November 14, 2002 - 10-Q: Quarterly report pursuant to Section 13 or 15(d)

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

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

For the quarterly period ended September 30, 2002

Commission file number 1-13293

The Hillman Companies, Inc. (formerly SunSource, Inc.)

(Exact name of registrant as specified in its charter)


Delaware		23-2874736

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

10590 Hamilton Avenue
Cincinnati, Ohio		45231

(Address of principal executive offices)		(Zip Code)

Registrants telephone number, including area code: (513) 851-4900

Securities registered pursuant to Section 12(b) of the Act:


Title of Class		Name of Each Exchange on Which Registered

11.6% Junior Subordinated Debentures		None
Preferred Securities Guaranty
Preferred Share Purchase Rights

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

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

YES X NO

On November 14, 2002 there were 7,118,665 Common Shares issued and outstanding by the Registrant and 4,217,724 Trust Preferred Securities issued and outstanding by the Hillman Group Capital Trust (formerly SunSource Capital Trust). The Trust Preferred Securities trade on the American Stock Exchange under symbol HLM.Pr.

Page 1 of 33

THE HILLMAN COMPANIES, INC. AND SUBSIDIARIES

(formerly SunSource Inc. and Subsidiaries)

INDEX


		PAGE(S)

PART I. FINANCIAL INFORMATION
Item 1. Consolidated Financial Statements
	Consolidated Balance Sheets as of September 30, 2002 (Unaudited) and December 31, 2001		3
	Consolidated Statements of Operations for the Three Months ended September 30, 2002 and 2001 (Unaudited)		4
	Consolidated Statements of Operations for the Nine Months ended September 30, 2002 and 2001 (Unaudited)		5
	Consolidated Statements of Cash Flows for the Nine Months ended September 30, 2002 and 2001 (Unaudited)		6
	Notes to Consolidated Financial Statements (Unaudited)		7-16
Item 2. Managements Discussion and Analysis of Financial Conditions and Results of Operations			17-28
Item 3. Quantitative and Qualitative Disclosures about Market Risk			29
Item 4. Controls and Procedures			29
PART II. OTHER INFORMATION			30
SIGNATURES			31
CERTIFICATES PURSUANT to SECTION 302 of the SARBANES-OXLEY ACT OF 2002			32-33

Page 2 of 33

Item 1.

THE HILLMAN COMPANIES, INC. AND SUBSIDIARIES

(formerly SunSource Inc. and Subsidiaries)
CONSOLIDATED BALANCE SHEETS
(dollars in thousands)


					September 30,
					2002		December 31,
					(Unaudited)		2001

				ASSETS
Current assets:
	Cash and cash equivalents				$	2,510	$	2,059
	Restricted investments					1,142		1,187
	Accounts receivable, net					41,067		28,399
	Inventories					46,575		49,937
	Deferred income taxes					9,136		9,136
	Other current assets					3,558		5,868

			Total current assets			103,988		96,586
Property and equipment, net						63,381		55,285
Goodwill, net						128,916		120,585
Other intangibles, net						11,439		12,553
Deferred income taxes						21,976		25,443
Restricted investments						5,701		7,462
Other investments						17,475		16,185
Deferred financing fees, net						5,644		5,536
Other assets						3,079		4,929

			Total assets		$	361,599	$	344,564

				LIABILITIES AND STOCKHOLDERS EQUITY
Current liabilities:
	Accounts payable				$	20,623	$	17,124
	Current portion of senior term loans					7,962		3,813
	Current portion of capitalized lease obligations					55		74
	Deferred income tax liability					31		31
	Accrued expenses:
		Salaries and wages				3,215		5,337
		Income and other taxes				1,490		2,014
		Deferred compensation				1,142		1,187
		Other accrued expenses				19,829		15,427

			Total current liabilities			54,347		45,007
Long term senior term loans						58,185		50,312
Bank revolving credit						30,345		34,052
Long term capitalized lease obligations						208		248
Long term unsecured subordinated notes to related party						41,629		40,240
Deferred compensation						5,701		7,462
Deferred income tax liability						4,603		4,603
Other non-current liabilities						6,336		7,122

			Total liabilities			201,354		189,046

Guaranteed preferred beneficial interests in the Companys junior subordinated debentures						102,201		102,104

Commitments and contingencies
Stockholders equity:
	Preferred stock, $.01 par, 1,000,000 shares authorized, none outstanding
	Common stock, $.01 par, 20,000,000 shares authorized, 7,138,665 issued and outstanding					71		71
	Additional paid-in capital					56,252		56,252
	Retained earnings (accumulated deficit)					1,718		(2,909	)
	Accumulated other comprehensive income					3

			Total stockholders equity			58,044		53,414

			Total liabilities and stockholders equity		$	361,599	$	344,564

SEE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Page 3 of 33

THE HILLMAN COMPANIES, INC. AND SUBSIDIARIES
(formerly SunSource Inc. and Subsidiaries)
CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)
FOR THE THREE MONTHS ENDED,
(dollars in thousands)


			Successor		Predecessor

			September 30,		September 30,
			2002		2001

Net sales			$	75,707	$	114,767
Cost of sales				33,071		65,551

		Gross profit		42,636		49,216

Operating expenses:
	Selling, general and administrative expenses			27,584		38,302
	Depreciation			3,048		3,505
	Amortization			371		989
	Management fee			450

		Total operating expenses		31,453		42,796

Other income (expense), net				109		(105	)

		Income from operations		11,292		6,315
Interest expense, net				3,268		2,921
Distributions on guaranteed preferred beneficial interests				3,058		3,058
Equity in earnings of affiliate (Note 3)						118

		Income before income taxes		4,966		454
Income tax provision (benefit)				2,177		(634	)

		Net income	$	2,789	$	1,088

SEE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Page 4 of 33

THE HILLMAN COMPANIES, INC. AND SUBSIDIARIES
(formerly SunSource Inc. and Subsidiaries)
CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)
FOR THE NINE MONTHS ENDED,
(dollars in thousands)


			Successor		Predecessor

			September 30,		September 30,
			2002		2001

Net sales			$	214,910	$	341,307
Cost of sales				95,564		197,743

		Gross profit		119,346		143,564

Operating expenses:
	Selling, general and administrative expenses			82,333		113,443
	Depreciation			8,753		9,593
	Amortization			1,114		2,895
	Management fee			1,350

		Total operating expenses		93,550		125,931

Other income (expense), net				1,571		(398	)

		Income from operations		27,367		17,235
Interest expense, net				10,039		9,222
Distributions on guaranteed preferred beneficial interests				9,172		9,174
Equity in earnings of affiliate (Note 3)						1,063

		Income (loss) before income taxes		8,156		(98	)
Income tax provision				3,529		1,229

		Net income (loss)	$	4,627	$	(1,327	)

SEE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Page 5 of 33

THE HILLMAN COMPANIES, INC. AND SUBSIDIARIES
(formerly SunSource Inc. and Subsidiaries)
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
FOR THE NINE MONTHS ENDED,
(dollars in thousands)


