarter of 2002 compared to the 23 third quarter of 2001, and increased $7.1 million or 2.8% in the first nine months of 2002 compared to the first nine months of 2001. The Company's precision machined components European sales deceased $1.6 million or 40% in the third quarter of 2002 compared to the third quarter of 2001, and $3.8 million or 26.6% in the first nine months of 2002 compared to the first nine months of 2001. The decrease in European sales is primarily attributed to market share and volume losses experienced by a significant customer of the Company's Hillsdale U.K. precision machined components business. The loss from continuing operations before income taxes of ($4.6) million in the third quarter of 2002 improved $1.3 million or 21.5% compared to ($5.9) million in the third quarter of 2001. The loss from continuing operations before income taxes of ($9.1) million in the first nine months of 2002 improved $0.2 million or 2.1% compared to ($9.3) million in the first nine months of 2001. The improved profitability during the third quarter of 2002 and the first nine months of 2002 resulted primarily from the slightly higher sales compared to the respective periods in 2001, improved sales mix, and productivity improvements. Unusual expenses, totaling $0.6 million for the third quarter of 2002 and $1.4 million for the first nine months of 2002 were incurred in recruiting and relocation related to restructuring the segment's management team, and workforce-related consulting fees that further dampened the segment's profitability. An additional $1.1 million in depreciation expense was recorded in the second quarter of 2002 related to adjustments to bring the estimated useful lives of certain equipment within the Automotive Segment in line with estimated periods of active production. EBITDA for the Automotive Segment of $11.1 million in the third quarter of 2002 increased $1.9 or 21.2% compared to $9.2 million in the third quarter of 2001. EBITDA of $37.5 million for the first nine months of 2002 increased $1.9 million or 5.3% compared to the first nine months of 2001. These increases occurred as a result of the items discussed above. Automotive Segment Outlook Projected sales for the fourth quarter of 2002 of approximately $108 million are consistent with the fourth quarter of 2001, which will result in total projected 2002 sales for the Automotive Segment of approximately $433 million to $435 million, an increase of approximately 1.5% compared to fiscal 2001. The relatively flat projected sales during the fourth quarter of 2002 compared to the prior year will be primarily the result of increased sales volume of rubber coated metal products, offset by decreases attributable to a model phase-out of a transmission pump program within the Company's precision machined components business, and the continued decreased volume in the Company's Hillsdale U.K. precision machined components business. The phase-out of the pump program is expected to decrease fiscal 2003 revenues by approximately $20 million, which the Company expects will be partially offset by new business. Additionally, the Company is considering the closure or sale of its Hillsdale U.K. precision machined components business which could lower 2003 sales by approximately $13 million, depending on the timing of the action. The Technologies Segment Sales of the Technologies Segment of $45.8 million in the third quarter of 2002 decreased $2.9 million or 5.9% compared to sales of $48.7 million for the third quarter of 2001. Sales of $134.2 million in the first nine months of 2002 decreased $14.8 million or 10.0% compared to sales of $149.0 million for the first nine months of 2001. Sales of special purpose batteries increased $2.1 million or 8.2% during the third quarter of 2002 compared to the third quarter of 2001, which was more than offset by a decrease of $4.8 million or 25.3% in the specialty materials business. Also contributing to the sales decrease was the sale of the Company's Precision Products business that occurred on July 17, 2002. Precision Products sales decreased $1.4 million in the third quarter of 2002 compared to the third quarter of 2001 and $5.0 million in the first nine months of 2002 compared to the same period in 2001 due partially to the sale of Precision Products. Within the specialty materials business, the demand for Germanium and Gallium-based products, which are sold to the telecommunications, fiber optics and semiconductor markets, was significantly impacted by the extremely weak demand in these markets. Germanium and Gallium sales decreased $5.1 million or 61.5% during the third quarter of 2002 compared to the third quarter of 2001, which were partiality offset in the quarter by a $1.1 million or 26.2% increase in sales of enriched boric acid products sold to nuclear power reactor facilities. Sales of special purpose batteries increased $3.0 million or 4.1% during the first nine months of 2002 compared to the first nine months of 2001, which was offset by a decrease of $13.8 million or 23.9% in the specialty materials business. Within the specialty materials business, sales of Germanium and Gallium-based products decreased $14.2 million or 55.6% in the first nine months of 2002 compared to the first nine months of 2001, which were partially offset by a $5.0 million or 43.8% increase in sales of enriched boric acid products sold to nuclear power reactor facilities. Income from continuing operations before income taxes of $1.4 million in the third quarter of 2002 increased $3.2 million or 175% compared to a loss of ($1.8) million in the third quarter of 2001. The loss from continuing operations before income taxes of ($14.6) million, in the first