					Successor			Predecessor

					September 30,			September 30,
					2002			2001

Cash flows from operating activities:
	Net income (loss)				$	4,627		$	(1,327	)
	Adjustments to reconcile net income (loss) to net cash provided by (used for) operating activities:
			Depreciation and amortization			9,867			12,488
			Equity in earnings of affiliate						(1,063	)
			Deferred income tax			3,467			1,044
			PIK interest on unsecured subordinated notes			1,389
			Changes in current operating items:
				Increase in accounts receivable		(11,884	)		(13,792	)
				Decrease in inventories		4,713			1,228
				Decrease in income taxes receivable					27
				Decrease (increase) in other current assets		2,122			(356	)
				Increase (decrease) in accounts payable		3,499			(185	)
				Decrease in other accrued liabilities		(1,505	)		(4,881	)
			Other items, net			(553	)		2,013

		Net cash provided by (used for) operating activities				15,742			(4,804	)

Cash flows from investing activities:
	Proceeds from sale of property and equipment					104			718
	Capital expenditures					(17,714	)		(12,179	)
	R&B Acquisition					(6,225	)
	Merger transaction fees								(3,112	)
	Other, net					1,037			(3,096	)

		Net cash used for investing activities				(22,798	)		(17,669	)

Cash flows from financing activities:
	Borrowings (repayments) of senior term loans					12,022			(250	)
	(Repayments) borrowings of revolving credit loans, net					(3,707	)		30,083
	Repayments of unsecured subordinated notes								(2,785	)
	Principal payments under capitalized lease obligations					(59	)		(707	)
	Financing fees					(749	)		5
	Repayments under other credit facilities, net								(624	)

		Net cash provided by financing activities				7,507			25,722

Net increase in cash and cash equivalents						451			3,249
Cash and cash equivalents at beginning of period						2,059			2,811

Cash and cash equivalents at end of period					$	2,510		$	6,060

SEE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Page 6 of 33

THE HILLMAN COMPANIES, INC. AND SUBSIDIARIES
(formerly SunSource Inc. and Subsidiaries)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(dollars in thousands)

1. Basis of Presentation:

The accompanying financial statements include the consolidated accounts of The Hillman Companies, Inc., (the Company), formerly SunSource Inc., and its indirect, wholly owned subsidiaries including an investment trust, Hillman Group Capital Trust, (the Trust), formerly SunSource Capital Trust. Also, the Company has a minority investment in STS Operating, Inc., its former SunSource Technology Services subsidiary (STS or Technology Services). See Note 3, Contribution of Subsidiaries/Acquisitions/ Divestitures. All significant intercompany balances and transactions have been eliminated.

On September 26, 2001, the Company was acquired by Allied Capital Corporation (Allied Capital) pursuant to the terms and conditions of an Agreement and Plan of Merger dated as of June 18, 2001, by and among Allied Capital, Allied Capital Lock Acquisition Corporation and SunSource (the Merger Transaction). Certain members of management and other stockholders continued as stockholders of the Company after the merger. The total transaction value was $74,027, consisting of the cash purchase price paid for the outstanding common stock of the Company aggregating $71,494 and managements common shares valued at $2,533. The Company was the surviving entity in the merger and organized as an independently managed, privately held portfolio company of Allied Capital.

On September 28, 2001, the Company refinanced its $115,000 bank revolving credit and $21,500 term loan with $105,000 in senior secured credit facilities (the Refinancing).

The Companys Statements of Operations and Cash Flows for the periods presented prior to the September 26, 2001 Merger Transaction are referenced herein as the predecessor financial statements (the Predecessor or Predecessor Financial Statements). The Companys Consolidated Balance Sheet as of September 30, 2002 and December 31, 2001 and Statements of Operations for the three and nine month periods ended September 30, 2002 and 2001 and Statement of Cash Flow for the nine month periods ended September 30, 2002 and 2001 are referenced herein as the successor financial statements (the Successor or Successor Financial Statements). The Successor Financial Statements include the effects of the Merger Transaction and related transactions completed subsequent to the Merger Transaction, including the Refinancing and sale of the Technology Services subsidiary.

The accompanying Successor Financial Statements reflect the allocation of the aggregate purchase price of $74,027 to the assets and liabilities of the Company based on fair values at the date of the merger in accordance with Accounting Principles Board Opinion No. 16, Accounting for Business Combinations for transactions initiated prior to June 30, 2001. Changes in the estimate of fair value of the assets and liabilities assumed in the Merger Transaction for the nine month period ended September 30, 2002 resulted in a $4,079 increase in goodwill and a corresponding increase in liabilities assumed primarily due to the settlement of contingent liabilities related to the purchase.

The accompanying unaudited consolidated condensed financial statements present information in accordance with generally accepted accounting principles for interim financial information and the instructions to Form 10-Q and applicable rules of Regulation S-X. Accordingly, they do not include all information or footnotes required by generally accepted accounting principles for complete financial statements. Management believes the financial statements include all normal recurring accrual adjustments necessary for a fair presentation. Operating results for the three months and nine months ended September 30, 2002 do not necessarily indicate the results that may be expected for the full year. For further information, refer to the consolidated financial statements and notes thereto included in the Companys annual report for the year ended December 31, 2001.

Page 7 of 33

THE HILLMAN COMPANIES, INC. AND SUBSIDIARIES
(formerly SunSource Inc. and Subsidiaries)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(dollars in thousands)

1. Basis of Presentation, continued:

Goodwill and Other Intangible Assets

The Company adopted Statement of Financial Accounting Standards (SFAS) No. 142, Goodwill and Other Intangible Assets, effective January 1, 2002. Under SFAS No. 142, goodwill and certain other intangible assets are no longer amortized but are reviewed for impairment. In connection with the adoption of SFAS No. 142, the Company has completed the first step of the transitional goodwill impairment test, which requires the Company to compare the fair value of its reporting units to the carrying value of the net assets of the respective reporting units as of January 1, 2002. Based on this analysis, the Company has concluded that no impairment existed at the time of adoption, and, accordingly, the Company has not recognized any transitional impairment loss.

Results for periods prior to the adoption of SFAS 142 have not been restated to reflect the effect of discontinuing goodwill amortization. The following table reconciles the reported net loss to results that would have been reported if SFAS 142 had been adopted as of January 1, 2001:


	Three Months ended Sept. 30				Nine Months ended Sept. 30

	2002		2001		2002		2001

Reported net income (loss)	$	2,789	$	1,088	$	4,627	$	(1,327	)
Goodwill amortization, net of income taxes				618				1,781

Adjusted net income	$	2,789	$	1,706	$	4,627	$	454

Intangible assets subject to amortization consisted of the following as of September 30, 2002:


	Carrying		Accumulated
	Amount		Amortization

Trademarks	$	6,500	$	650
Patents		6,700		2,094
Proprietary software		1,000		313
Non-compete agreements		1,250		954

	$	15,450	$	4,011

Amortization expense for intangible assets for the three months and nine months ended September 30, 2002 was $371 and $1,114, respectively. Amortization expense for the next five years is estimated to be as follows:


Year Ended
December 31		Amount

	2002	$	1,485
	2003	$	1,437
	2004	$	1,238
	2005	$	1,223
	2006	$	1,222

Page 8 of 33

THE HILLMAN COMPANIES, INC. AND SUBSIDIARIES
(formerly SunSource Inc. and Subsidiaries)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(dollars in thousands)

2. Summary of Significant Accounting Policies:

Cash Equivalents:

Cash equivalents consist of commercial paper, U.S. Treasury obligations and other liquid securities purchased with original maturities less than 90 days and are stated at cost which approximates market value.

Restricted Investments:

Restricted investments represent assets held in a Rabbi Trust to fund deferred compensation liabilities due to the Companys employees.

Inventories:

Inventories consisting predominantly of finished goods are valued at the lower of cost or market, cost being determined principally on the first-in, first-out method.

Property and Equipment:

Property and equipment, including assets acquired under capital leases, are carried at cost and include expenditures for new facilities and major renewals. Maintenance and repairs are charged to expense as incurred. When assets are sold or otherwise disposed of, the cost and related accumulated depreciation are removed from their respective accounts, and the resulting gain or loss is reflected in current operations.

Depreciation:

For financial accounting purposes, depreciation, including that related to plant and equipment acquired under capital leases, is computed on the straight-line method over the estimated useful lives of the assets, generally three to ten years, or, if shorter, over the terms of the related leases.

Goodwill and Other Intangible Assets:

For the Predecessor Financial Statements, goodwill related to the excess of acquisition cost over the fair value of net assets acquired is amortized on a straight-line basis over twenty-five to forty years. Effective January 1, 2002 the Company adopted SFAS No. 142, Goodwill and Other Intangible Assets and accordingly, goodwill is no longer amortized, but is reviewed periodically for impairment (See Note 1, Basis of Presentation). Other intangible assets arising principally from acquisitions are amortized on a straight-line basis over periods ranging from three to twenty-five years.

Long-Lived Assets:

Under the provisions of SFAS No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets, the Company has evaluated its long-lived assets and certain identifiable intangibles including goodwill for financial impairment and will continue to evaluate them based on the estimated undiscounted future cash flows as events or changes in circumstances indicate that the carrying amount of such assets may not be fully recoverable.

Page 9 of 33

THE HILLMAN COMPANIES, INC. AND SUBSIDIARIES
(formerly SunSource Inc. and Subsidiaries)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(dollars in thousands)

2. Summary of Significant Accounting Policies, continued:

Income Taxes:

Deferred income taxes are computed using the asset and liability method. Under this method, deferred income tax assets and liabilities are determined based on differences between financial reporting and tax bases of assets and liabilities (temporary differences) and are measured using the enacted tax rates and laws that will be in effect when the differences are expected to reverse.

Retirement Benefits:

Certain employees of the Predecessor and Successor are covered under profit-sharing retirement plans (defined contribution plans) for which contributions are determined on an annual basis in accordance with the requirements of each plan. Certain employees of the Predecessor, principally employed at STS, were covered under a post-retirement benefit plan for which benefits were determined in accordance with the requirements of the plan. This post-retirement benefit plan was terminated as of December 31, 2000. See Note 7, Defined Benefit Retirement Plan.

Revenue Recognition:

Revenue from sales of products is recorded upon the passing of title and risks of ownership to the customer, which occurs upon the shipment of goods. Revenue is recorded net of pricing allowances such as customer rebates and slotting fees.

Fair Value of Financial Instruments:

Cash, accounts receivable, short-term borrowings, accounts payable, accrued liabilities and bank revolving credit are reflected in the consolidated financial statements at fair value due to short-term maturity or revolving nature of these instruments.

Translation of Foreign Currencies:

The translation of applicable foreign-currency-based financial statements into U.S. dollars is performed for balance sheet accounts using exchange rates in effect at the balance sheet date and for revenue and expense accounts using an average exchange rate during the period.

Comprehensive Income (Loss):

The components of comprehensive income (loss) for the three and nine month periods ended September 30, 2002 and 2001 were as follows:


	Three months ended				Nine months ended
	September 30				September 30
	2002		2001		2002		2001

Net income (loss)	$	2,789	$	1,088	$	4,627	$	(1,327	)
Foreign currency translation adjustment		7				3

Comprehensive income (loss)	$	2,796	$	1,088	$	4,630	$	(1,327	)

Page 10 of 33

THE HILLMAN COMPANIES, INC. AND SUBSIDIARIES
(formerly SunSource Inc. and Subsidiaries)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(dollars in thousands)

2. Summary of Significant Accounting Policies, continued:

Use of Estimates in the Preparation of Financial Statements:

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

3. Contribution of Subsidiaries/Acquisitions/Divestitures:

On March 2, 2000, the Company contributed the interests in its Kar Products, Inc. and A & H Bolt & Nut Company Limited operations (collectively, the Kar or Kar Products business) to a newly-formed partnership affiliated with Glencoe Capital, L.L.C. (Glencoe). Glencoe contributed cash equity to the new partnership, GC-Sun Holdings L.P. (G-C). The Company received $105,000 in cash proceeds from the transaction through repayment of assumed debt by G-C and retained a minority ownership in G-C. Affiliates of Glencoe hold a controlling interest in G-C.

On September 26, 2001, SunSource was acquired by Allied Capital pursuant to the terms and conditions of an Agreement and Plan of Merger dated as of June 18, 2001, (the Merger Transaction). Certain members of management and other stockholders continued as stockholders of the Company after the merger. The total transaction value was $74,027, consisting of the cash purchase price paid for the outstanding common stock of the Company aggregating $71,494 and managements common shares valued at $2,533. The Company was the surviving entity in the merger and organized as an independently managed, privately held portfolio company of Allied Capital. See Note 1, Basis of Presentation.

On September 28, 2001, the Company sold substantially all of the assets of its Technology Services subsidiary. The sales price aggregated $25,546 in cash and preferred stock, subject to post-closing adjustments, plus the assumption of certain liabilities by the buyer. The sale of assets resulted in no gain or loss on the sale transaction because the assets and liabilities of Technology Services were recorded at fair value in conjunction with the Merger Transaction. As of September 30, 2002, the Companys consolidated balance sheet includes $6,706 in other investments related to the Companys investment in the preferred stock of the buyer of the Technology Services business. The cash proceeds from the sale were distributed to Allied Capital and certain members of management, who are the remaining common shareholders of the Company.

On April 13, 2002, the Company entered into a Unit Repurchase Agreement with G-C, pursuant to which G-C exercised its call right under the G-C partnership agreement to purchase the Companys interest in G-C. The Unit Repurchase Agreement closed on June 25, 2002. In exchange for its interest in G-C, the Company received a $10,000 subordinated note from G-C. Interest on the note is payable quarterly at a rate of 18% from May 1, 2002 to April 30, 2003, 17% from May 1, 2003 to April 30, 2004, and 16% thereafter. G-Cs payment of interest on the note is subject to certain restrictions under the terms of the subordinated note agreement. If such restrictions do not permit the current payment of interest in cash when due, accrued interest is added to the principal. For the three and nine month periods ended September 30, 2002 the Company added $468 and $769, respectively, of accrued interest to the principal. As of

Page 11 of 33

THE HILLMAN COMPANIES, INC. AND SUBSIDIARIES
(formerly SunSource Inc. and Subsidiaries)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(dollars in thousands)

3. Contribution of Subsidiaries/Acquisitions/Divestitures, continued:

September 30, 2002, the Companys consolidated balance sheet includes $10,769 in other investments related to the notes and interest accrued thereon.

During the fourth quarter of 2002, the Company currently intends to retain the G-C subordinated note receivable issued and the interest accrued thereon and to distribute its investment in the preferred stock of the Technology Services business to its common stockholders. There can be no assurances that this distribution will be made.