nine months of 2002, increased $11.9 million or 440% compared to a loss of ($2.7) million during the 24 first nine months of 2001. The improved third quarter profitability in 2002 compared to 2001 is due to improved operating margins resulting from productivity and restructuring efforts that commenced in the fourth quarter of 2001, as well as improved sales mix. Partially offsetting this was an expense of $0.7 million in the third quarter of 2002 for consulting fees to develop a strategy for the special purpose batteries business. The ($14.6) million loss from continuing operations before income taxes for the first nine months of 2002 was primarily due to the following expenses and charges, which were primarily recorded in the second quarter of 2002: a. $5.7 million of legal expenses and settlement charges recorded in selling and administrative expenses during the first half of 2002 as discussed in Note H regarding Legal Matters contained in Item 1 of this report; b. $3.1 million charge in insurance related losses recorded in the second quarter of 2002 for a potential shortfall in insurance proceeds as described in Note G regarding Insurance Related Losses contained in Item 1 of this report; c. $1.4 million in expense for business consulting fees to develop a strategy for the special purpose batteries business ($0.7 million was recorded in the second quarter and in the third quarter of 2002); and d. $5.5 million charge in restructuring expense in the second quarter of 2002 associated with the decision to exit the Company's Gallium-based specialty material business due to continued soft demand from customers in the telecommunications and semi-conductor markets. The $5.5 million restructuring charge during the second quarter of 2002 consisted of an inventory write-down of $2.9 million, representing the loss incurred from the liquidation of current inventory. An additional $2.4 million was recorded in other accrued liabilities representing the loss to be incurred from the liquidation of inventory to be purchased under a firm purchase commitment, lease impairments and severance. Finally, a $0.2 million asset impairment charge was recorded against property, plant and equipment. Excluding the above expenses and charges, the Technologies Segment would have reported income from continuing operations of $1.1 million for the first nine months of 2002, a $3.8 million improvement compared to the reported loss of ($2.7) million in 2001. This increase is primarily attributed to increased gross margins from improved sales mix and the productivity and restructuring efforts that commenced in the fourth quarter of 2001. EBITDA for the Technologies Segment of $8.0 million in the third quarter of 2002 increased $2.4 million or 43.7% compared to $5.6 million in the third quarter of 2001. EBITDA of $6.4 million in the first nine months of 2002 decreased $12.8 million or 66.9% compared to $19.2 million in the first nine months of 2001. Excluding the $15.7 million in charges described above, EBITDA for the first nine months of 2002 would have been $22.1 million, an increase of $2.8 million or 15.0% as compared to the prior year. Technologies Segment Outlook Projected sales for the fourth quarter of 2002 of approximately $51 million will be consistent with the fourth quarter of 2001, which will result in total projected 2002 sales of approximately $183 million to $185 million, a decrease of approximately 8% compared to fiscal 2001. This expected increase in sales during the fourth quarter of 2002 is the result of increased sales of special purpose batteries in the military and space markets, offset by continued reduced demand within specialty material products as a result of the expected continuing lower demand in the telecommunications and semi-conductor markets, as well as reduced revenue associated with the sale of the Company's Precision Products business. For the full year of 2002 the projected decrease in sales is due to the same factors described above in the first nine months of 2002, primarily the substantially lower Gallium and Germanium-based sales and the sale of the Precision Products business, partially offset by increased sales of special purpose batteries and enriched boric acid products. Minerals Segment Sales for the Minerals Segment of $17.3 million in the third quarter of 2002 increased $1.0 million or 6.1% compared to $16.3 million for the third quarter of 2001. Sales of $49.4 million in the first nine months of 2002 increased $0.8 million or 1.6% from $48.6 million for the first nine months of 2001. The sales increase during the third quarter of 2002 was primarily the result of the strong recovery in sales volumes within the European markets, which were significantly lower during the first half of 2002, together with improved pricing and sales mix throughout the first nine months of 2002. Income from continuing operations before income taxes of $0.9 in the third quarter of 2002 increased $1.0 million or 1,928% compared to the loss of ($0.1) million in the third quarter of 2001. Income from continuing operations before income taxes of $3.9 million in the first nine months of 2002 increased $4.2 million or 1,210% compared to a loss of ($0.3) million in the first 25 nine months of 2001. Improved profitability was primarily attributable to lower energy costs, favorable product mix and pricing, improved production efficiencies and lower foreign currency transaction costs, primarily due to the strengthening of the Euro. EBITDA for the Minerals Segment of $3.0 million in the third quarter of 2002 increased $0.9 million or 40.0% compared to the third quarter of 2001. EBITDA of $10.2 million in the first nine months of 2002 increased $4.0 million