On May 1, 2002 the Company purchased certain assets of the Lowes specialty fastener business from R&B, Inc. for cash consideration of $6,225. The purchase of the specialty fastener business will expand the breadth of the Companys product offering to Lowes. In connection with this transaction, the Company settled litigation filed by R&B, Inc. in February 1996 related to the Companys sale of the Dorman Products division. The litigation settlement in the amount of $1,250 was fully reserved on the Companys balance sheet, and accordingly, there was no charge to income in 2002.

The accompanying financial statements reflect the preliminary allocation of the aggregate purchase price of $6,225 to the assets and liabilities of the Company based on fair values at the date of the transaction in accordance with SFAS No. 141, Business Combinations. The final purchase price is subject to adjustment based on the value of inventory determined in accordance with the asset purchase agreement between the Company and R&B, Inc. The following table reconciles the fair value of the acquired assets and assumed liabilities to the total purchase price:


Accounts Receivable		$	785
Inventory			1,350
Property and equipment			138
Goodwill			4,252

Total assets acquired				$	6,525
Less assumed liabilities					300

	Total purchase price			$	6,225

The following disclosures indicate the Companys estimate of pro forma financial results for the three month period ended September 30, 2001 and nine month periods ended September 30, 2001 and 2002 had the sale of the Technology Services subsidiary, the Companys Refinancing and the acquisition of the Lowes specialty fastener business been consummated on January 1, 2001:


	Three months ended		Nine months ended			Nine months ended
	Sept. 30, 2001		Sept. 30, 2001			Sept. 30, 2002

Net Sales	$	68,034	$	193,781		$	217,148
Net Income (loss)	$	21	$	(130	)	$	4,855

Page 12 of 33

THE HILLMAN COMPANIES, INC. AND SUBSIDIARIES
(formerly SunSource Inc. and Subsidiaries)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(dollars in thousands)

4. Contingencies:

Certain legal proceedings are pending which are either in the ordinary course of business or incidental to the Companys business. Those legal proceedings incidental to the business of the Company are generally not covered by insurance or other indemnity.

In the opinion of management, the ultimate resolution of the pending litigation matters will not have a material effect on the consolidated financial position, operations or cash flows of the Company.

Page 13 of 33

THE HILLMAN COMPANIES, INC. AND SUBSIDIARIES
(formerly SunSource Inc. and Subsidiaries)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(dollars in thousands)

5. Segment Information:

The Successor is organized as a single business segment. The Predecessor had two reportable segments (see Note 1, Basis of Presentation) which were disaggregated based on the products and services provided, markets served, marketing strategies and delivery methods. The Successor and the Predecessor each measure profitability and allocate corporate resources based on each segments Earnings Before Interest, Taxes, Depreciation, and Amortization (EBITDA) which is defined as income from operations before depreciation and amortization. The segment profitability can be further measured after recording depreciation and amortization based on Earnings Before Interest and Taxes (EBIT).

Following is a tabulation of segment information for the three months and nine months ended September 30, 2002 and 2001. Corporate information is included to reconcile segment data to the consolidated financial statements.


		For the Three Months Ended						For the Nine Months Ended
		Sept 30, 2002			Sept 30, 2001			Sept 30, 2002			Sept 30, 2001

		(Successor)			(Predecessor)			(Successor)			(Predecessor)

Net Sales
Hillman Group		$	75,707		$	66,355		$	214,910		$	188,746
Technology Services						48,412						152,561

	Consolidated net sales -
	business segments	$	75,707		$	114,767		$	214,910		$	341,307

EBITDA
Hillman Group		$	15,587		$	13,265		$	40,405		$	35,007
Technology Services						(927	)					(1,205	)

	EBITDA business segments	$	15,587		$	12,338		$	40,405		$	33,802

EBIT
Segment Profit EBITDA		$	15,587		$	12,338		$	40,405		$	33,802
Hillman Group Depreciation			(3,048	)		(2,799	)		(8,753	)		(7,977	)
Technology Services Depreciation						(706	)					(1,616	)
Hillman Group Amortization			(371	)		(848	)		(1,114	)		(2,466	)
Technology Services Amortization						(141	)					(429	)

	EBIT business segments	$	12,168		$	7,844		$	30,538		$	21,314

Reconciliation of Segment Profit to Income (Loss) Before Income Taxes
Segment Profit EBIT		$	12,168		$	7,844		$	30,538		$	21,314
Management fee expense			(450	)					(1,350	)
Dividend income STS Operating, Inc.			176						521
Corporate expenses			(602	)		(1,529	)		(2,342	)		(4,079	)

	Income from operations		11,292			6,315			27,367			17,235
Equity in earnings of affiliate						118						1,063
Interest expense, net			(3,268	)		(2,921	)		(10,039	)		(9,222	)
Distributions on guaranteed preferred beneficial interests			(3,058	)		(3,058	)		(9,172	)		(9,174	)

	Income (loss) before income taxes	$	4,966		$	454		$	8,156		$	(98	)

Page 14 of 33

THE HILLMAN COMPANIES, INC. AND SUBSIDIARIES
(formerly SunSource Inc. and Subsidiaries)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(dollars in thousands)

6. Lines of Credit/Notes Payable/Long-Term Debt:

On December 28, 2000, the Company issued $30,000 of unsecured subordinated notes (the Subordinated Debt Issuance), maturing December 28, 2006. The Company issued Allied Capital, the holder of the subordinated notes, the right to purchase 285,000 shares of the Companys common stock at a nominal value. In accordance with APB 14 Accounting for Convertible Debt and Debt Issued with Stock Purchased Warrants, the Company recorded the Subordinated Debt Issuance and stock purchase rights issued to Allied Capital at a fair value of $29,103.

On September 28, 2001 the Company amended the Subordinated Debt Issuance to increase the existing subordinated debenture to $40,000 maturing on September 29, 2009 (the Amended Subordinated Debt Issuance). Interest on the Amended Subordinated Debt Issuance is at a fixed rate of 18.0% per annum, with cash interest payments required on a quarterly basis at a fixed rate of 13.5% commencing November 15, 2001. The outstanding principal balance of the Amended Subordinated Debt Issuance shall be increased on a quarterly basis at the remaining 4.5% fixed rate (the PIK Amount). All of the PIK Amounts are due on the fifth anniversary of the Amended Subordinated Debt Issuance. The outstanding principal balance of the Amended Subordinated Debt Issuance is included in long term unsecured subordinated notes to related party on the Companys consolidated balance sheet at September 30, 2002 in the amount of $41,629 of which $1,629 represents the PIK amount.

On September 28, 2001, the Company refinanced its Revolver and Term Loan with $105,000 in senior secured credit facilities (the New Refinancing) consisting of $50,000 revolving credit (the Revolver), a $20,000 term loan (the Term Loan A), and a $35,000 term loan (the Term Loan B). This new credit agreement has a five-year term for the Revolver and Term Loan A and a seven-year term for Term Loan B (the Credit Agreement). The Credit Agreement provides borrowings at interest rates based on LIBOR plus a LIBOR margin of between 3.25% and 3.75%, or prime (the Base Rate) plus a margin of between 2.0% and 2.5% (the Base Rate Margin). In accordance with the Credit Agreement, letter of credit commitment fees are based on the average daily face amount of each outstanding letter of credit multiplied by three and one quarter percent (3.25%) per annum. Also, the Company pays an annual commitment fee of 0.5% per annum on the unused Revolver balance.

On May 1, 2002 the Credit Agreement was amended to provide an additional $10,000 of availability under the revolving credit facility and to increase Term Loan A by $15,000. In addition to funding the purchase of certain assets of the Lowes specialty fastener business from R&B, Inc. (see Note 3, Contribution of Subsidiaries/ Acquisitions/Divestitures) the cash proceeds and additional availability was used to finance the expansion and automation of the Companys distribution facilities.

As of September 30, 2002, the Company had $26,429 available under the Revolver. The Company had $96,755 of outstanding debt at September 30, 2002 consisting of Revolver borrowings of $30,345, outstanding Term Loans of $66,147 and capital lease obligations of $263. The Company had letter of credit commitments outstanding of $3,225 at September 30, 2002.

As of September 30, 2002, the estimated fair value of the Companys Term Loans approximates the recorded value as determined in accordance with SFAS 107. The Company discounted the future cash flows of its Term Loans based on borrowing rates for debt with similar terms and remaining maturities. The fair value estimate is made at a specific point in time, is subjective in nature, and involves uncertainties and matters of significant judgment and therefore cannot be determined with precision. Changes in assumptions could significantly affect the estimate.

Page 15 of 33

THE HILLMAN COMPANIES, INC. AND SUBSIDIARIES
(formerly SunSource Inc. and Subsidiaries)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(dollars in thousands)

7. Defined Benefit Retirement Plan:

In December 1999, the Company froze the benefit accruals under the Technology Services defined benefit retirement plan (the STS Plan), resulting in a curtailment gain of $5,608. In December 2000, the STS Plan was merged with another Company owned plan which was held for certain divested operations, and the Company terminated the merged plans as of December 31, 2000 resulting in a pre-tax loss of $4,279. In April 2002, the settlement of the STS Plan was completed and the Company received cash proceeds from plan assets in excess of settlement obligations totaling $3,903. Other income for the nine month period ended September 30, 2002 includes a favorable income adjustment of $1,231 to the previously recorded estimated loss on termination resulting from final settlement of the STS Plan.

8. Recent Accounting Pronouncements:

In June 2002, the Financial Accounting Standards Board issued SFAS No. 146,Accounting for Costs Associated with Exit or Disposal Activities. This statement addresses financial accounting and reporting for costs associated with exit or disposal activities and nullifies Emerging Issues Task Force Issue No. 94-3, Liability Recognition for certain Employee Termination benefits and Other Costs to Exit an Activity (including Certain Costs Incurred in a Restructuring). SFAS No. 146 is effective for exit or disposal activities initiated after December 31, 2002. The adoption of SFAS No. 146 is not expected to have a material impact on the Companys financial position, results of operations, or cash flows.

9. Subsequent Events:

On October 3, 2002, the Company, through its Hillman Group subsidiary, purchased the net assets of the DIY division (DIY) of the Fastenal Company of Winona, MN (the Seller). DIY distributes fasteners, anchors, picture hanging wire, hooks, tacks, and brads to national hardware cooperatives and home centers. The Companys management believes that the purchase of the DIY business will further strengthen the Companys position in its core market segments, particularly with the national hardware cooperatives. The Company paid $15,658 in cash to the Seller for the net assets of DIY. The purchase price is subject to a post-closing adjustment based upon the Companys review of the closing balance sheet of DIY provided by the Seller. The final allocation of the purchase price will be determined following the post-closing adjustment to the balance sheet. The excess of the $15,658 purchase price over the net assets acquired is preliminarily estimated to be $6,240. The transaction was financed from the Companys existing credit lines.

Page 16 of 33

Item 2.

MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS

The following discussion provides information which management believes is relevant to an assessment and understanding of the Companys operations and financial condition. This discussion should be read in conjunction with the consolidated financial statements and notes thereto appearing elsewhere herein.

General

The Hillman Companies, Inc. (Hillman or the Company), formerly SunSource Inc. (SunSource) is one of the largest providers of value-added merchandising services and hardware-related products to retail markets in North America. Also, the Company has a minority investment in STS Operating, Inc., the former SunSource Technology Services business.

The Company, through its wholly owned subsidiary, The Hillman Group, Inc. (the Hillman Group) provides merchandising services and hardware and related products, such as, fasteners and similar items, key duplication equipment, keys and related accessories and identification equipment and items to retail outlets, primarily hardware stores, home centers and mass merchants.

Merger Transaction

On September 26, 2001, SunSource was acquired by Allied Capital Corporation (Allied Capital) pursuant to the terms and conditions of an Agreement and Plan of Merger dated as of June 18, 2001 (the Merger Transaction). Certain members of management and other stockholders continued as stockholders of the Company after the merger. The total transaction value was $74.0 million or $10.375 per SunSource common share, consisting of the cash purchase price paid for the outstanding common stock of the Company aggregating approximately $71.5 million and managements common shares valued at approximately $2.5 million. SunSource was the surviving entity in the merger and organized as an independently managed, privately held portfolio company of Allied Capital.

In connection with the Merger Transaction, on September 28, 2001, the Company completed the sale of substantially all of the assets of its SunSource Technology Services business (the STS Business) to STS Operating, Inc. (STS OP), an entity formed by certain officers and managers of the STS Business, Allied Capital and Easton Hunt Capital Partners, L.P. for the purpose of acquiring the STS Business. The purchase price aggregated approximately $25.5 million in cash and preferred stock, subject to post-closing adjustments plus the assumption of certain liabilities. An equity investment in STS OP continues to be held by the Hillman Group.

The Companys operations for the periods presented prior to September 30, 2001 are referenced herein as the predecessor operations (the Predecessor or Predecessor Operations). The Companys operations for the period presented since the Merger Transaction are referenced herein as the successor operations (the Successor or Successor Operations) and include the effects of the Merger Transaction and related transactions completed subsequently, including the Companys debt refinancing and sale of the STS business (see Financing Arrangements below).

Page 17 of 33

Financing Arrangements

On December 28, 2000, the Company issued $30 million of unsecured subordinated notes to Allied Capital and issued an additional $10 million of these notes to Allied Capital on September 28, 2001 in conjunction with the Refinancing noted above (the Amended Subordinated Debt Issuance). The majority of the cash proceeds generated from the Amended Subordinated Debt Issuance were used to repay at a discount an unsecured subordinated note issued in connection with the consummation of the acquisition of Axxess Technologies.

On September 28, 2001, the Company refinanced its $115 million bank revolving credit and $21.5 million term loan with $105 million in senior secured credit facilities (the Refinancing). The new senior debt arrangement has a $50 million revolving credit line and a $20 million term loan that expires on September 27, 2006 and a $35 million term loan that expires on September 27, 2008.

On May 1, 2002, the Senior Credit Agreement was amended to provide an additional $10 million of availability under the revolving credit facility and to increase the $20 million term loan expiring September 27, 2006 by $15 million. Proceeds of the additional financing were used to finance the purchase of the specialty fastener business of Lowes, Inc. from R&B, Inc., the settlement of litigation with R&B, Inc. and the planned expansion and automation of the Companys distribution facilities. As of September 30, 2002, the outstanding balance of the term loans aggregated $66.1 million.