or 64.8% compared to the first nine months of 2001. These increases occurred as a result of the items discussed above. Minerals Segment Outlook Sales for the fourth quarter of 2002 are expected to increase approximately 3% compared to the fourth quarter of 2001 to approximately $17.5 million, which will result in total projected 2002 sales for the Minerals Segment of approximately $67.0 million, an increase of 2% compared to fiscal 2001. Summary of the Company Net Sales. Net sales in the third quarter of 2002 were consistent compared to 2001. Net sales of $509.7 million in the first nine months of 2002 decreased $8.0 million or 1.6% when compared to sales of $517.7 million in the first nine months of 2001. For both the third quarter and the first nine months of 2002, sales increases in the North American automotive business and the Minerals Segment were offset by declines in the Technologies Segment and the Hillsdale U.K. precision machined components automotive business. The Technology Segment's sales decreased $2.9 million or 5.9% in the third quarter of 2002 and $14.8 million or 10% in the first nine months of 2002 compared to 2001, where sales were negatively impacted primarily by soft markets in telecommunications and semi-conductors markets. Cost of Products Sold (exclusive of depreciation). Gross margins, exclusive of depreciation expense, increased 4.5% to 22.1% in the third quarter of 2002 compared to 17.6% for the third quarter of 2001. Gross margins increased 2.6% to 22.0% in the first nine months of 2002 compared to 19.4% for the first nine months of 2001. Improved sales mix and productivity improvements contributed to the increased gross margins in each of the business segments during the third quarter and first nine months of 2002 compared to 2001. The Technologies Segment was also favorably impacted by the restructuring actions initiated in the fourth quarter of 2001, while the Minerals Segment benefited from improved pricing and significantly lower energy costs, which were usually high in 2001 when the Western United States experienced an energy crisis. Selling and Administrative. Selling and administrative expenses of $14.3 million in the third quarter of 2002 increased $1.2 million or 9.5 % compared to expenses of $13.1 million for the prior year. Selling and administrative expenses of $49.2 million in the first nine months of 2002 increased $11.3 million or 29.8% compared to expenses of $37.9 million for the first nine months of 2001. The increased costs for the third quarter of 2002 were primarily attributable to $0.3 million expense for a recently adopted long-term bonus plan for certain corporate and divisional management executives, $0.7 million expense in the Technologies Segment for business consulting fees to develop a strategy for the special purpose batteries business, and approximately $0.6 million in management recruiting and relocation costs. For the first nine months of fiscal 2002, the significant increase is primarily related to: a. $6.3 million in accruals relating to various legal matters discussed in Note H regarding Legal Matters contained in Item 1 of this report; b. $1.4 million in the Technologies Segment for business consulting fees to develop a strategy for the special purpose batteries business; c. $2.3 million in severance (excluding management compensation - special), recruiting and relocation costs as the Company has continued its investment in strengthening its leadership team, and d. $0.8 million in increased compensation costs related to a recently adopted long-term bonus plan for certain corporate and divisional management executives. Depreciation and Amortization. Depreciation and amortization expenses of $16.1 million in the third quarter of 2002 increased $0.7 million or 4.8% compared to $15.4 million in the prior year. Depreciation and amortization expenses of $47.0 million in the first nine months of 2002 increased $1.9 million or 4.1% compared to $45.1 million in the first nine months of 2001. The increase is primarily attributable to higher depreciation costs as a result of capital expenditures in 2001 primarily for new automotive programs and an adjustment to bring the estimated useful lives of certain equipment in the Automotive Segment in line with estimated periods of active production on existing automotive programs. 26 Restructuring. On May 31, 2002 the Company announced it would exit the Gallium business in its Technologies Segment due to the downturn in the fiber-optic, telecommunication and semiconductor markets. This resulted in a $5.5 million charge recorded to restructuring expense during the second quarter of 2002. Also during the second quarter of 2002, the Company reduced the amounts accrued for restructuring that were recorded in 2001 by $2.7 million, primarily to reflect severance payments made to eligible employees from the Company's pension plan which was overfunded at November 30, 2001 as detailed in Note D regarding Restructuring contained in Item 1 of this report. Divestitures. All amounts recorded in divestures expense relate to operations that are sold or that were divested prior to November 30, 2001. During the third quarter of 2002, the Company recorded $0.2 million primarily related to costs associated with estimated increases in workmen's compensation claims for employees of these divested businesses. During the second quarter of 2002, the Company recorded approximately $3.2 million in additional accruals related to costs for certain litigation issues and environmental remediation costs. In addition, in July 2002, the Company completed the sale of its Precision Products business in its Technologies Segment to a group of employees and divisional