Page 18 of 33

Results of Operations

Segment Sales and Profitability for the Three Months and Nine Months Ended September 30, 2002 and 2001

(dollars in thousands)


		FOR THE THREE MONTHS ENDED,												FOR THE NINE MONTHS ENDED,

		Successor						Predecessor						Successor						Predecessor

		Sept 30, 2002						Sept 30, 2001						Sept 30, 2002						Sept 30, 2001

					% OF						% OF						% OF						% OF
		AMOUNT			TOTAL			AMOUNT			TOTAL			AMOUNT			TOTAL			AMOUNT			TOTAL

Sales
Hillman Group Ongoing Operations		$	75,707			100.0	%	$	66,355			100.0	%	$	214,910			100.0	%	$	188,746			100.0	%
Technology Services									48,412												152,561

	Consolidated Net Sales	$	75,707					$	114,767					$	214,910					$	341,307

						% OF SALES						% OF SALES						% OF SALES						% OF SALES
Gross Profit
Hillman Group Ongoing Operations		$	42,636			56.3	%	$	37,383			56.3	%	$	119,346			55.5	%	$	106,541			56.4	%
Technology Services									11,833												37,023

	Consolidated Gross Profit	$	42,636					$	49,216					$	119,346					$	143,564

EBITDA
Hillman Group		$	15,587			20.6	%	$	13,265			20.0	%	$	40,405			18.8	%	$	35,007			18.5	%
Management fee expense			(450	)		-0.6	%								(1,350	)		-0.6	%
Dividend income STS Operating, Inc.			176			0.2	%								521			0.2	%
Corporate expenses			(602	)		-0.8	%		(1,529	)		-2.3	%		(2,342	)		-1.1	%		(4,079	)		-2.2	%

	Consolidated EBITDA - Ongoing Operations(a)	$	14,711			19.4	%	$	11,736			17.7	%	$	37,234			17.3	%	$	30,928			16.4	%
Technology Services									(927	)											(1,205	)
Equity in earnings of affiliate(b)									118												1,063

	Consolidated EBITDA	$	14,711					$	10,927					$	37,234					$	30,786

(a)		EBITDA (earnings before interest, taxes, depreciation and amortization) is defined as income (loss) from ongoing operations before depreciation and amortization. We believe that EBITDA provides useful information regarding our ability to service our debt. EBITDA is not a measure of operating performance computed in accordance with GAAP and should not be considered as a substitute for operating income, net income, cash flows from operating activities, or other statement of operations or cash flow data prepared in conformity with GAAP, or as a measure of profitability or liquidity.

(b)		Represents equity in earnings from the Companys Kar Products, Inc. and A & H Bolt & Nut Company, Limited business (collectively, the affiliate) which was contributed on March 2, 2000 to a newly formed partnership affiliated with Glencoe Capital L.L.C.

Page 19 of 33

The comparisons of operating results for the periods presented below reflect ongoing operations only (the Hillman Group and Corporate Expenses). Excluded from this discussion are the operating results of the sold STS Business as identified in the preceding Results of Operations financial table.

Three Months Ended September 30, 2002 and 2001

Net sales from the Hillman Group ongoing operations increased $9.3 million or 14.0% in the third quarter of 2002 to $75.7 million from $66.4 million in 2001. Hillman entered into a supply agreement in April 2001 to provide fastener related products to 360 Lowes, Inc (Lowes) stores. In September 2001, Hillman was named the exclusive, chain-wide supplier of fastener related products for all Lowes locations. In May 2002, Hillman began supplying all Lowes locations from the specialty fastener business acquired from R&B, Inc. The total fastener sales to Lowes represented $4.4 million of the $9.3 million total sales increase in the third quarter. Sales to other national accounts including Home Depot, Wal*Mart, Petsmart, and Tractor Supply increased by an aggregate $3.0 million in the third quarter of 2002 compared to the third quarter of 2001, primarily as a result of new store growth. In addition, the regional accounts together with franchise and independent (F&I) accounts increased $1.4 million over the comparable period in 2001. The regional accounts represent mid-sized hardware and lumber chains. The F&I accounts are typically individual dealers who are members of larger cooperatives, such as TruServ, Ace, and Do-It-Best.

The Hillman Groups gross margin of 56.3% in the third quarter of 2002 was unchanged from the comparable 2001 period.

The Companys consolidated selling, general and administrative expenses (S,G&A) decreased $10.7 million or 27.9% from $38.3 million in the third quarter of 2001 to $27.6 million in the third quarter of 2002. Excluding the sold STS Business from the Predecessor Operations, the S,G&A expenses from ongoing operations increased $2.0 million or 7.8% from $25.6 million in the third quarter of 2001 to $27.6 million in the third quarter of 2002. Selling expenses increased $0.6 million or 4.8% primarily as a result of servicing costs at new national account stores. Warehouse and delivery expenses increased $1.5 million or 21.1% primarily as a result of increased freight and labor costs from new business in 2002. General and administrative expenses decreased by $0.2 million or 3.4% primarily as a result of a reduction in corporate overhead costs following elimination of the Philadelphia corporate office in May 2002.

Total S,G&A expenses from ongoing operations expressed as a percentage of sales compared with the third quarter of 2001 are as follows:


		Three Months ended Sept. 30,

As of a % of Sales		2002			2001

Selling Expenses			17.5	%		19.0	%
Warehouse and Delivery Expenses			11.4	%		10.7	%
General and Administrative Expenses			7.5	%		8.8	%

	Total S,G&A Expenses		36.4	%		38.5	%

EBITDA from ongoing operations after corporate expenses for the third quarter of 2002 was $14.7 million compared with $11.7 million for the same prior-year period, representing an increase of 25.6%.

The Companys consolidated operating profit margin from ongoing operations (EBITDA as a percentage of sales) after corporate expenses increased to 19.4% in the third quarter of 2002 compared with 17.7% in 2001. The operating profit margin improvement was due to the reduction of S,G&A expenses as a percentage of sales while gross margin remained constant. The third quarters 14.1% sales increase outpaced the smaller 7.8% S,G&A expense increase, thereby raising the overall operating profit margin. The smaller S,G&A rate of increase was due to a reduction in costs associated with promotional marketing materials and corporate expenses.

Page 20 of 33

Depreciation expense from ongoing operations increased $0.2 million to $3.0 million in the third quarter of 2002 from $2.8 million in the same quarter of 2001.

Amortization expense from ongoing operations decreased $0.4 million to $0.4 million in the third quarter of 2002 from $0.8 million in the third quarter of 2001. The decrease in amortization was the result of an accounting standard change which discontinued the recognition of amortization expense on goodwill from the Companys acquisitions.

Interest expense, net of interest income, increased $0.4 million to $3.3 million in the third quarter of 2002 from $2.9 million in the same period of 2001. The increase was primarily the result of additional borrowings to finance the expansion and automation of the Companys distribution facility and to purchase the Lowes specialty fastener business from R&B, Inc. The Company also recorded interest income of $0.2 million in the third quarter of 2002 on the $10.0 million note received from Glencoe from sale of the Companys interest in GC-Sun Holdings L.P.

The Company has recorded a management fee charge of $0.45 million for the three months ended September 30, 2002. In connection with the Merger Transaction, the Company is obligated to pay management fees to a subsidiary of Allied Capital for management services rendered in the amount of $1.8 million for calendar years subsequent to 2001. The payment of management fees is due annually after delivery of the Companys annual audited financial statements to the Board of Directors of the Company.

The Company pays interest to the Trust on the Junior Subordinated Debentures underlying the Trust Preferred Securities at the rate of 11.6% per annum on their face amount of $105.4 million, or $12.2 million per annum in the aggregate. The Trust distributes an equivalent amount to the holders of the Trust Preferred Securities. For the three months ended September 30, 2002 and 2001, the Company paid $3.1 million in interest on the Junior Subordinated Debentures, equivalent to the amounts distributed by the Trust on the Trust Preferred Securities.

The Company is subject to federal, state and local income taxes on its domestic operations and foreign income taxes on its Canadian operation as accounted for in accordance with Statement of Financial Accounting Standard (SFAS) No. 109, Accounting for Income Taxes. Deferred income taxes represent differences between the financial statement and tax basis of assets and liabilities as classified on the Companys balance sheet. The Company recorded a tax provision for income taxes of $2.2 million on pre-tax income of $5.0 million in the third quarter of 2002. The effective tax rate in the third quarter of 2002 was 43.8% compared to -73.6% in the third quarter of 2001. The effective tax rate in the third quarter of 2001 included an adjustment for additional federal and state tax benefits related to the year 2000.

Nine Months Ended September 30, 2002 and 2001

Net sales from the Hillman Group ongoing operations increased $26.2 million or 13.9% in the first nine months of 2002 to $214.9 million from $188.7 million in 2001. Hillman entered into a supply agreement in April 2001 to provide fastener related products to 360 Lowes stores. In September 2001, Hillman was named the exclusive, chain-wide supplier of fastener related products for all Lowes locations. In May 2002, Hillman began supplying all Lowes locations from the specialty fastener business acquired from R&B, Inc. The total fastener sales to Lowes represented $14.9 million of the $26.2 million total sales increase in the first nine months. Sales to other national accounts including Home Depot, Wal*Mart, Petsmart, and Tractor Supply increased by an aggregate $6.5 million in the first nine months of 2002 compared to the same period of 2001, primarily as a result of new store growth. In addition, the regional accounts together with franchise and independent (F&I) accounts increased $3.1 million over the comparable period in 2001. The regional accounts represent mid-sized hardware and lumber chains. The F&I accounts are typically individual dealers who are members of larger cooperatives, such as TruServ, Ace, and Do-It-Best.

Page 21 of 33

The Hillman Groups gross margin was 55.5% in the first nine months of 2002 compared with 56.4% in the first nine months of 2001. The large increase in sales volume to Lowes and other large national accounts described above and the resultant shift in sales mix contributed to the 0.9% decline in gross margin in the comparison period.

The Companys consolidated S,G&A expenses decreased $31.1 million or 27.4% from $113.4 million in the first nine months of 2001 to $82.3 million in the first nine months of 2002. Excluding the sold STS Business from the Predecessor Operations, the S,G&A expenses from ongoing operations increased $7.0 million or 9.3% from $75.3 million in the first nine months of 2001 to $82.3 million in the first nine months of 2002. Selling expenses increased $3.2 million or 8.4% primarily as a result of servicing costs at new national account stores. Warehouse and delivery expenses increased $4.6 million or 23.2% as a result of increased freight and labor costs to process and ship the additional sales volume. General and administrative expenses decreased by $0.7 million or 4.1% primarily as a result of reduced corporate expenses.

Total S,G&A expenses from ongoing operations expressed as a percentage of sales compared with the first nine months of 2001 are as follows:


		Nine Months ended Sept. 30,

As of a % of Sales		2002			2001

Selling Expenses			19.3	%		20.3	%
Warehouse and Delivery Expenses			11.3	%		10.5	%
General and Administrative Expenses			7.7	%		9.1	%

	Total S,G&A Expenses		38.3	%		39.9	%

EBITDA from ongoing operations after corporate expenses for the first nine months of 2002 was $37.2 million compared with $30.9 million for the same prior-year period, representing an increase of 20.4%.

The Companys consolidated operating profit margin from ongoing operations (EBITDA as a percentage of sales) after corporate expenses increased to 17.3% in the first nine months of 2002 compared with 16.4% in 2001. The operating profit margin benefited from the reduction of S,G&A expenses as a percentage of sales. However, the S,G&A benefit was offset by the margin decrease which was primarily the result of pricing pressures and from costs associated with the opening and servicing of a large number of new national account customer locations. The remaining operating profit margin improvement was primarily due to other income of $1.2 million recorded from the termination of the STS pension plan together with dividend income of $0.5 million on the STS Investment which were partially offset by $1.4 million in management fee expense.

Depreciation expense from ongoing operations increased $0.8 million to $8.8 million in the first nine months of 2002 from $8.0 million in the same period of 2001 primarily as a result of an increase in the depreciable fixed asset base in connection with the production of new key duplication machines used for national accounts.

Amortization expense from ongoing operations decreased $1.4 million to $1.1 million in the first nine months of 2002 from $2.5 million in the first nine months of 2001. The decrease in amortization was the result of an accounting standard change which discontinued the recognition of amortization expense on goodwill from the Companys acquisitions.

Interest expense, net of interest income, increased $0.8 million to $10.0 million in the first nine months of 2002 from $9.2 million in the same period of 2001. The increase was primarily the result of additional borrowings to finance the expansion and automation of the Companys distribution facility and to purchase the Lowes specialty fastener business from R&B, Inc. The Company also recorded interest income of $0.8 million in the first nine months of 2002 on the $10.0 million note received from Glencoe from sale of the Companys interest in GC-Sun Holdings L.P.

Page 22 of 33

The Company has recorded a management fee charge of $1.4 million for the nine months ended September 30, 2002. In connection with the Merger Transaction, the Company is obligated to pay management fees to a subsidiary of Allied Capital for management services rendered in the amount of $1.8 million for calendar years subsequent to 2001. The payment of management fees is due annually after delivery of the Companys annual audited financial statements to the Board of Directors of the Company.

The Company pays interest to the Trust on the Junior Subordinated Debentures underlying the Trust Preferred Securities at the rate of 11.6% per annum on their face amount of $105.4 million, or $12.2 million per annum in the aggregate. The Trust distributes an equivalent amount to the holders of the Trust Preferred Securities. For the nine months ended September 30, 2002 and 2001, the Company paid $9.2 million in interest on the Junior Subordinated Debentures, equivalent to the amounts distributed by the Trust on the Trust Preferred Securities.

The Company is subject to federal, state and local income taxes on its domestic operations and foreign income taxes on its Canadian operation as accounted for in accordance with Statement of Financial Accounting Standard (SFAS) 109, Accounting for Income Taxes. Deferred income taxes represent differences between the financial statement and tax basis of assets and liabilities as classified on the Companys balance sheet. The Company recorded a tax provision for income taxes of $3.5 million on pre-tax income of $8.2 million in the first nine months of 2002. The effective tax rate in the first nine months of 2002 was 43.3%. In the first nine months of 2001, the Company recorded a tax provision for income taxes of $1.2 million on a pre-tax loss of $0.1 million. This was primarily the result of non-deductible goodwill and other items related to acquisition and divestiture activities.

For the nine month period ended September 30, 2002, Hillmans net sales and EBITDA were above plan. For the year ended December 31, 2002, Hillman is projected to achieve net sales of approximately $287.5 million, EBITDA of approximately $50.0 million, and profits before taxes of approximately $9.8 million. There can be no assurance that Hillman will be able to meet these projections. See Forward Looking Statements.