management personnel. The Company recorded in the second quarter of 2002 a $2.8 million loss on this sale. Management Compensation - Special. Management compensation - special expenses primarily relate to the separation of officer employment with the Company. During 2002, the Company separated three officers of the Company (one in the Automotive Segment, one in the Corporate Segment and the other in the Technologies Segment) that aggregated $2.9 million. During 2001, the Company separated three of officers of the Company in the Corporate Segment that aggregated $2.5 million. Insurance Related Losses. During the second quarter 2002, the Company recorded $3.1 million in charges for an insurance receivable related to its third quarter 2001 fire at its Harrisonville, Missouri bulk pharmaceutical manufacturing plant. The Company has recorded this charge because the insurance underwriter is contesting the coverage. The Company is disputing the insurance carrier's position and is vigorously pursuing efforts to collect on its claims, but the full realization of the receivable is uncertain at this time. Interest Expense. Interest expense of $9.6 million decreased $0.3 million or 2.9% in the third quarter of 2002 compared to $9.9 million in the third quarter of 2001, primarily due to lower average borrowing levels and lower rates during the quarter. In the quarter ended August 31, 2001, approximately $0.8 million in interest expense was included in discontinued operations. Interest expense of $31.9 million increased $1.8 million or 5.9% in the first nine months of 2002 compared to $30.2 million in the first nine months of 2001. In the nine months ended August 31, 2001, approximately $2.5 million in interest expense was included in discontinued operations, which impacts the comparability with 2002. Also included in interest expense in the first half of 2002 are approximately $1.5 million in fees and other costs primarily related to the accounts receivable asset backed securitization as discussed in Note F regarding Accounts Receivable Asset Backed Securitization contained in Item 1 of this report. Adjusting for these two items, interest expense decreased $2.2 million or 6.8% in the first nine months of 2002 compared to the first nine months of 2001. These decreases reflect actual lower debt levels throughout the nine months and interest rates slightly lower in 2002 compared to 2001 on variable rate debt. Loss from Continuing Operations Before Taxes. Loss from continuing operations before taxes of ($2.8) million decreased $4.8 million or 63.1% in the third quarter of 2002 compared to the loss of ($7.6) million for the third quarter of 2001. The loss from continuing operations before taxes of ($29.8) million increased $16.6 million or 125% in the first nine months of 2002 compared to the loss of ($13.2) million for the first nine months of 2001. The following items represent special charges (and reversals) by segment for the first nine months of 2002.

27 Excluding the above, the Company's loss from continuing operations was ($7.5) million in the first nine months of 2002 compared to a loss of ($10.2) million for the first nine months of 2001. This improved loss from continuing operations, despite lower sales for the first nine months of 2002, is primarily attributable to an improvement in gross margins resulting from improved sales mix and productivity improvements across the Company, and lower energy costs in the Minerals Segment. In addition, during 2002, the Company incurred $1.4 million of expenses in the Technologies Segment for business consulting fees to develop a strategy for the special purpose batteries business, and $2.3 million in severance, recruiting, relocation and workforce-related consulting projects as the Company has continued its investment in strengthening its leadership team. Income Taxes (Benefit). Income tax expense was $.8 million for the third quarter of 2002 compared to an income tax benefit of ($2.5) million in the third quarter of 2001. Income tax expense was $2.0 million in the first nine months of 2002 compared to a benefit of ($4.3) million in the first nine months of 2001. Differences in the income taxes recorded primarily relate to the Company recording a tax benefit during 2001 on losses to the extent those losses could be carried back to prior fiscal years and a refund could be obtained from the taxing authority. The Company has exhausted its ability to carry-back any losses to obtain a refund. Therefore, the Company has elected to provide a valuation allowance on all current tax losses. Accordingly, there is no tax benefit recorded during 2002. The provision in 2002 relates to the allocation of income and loss between the United States and foreign jurisdictions and represents the estimated tax that will be due in certain jurisdictions where no tax benefit can be assured from utilizing the Company's losses. Discontinued Operations. Throughout 2001, the Company accounted for its former Machinery Segment as a discontinued operation. This business was sold in December 2001, effective November 30, 2001. There is no effect on the operations in 2002. Net Loss. The net loss of ($3.6) million in the third quarter of 2002 decreased 66.3 % compared to the loss of ($10.6) million in the third quarter of 2001. The net loss of ($31.7) million in the first nine months of 2002 decreased 7.5% from the net loss of ($34.3) million in the first nine months of 2001. The decrease in net loss is the result of the items discussed above. Dividend accretion on the 11 3/4% Cumulative Redeemable Exchangeable Preferred Stock ("Preferred Stock") of $3.7 million increased 12.1% during the third quarter of 2002 from the $3.3 million in the third quarter of 2001, attributable to a higher liquidation preference balance resulting from the ongoing accretion. This dividend accretion increased the net loss applicable to common shareholders during the third quarter of 2002 to ($7.3) million and increased the net loss applicable to common shareholders during the third quarter of 2001 to ($13.9) million. Dividend accretion was $10.9 million in the first nine months of 2002 compared to $9.8 million in first nine months of 2001. This dividend accretion increased the net loss applicable to common shareholders in the first nine months of 2002 to ($42.7) million and increased the net loss applicable to common shareholders during the nine months of 2001 to ($44.1) million. Company Outlook The Company's sales for fiscal year 2002 are expected to be in the range of $683 million to $687 million, which is down from the $700 million outlook set forth in its fiscal year 2001 Annual Report on Form 10-K. This reduced forecast is primarily related to significantly lower sales in the Technologies Segment's specialty materials products, and the sale of Precision Products, partially offset by higher sales in the Automotive and Minerals Segments. The Company expects Credit Agreement EBITDA (as defined under Financial Condition, below) for fiscal year 2002 to be approximately $95 million. This estimate remains consistent with the outlook for the Company set forth in its fiscal year 2001 Annual Report on Form 10K. FINANCIAL CONDITION Operating Activities Net cash provided by operating activities for the nine months ended August 31, 2002 was $53.1 million compared to $32.4 million for the comparable 2001 period. The majority of the increase in net inflow of cash from operating activities was $40.1 million, which occurred as a result of the Company selling certain of its receivables to an unconsolidated qualifying special purpose entity (see note F to 28 condensed consolidated financial statement). A decrease in the Company's inventory provided $2.3 million, a decrease in accounts payable used $13.3 million and an increase in accrued liabilities provided $3.8 million. Other assets and liabilities, net, used $5.3 million. The Company received "quick refunds" in 2002 and 2001 of income taxes paid for in the prior fiscal years. Investing Activities Investing activities used $3.1 million in cash during the nine months ended August 31, 2002 compared to $35.8 million used in the nine months ended August 31, 2001. During the nine months ended August 31, 2002, $6.1 million was provided from proceeds from the sale of CED and $2.8 million was provided from proceeds from the sale of Precision Products. Capital expenditures amounted to $12.6 million for the nine months ended August 31, 2002 compared to $34.9 million for the nine months ended August 31, 2001. Financing Activities Financing activities used $63.5 million for the nine months ended August 31, 2002 compared to the nine months ended August 31, 2001 where $12.2 million was provided. During the nine months ended August 31, 2002, the Company used $40.8 million to reduce its revolving credit facility primarily from proceeds associated with the sale of the Company's receivables to an unconsolidated qualifying special purpose entity. Both regularly scheduled debt payments and the proceeds for the sale of CED and Precision Products resulted in a $22.6 million decline in the Company's term debt during the nine months ended August 31, 2002. Earnings to Fixed Charges and Preferred Stock Dividends For the nine months ended August 31, 2002 and 2001, earnings were insufficient to cover fixed charges and preferred stock dividends by $40.7 million and $23.0 million respectively. In 2002 the ability to cover fixed charges and preferred stock dividends was significantly impacted by $6.1 million in divestiture related expenses, $3.0 million of restructuring charges and $3.1 million in insurance related losses. If these items were excluded from the calculation in 2002, earnings would not have been sufficient to cover fixed charges and preferred stock dividends by $28.5 million. On that basis, 2002 and 2001 are more comparable. Credit Agreement EBITDA The Company's senior secured credit facility has several financial covenants which are based on EBITDA as defined in the credit agreement for such credit facility. EBITDA is defined in the credit agreement ("Credit Agreement EBITDA") as earnings before interest expense, income taxes, depreciation and amortization, determined (A) without giving effect to (i) any extraordinary gains or losses but with giving effect to gains or losses from sales of assets sold in the ordinary course of business, (ii) any impact from the LIFO method of inventory accounting, (iii) any non-cash charge other than routine recurring non-cash charges that result in an accrual of a reserve for cash charges in any future period deducted in determining consolidated net income for such period, (iv) amounts paid to present or future officers or employees in connection with their separation from employment, up to a limit (together with any compensation expense incurred in connection with the acquisition of the Company by Granaria) of $43.2 million (of which $5.8 million remained unused as of August 31, 2002), (v) a $16.0 million gain from the receipt of insurance proceeds in 2000, (vi) the loss from the sale of the Company's former Machinery Segment and the loss from operations of the Machinery Segment in 2001, and (B) with giving effect to proforma pre-acquisition consolidated EBITDA attributable to businesses acquired during the year. The Company's earnings from continuing operations before interest, income taxes, depreciation and amortization was $23.0 million and $49.1 million for the three and nine months ended August 31, 2002. The following adjustments have been made to the Company's earnings before interest, income taxes, depreciation and amortization to arrive at Credit Agreement EBITDA: 29

Credit Agreement EBITDA, as defined herein, may not be comparable to similarly titled measures reported by other companies and should not be construed as an alternative to operating income or cash flows from operating activities, as determined by accounting principles generally accepted in the United States of America, as a measure of the Company's operating performance or liquidity, respectively. Funds depicted by Credit Agreement EBITDA are not available for management's discretionary use to the extent they are required for debt service and other commitments. The three financial covenants contained in the Company's senior secured credit agreement are a leverage ratio (the ratio of total debt plus the outstanding balance of the undivided interest as stated in Note F in Item 1, less cash on the balance sheet to Credit Agreement EBITDA), an interest coverage ratio (the ratio of Credit Agreement EBITDA to interest expense) and a fixed charge coverage ratio (the ratio of Credit Agreement EBITDA to the sum of interest expense plus required principal payments plus cash dividends paid plus income taxes paid) (all as defined in the Credit Agreement). The following table presents the required ratios and the actual ratios at August 31, 2002.

Liquidity and Capital Resources The Company's cash flow from operations and available credit facilities are considered adequate to fund both the short-term and long-term capital needs of the Company. As of August 31, 2002, the Company had $66.3 million unused under its senior secured revolving credit facility and $1.5 million unused under its European unsecured lines of credit. However, due to various financial covenant limitations under the Company's senior secured credit agreement (the "Credit Agreement") measured on the last day of each quarter, on August 31, 2002, the Company could incur only an additional $42.5 million of indebtedness. At August 31, 2002, the Company was in compliance with the covenants of its senior secured credit agreement and senior subordinated notes. As noted in Note F in Item 1 above, the Company has adopted Financial Accounting Standards Board SFAS No. 140, "Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities" in conjunction with the Asset Backed Securitization. However, under the definitions contained in the Credit Agreement, the aggregate amount of capital investment by the conduit, $41.0 million as of August 31, 2002, is treated as indebtedness for purposes of various financial covenants in the Credit Agreement. The Company has entered into various interest rate swap agreements to manage its variable interest rate exposure. Per the terms of the swap agreements, the Company exchanges, at specified intervals, the difference between fixed and variable interest amounts based on a notional amount of $90.0 million of the debt under the Credit Agreement at a weighted average interest rate of 5.678% plus the applicable spread beginning March 5, 2001 and maturing December 15, 2003. Commencing March 1, 2003, dividends on the Company's Convertible Exchangeable Preferred Stock become cash payable at 11-3/4% per annum; the first semi-annual dividend payment of $8.3 million is due September 1, 2003. If the Company does not pay cash dividends on the preferred stock, then holders of the preferred stock become entitled to elect a majority of the Board of Directors of Eagle-Picher Holdings. Dakruiter S.A., a company controlled by Granaria Holdings B.V., holds approximately 51.8% of the preferred stock and therefore Granaria Holdings B.V. would continue to be able to elect the entire Board of Directors of Eagle-Picher Holdings. 30 The Company's $220.0 million revolving credit facility in its senior Credit Agreement expires February 28, 2004. The Company will be required to extend or replace this facility before that date. As of August 31, 2002, the Company had borrowed approximately $115.5 million and had approximately $38.2 million of letters of credit issued under this facility. Restrictions on Payment of Dividends EPI and the Subsidiary Guarantors are subject to restrictions on the payment of dividends and other forms of payment in both the Credit Agreement and the Indenture for the Subordinated Notes. Those restrictions generally prohibit the payment of dividends to the Company either directly by EPI or indirectly through any Subsidiary Guarantor. Certain limited exceptions are provided allowing for payments to the Company. Specifically, EPI is authorized to make payments to the Company in amounts not in excess of any amounts the Company is required to pay to meet its consolidated income tax obligations. Additional payments from EPI to the Company are permitted commencing September 1, 2003 in amounts not in excess of the Company's obligations to make any cash dividend payments required to be paid under the Company's Preferred Stock and to make any cash interest payments required to be paid under any debentures issued by the Company in exchange for the Company's Preferred Stock ("Exchange Debentures"). Forward-Looking Statements This report contains statements which, to the extent that they are not statements of historical fact, constitute "forward looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995, Section 21E of the Securities Exchange Act of 1934. The words "estimate," "anticipate," "project," "intend," "believe," "expect," and similar expressions are intended to identify forward-looking statements. Forward-looking statements include, but are not limited to, statements under the headings "Automotive Segment Outlook," "Technologies Segment Outlook," "Minerals Segment Outlook," and "Company Outlook." Such forward-looking information involves risks and uncertainties that could cause actual results to differ materially from those expressed in any such forward-looking statements. These risks and uncertainties include, but are not limited to, the ability of the Company to maintain existing relationships with customers, demand for the Company's products, the ability of the Company to successfully implement productivity improvements and/or cost reduction initiatives, the ability of the Company to develop, market and sell new products, the ability of the Company to obtain raw materials, increased government regulation or changing regulatory policies resulting in higher costs and/or restricting output, increased price competition, currency fluctuations, general economic conditions, acquisitions and divestitures, technological developments and changes in the competitive environment in which the Company operates. Persons reading this report are cautioned that such forward-looking statements are only predictions and that actual events or results may differ materially. ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK The Company enters into interest rate swap agreements to manage interest rate costs and risks associated with changing interest rates. The differential to be paid or received under these agreements is accrued and recognized as adjustments to interest expense. During the first quarter ended February 28, 2001, the Company had entered into various interest rate swap agreements with a commercial bank having a total notional amount of $90.0 million. The effective dates of these agreements are March 5, 2001 and March 15, 2001 and they mature December 5, 2003 and December 15, 2003, respectively. These agreements effectively change the interest rate exposure on $90.0 million of the Company's floating debt to a fixed rate of 5.678% plus the applicable spread. The Company may enter into additional interest rate swap agreements through the maturity date of the Credit Agreement as market conditions warrant. Based on the fair value of the interest rate swap agreements being held as of August 31, 2002, the Company has recorded a net loss of $5.1 million in accumulated other comprehensive loss in the accompanying condensed consolidated balance sheets. The remaining amount of loans outstanding under the Credit Agreement bear interest at floating rates. The Company's industrial revenue bonds ("IRB's") bear interest at variable rates based on the market for similar issues. Loans under the IRB's are not covered by the Swap Agreements. As of August 31, 2002, $140.5 million of revolving and term loans were outstanding under the Credit Agreement, of which, interest on $90.0 million is essentially fixed by the Swap Agreements discussed above. The interest rate risk on the remaining debt outstanding under the foreign lines of credit, the IRB's, and the $50.5 million remaining under the Credit Agreement totaling $69.8 million, has not been hedged. Accordingly, a 1% increase in the applicable index rates would result in additional interest expense of $.7 million per year, assuming no change in the current level of borrowing. 31 The Company also enters into various foreign currency forward contracts to hedge a portion of its forecasted sales, generally within the next 12 months. The Company manages most of these exposures on a consolidated basis, which allows for netting certain exposures to take advantage of any natural offsets. The Company's principal areas of exposure are related to sales denominated in the currencies of Europe, Mexico and Canada with the majority of this exposure in European currencies. As of August 31, 2002, the Company had outstanding foreign exchange forward contracts with aggregate notional amounts of $7.1 million. Based on the fair value of the futures contracts being held as of August 31, 2002, the Company has recorded a net loss of $.6 million in accumulated other comprehensive loss in the accompanying condensed consolidated balance sheets. ITEM 4. CONTROLS AND PROCEDURES Based on their evaluation (the "Evaluation"), the Company's Chief Executive Officer, John Weber, and Chief Financial Officer, Thomas Pilholski, have concluded that the Company's disclosure controls and procedures are generally effective, but also concluded that there are several weaknesses in the Company's Information Technology area (IT), including access security, network monitoring, IT procurement and IT inventory management. The Company has dedicated resources to correcting these issues, and the corrections are expected to be completed by the end of the next quarter. These weaknesses did not have a material impact on the accuracy of the Company's financial statements. As of the date of this report, there have not been any significant changes in the Company's internal controls or in other factors that could significantly affect these controls subsequent to the date of the Evaluation. 32 PART II. OTHER INFORMATION ITEM 1. LEGAL PROCEEDINGS Please refer to Note H regarding Legal Matters contained in Part I, Item 1 of this report, which is incorporated by reference in this Part II, as its Item 1. 33 SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. EAGLE-PICHER HOLDINGS, INC. /s/ Thomas R. Pilholski ------------------------------ Thomas R. Pilholski Senior Vice President and Chief Financial Officer (Principal Financial Officer) DATE October 15, 2002 ------------------------ 34 SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. EAGLE-PICHER INDUSTRIES, INC. /s/ Thomas R. Pilholski -------------------------------- Thomas R. Pilholski Senior Vice President and Chief Financial Officer (Principal Financial Officer) DATE October 15, 2002 ----------------------- 35 SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. DAISY PARTS, INC. /s/ Ken Higgins --------------- Ken Higgins Chief Financial Officer (Principal Financial Officer) DATE October 15, 2002 ----------------------- 36 SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. EAGLE-PICHER DEVELOPMENT COMPANY, INC. /s/ Thomas R. Pilholski -------------------------------------- Thomas R. Pilholski Senior Vice President (Principal Financial Officer) DATE October 15, 2002 ----------------------- 37 SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. EAGLE-PICHER FAR EAST, INC. /s/ Thomas R. Pilholski ----------------------------- Thomas R. Pilholski Senior Vice President (Principal Financial Officer) DATE October 15, 2002 ----------------------- 38 SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. EAGLE-PICHER MINERALS, INC. /s/ Paul Wonder --------------- Paul Wonder Vice President (Principal Financial Officer) DATE October 15, 2002 ----------------------- 39 SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. EAGLE-PICHER TECHNOLOGIES, LLC /s/ Bradley J. Waters --------------------------------- Bradley J. Waters Vice President, and Chief Financial Officer DATE October 15, 2002 ----------------------- 40 SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. HILLSDALE TOOL & MANUFACTURING CO. /s/ Ken Higgins --------------- Ken Higgins Chief Financial Officer (Principal Financial Officer) DATE October 15, 2002 ----------------------- 41 SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. EPMR CORPORATION (F/K/A MICHIGAN AUTOMOTIVE RESEARCH CORPORATION) /s/ Thomas R. Pilholski ---------------------------------- Thomas R. Pilholski Senior vice President (Principal Financial Officer) DATE October 15, 2002 ----------------------- 42 CERTIFICATIONS I, JOHN H. WEBER, PRESIDENT AND CHIEF EXECUTIVE OFFICER, certify that: 1. I have reviewed this quarterly report on Form 10-K of Eagle-Picher Holdings, Inc. , Eagle-Picher Industries, Inc., Daisy Parts, Inc., Eagle-Picher Development Co., Inc., Eagle-Picher Far East, Inc., Eagle-Picher Minerals, Inc., Eagle-Picher Technologies, LLC, Hillsdale Tool & Manufacturing Co. and EPMR Corporation; 2. Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report; 3. Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report; 4. The registrant's other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have: a) designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this quarterly report is being prepared; b) evaluated the effectiveness of the registrant's disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly report (the "Evaluation Date"); and c) presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date; 5. The registrant's other certifying officers and I have disclosed, based on our most recent evaluation, to the registrant's auditors and the audit committee of registrant's board of directors (or persons performing the equivalent function): a) all significant deficiencies in the design or operation of internal controls which could adversely affect the registrant's ability to record, process, summarize and report financial data and have identified for the registrant's auditors any material weaknesses in internal controls; and b) any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal controls; and 6. The registrant's other certifying officers and I have indicated in this quarterly report whether or not there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses. /s/ JOHN H. WEBER Date: October 15, 2002 --------------------------------------------- John H. Weber, President and Chief Executive Officer 43 I, THOMAS R. PILHOLSKI, SENIOR VICE PRESIDENT AND CHIEF FINANCIAL OFFICER, certify that: 1. I have reviewed this quarterly report on Form 10-K of Eagle-Picher Holdings, Inc. , Eagle-Picher Industries, Inc., Daisy Parts, Inc., Eagle-Picher Development Co., Inc., Eagle-Picher Far East, Inc., Eagle-Picher Minerals, Inc., Eagle-Picher Technologies, LLC, Hillsdale Tool & Manufacturing Co. and EPMR Corporation; 2. Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report; 3. Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report; 4. The registrant's other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have: a) designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this quarterly report is being prepared; b) evaluated the effectiveness of the registrant's disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly report (the "Evaluation Date"); and c) presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date; 5. The registrant's other certifying officers and I have disclosed, based on our most recent evaluation, to the registrant's auditors and the audit committee of registrant's board of directors (or persons performing the equivalent function): a) all significant deficiencies in the design or operation of internal controls which could adversely affect the registrant's ability to record, process, summarize and report financial data and have identified for the registrant's auditors any material weaknesses in internal controls; and b) any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal controls; and 6. The registrant's other certifying officers and I have indicated in this quarterly report whether or not there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses. /s/ THOMAS R. PILHOLSKI Date: October 15, 2002 --------------------------------------------- Thomas R. Pilholski, Senior Vice President and Chief Financial Officer 44

Filing Compare · EAGLE PICHER HOLDINGS INC