Cash Flows

The statements of cash flows reflect the changes in cash and cash equivalents for the nine months ended September 30, 2002 and 2001 by classifying transactions into three major categories: operating, investing and financing activities.

Operating Activities

The Companys main source of liquidity is cash generated from operating activities consisting of net earnings from operations adjusted for non-cash operating items such as depreciation and changes in operating assets and liabilities such as receivables, inventories and payables.

Cash provided by operating activities for the first nine months of 2002 was $15.7 million compared to cash used of $4.8 million in the same prior year period. The positive net change of $20.5 million in the current nine months was primarily due to increased earnings in The Hillman Group and the elimination of losses and working capital associated with the STS Business sold in September 2001.

Investing Activities

The principal recurring investing activities are property additions primarily for key duplicating machines. Net property additions for the first nine months of 2002 were $17.7 million compared to $12.2 million in the comparable prior year period. The increase in capital expenditures in the first nine months of 2002 compared to the year earlier period is primarily the result of the capital expenditures incurred for the expansion and automation of the new Cincinnati distribution facility in the amount of $7.7 million. Additionally, the Company paid $6.2 million in the first nine months of 2002 to purchase the Lowes specialty fastener business from R&B, Inc.

Page 23 of 33

Financing Activities

Net borrowings under the Companys senior credit facilities of $8.3 million for the nine months ended September 30, 2002 decreased $21.5 million from the comparable prior year period as a result primarily of improved cash flow from operations. See Operating Activities noted above.

Liquidity and Capital Resources

The Companys working capital position of $49.6 million at September 30,2002 represents a decrease of $2.0 million from the December 31, 2001 level of $51.6 million primarily as a result of the seasonal increase in accounts receivable of $11.9 million offset by an increase in accounts payable of $3.5 and a decrease in inventories of $4.7 million. The Companys current ratio decreased to 1.91x at September 30, 2002 from 2.15x at December 31, 2001.

The Companys contractual obligations in thousands of dollars as of September 30, 2002 are summarized below:


					Less Than		1 to 3
Contractual Obligations			Total		One Year		Years

Guaranteed Preferred Beneficial
		Interests in the Companys Junior Subordinated Debentures	$	105,446
Long Term Senior Term Loans				66,147	$	7,962	$	17,124
Bank Revolving Credit Facility				30,345
Long Term Unsecured Subordinated Notes				41,629
Operating Leases				33,758		6,647		9,506
Deferrred Compensation Obligations				6,843		1,142		2,284
Capital Lease Obligations				315		74		119
Other Long Term Obligations				7,536		1,544		1,981

	Total Contractual Cash Obligations		$	292,019	$	17,369	$	31,014

All of the obligations noted above are reflected on the Companys Consolidated Balance Sheet as of September 30, 2002, except for the Operating Leases.

As of September 30, 2002, the Company had $26.4 million available under its secured credit facilities. The Company had approximately $97.0 million of outstanding debt under its secured credit facilities at September 30, 2002, consisting of $66.2 million in term loans, $30.3 million in revolving credit borrowings and $0.3 million in capitalized lease obligations. The term loans consisted of a $34.6 million Term B Loan (the Term Loan B) currently at a six (6) month LIBOR rate of 6.06% and a $31.6 million Term A loan (the Term Loan A) consisting of $17.0 million currently at a three (3) month LIBOR rate of 5.56% and $14.6 million currently at a two (2) month LIBOR rate of 5.06%. The revolver borrowings (the Revolver) consist of $17.0 million currently at a three (3) month LIBOR rate of 5.13%, $12.0 million at a three (3) month LIBOR rate of 5.06% and $0.1 million at a three (3) month LIBOR rate of 5.81%. The capitalized lease obligations were at various interest rates.

The Company increased its revolving credit facility by $10 million and its Term A Loan by $15 million on May 1, 2002 to finance the asset purchase of the Lowes specialty fastener business and to provide capital to fund the Companys expansion and automation of its distribution facilities. Quarterly principal payments on the additional $15 million Term A loan totaling $705 will be paid in the year ended December 31, 2002 followed by quarterly payments of $953 beginning March 31, 2003 and ending September 30, 2007.

Page 24 of 33

On October 3, 2002, subsequent to the close of the third quarter, the Company purchased the net assets of the DIY division of the Fastenal Company for cash consideration of $15.6 million. This transaction was financed from the Companys existing credit lines and had the impact of lowering the amount available on the secured credit facilities by the amount paid for the DIY purchase. See Note 9, Subsequent Events, of Notes To Consolidated Financial Statements for additional related information.

As of September 30, 2002 the Company had firm purchase commitments for capital expenditures in connection with the automation of its Cincinnati distribution center of approximately $2.1 million.

The Companys net interest coverage ratio from continuing operations for the nine months ended September 30, 2002 increased to 1.42X (earnings before interest, distributions on trust preferred securities and income taxes, over net interest expense and distributions on trust preferred securities), from 0.99X in the 2001 comparison period as a result of increased earnings.

Interest on the Amended Subordinated Debt Issuance of $40 million which matures September 29, 2009 is at a fixed rate of 18.0% per annum, with cash interest payments being required on a quarterly basis at a fixed rate of 13.5% commencing November 15, 2001. The outstanding principal balance of the Amended Subordinated Debt Issuance shall be increased on a quarterly basis at the remaining 4.5% fixed rate (the PIK Amount). All of the PIK Amounts are due on the fifth anniversary of the Amended Subordinated Debt Issuance. As of September 30, 2002, the outstanding Amended Subordinated Debt Issuance including the PIK Amounts was $41.6 million.

In accordance with the Companys senior credit agreement, Hillman must maintain its fixed charge coverage at all times in excess of 1.05x through December 31, 2003 and 1.10x thereafter to continue monthly distributions on its Trust Preferred Securities ($1.0 million per month). Hillmans fixed charge coverage was 1.44x for the twelve-month period ended September 30, 2002. The fixed charge test measures adjusted EBITDA, as defined in the senior credit agreement, less capital expenditures over cash interest expense, Trust Preferred Security distributions, scheduled senior debt repayments and other fixed charge items.

The Company has deferred tax assets aggregating $31.1 million and deferred tax liabilities of $4.6 million as of September 30, 2002, as determined in accordance with SFAS 109. Management believes that the Companys deferred tax assets will be realized through the reversal of existing temporary differences between the financial statement and tax bases, as well as through future taxable income.

During the fourth quarter of 2002, the Company currently intends to retain the G-C subordinated note receivable and the interest accrued thereon and to distribute its investment in the preferred stock of the Technology Services business to its common stockholders. There can be no assurances that this distribution will be made.

Critical Accounting Policies and Estimates

The Companys accounting policies are more fully described in Note 2, Summary of Significant Accounting Policies, of Notes To Consolidated Financial Statements. As disclosed in Note 2, the preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions about future events that affect the amounts reported in the financial statements and accompanying notes. Future events and their effects cannot be determined with absolute certainty. Therefore, the determination of estimates requires the exercise of judgment. Actual results inevitably will differ from those estimates, and such differences may be material to the consolidated financial statements.

The most significant accounting estimates inherent in the preparation of the Companys consolidated financial statements include estimates associated with its evaluation of the recoverability of goodwill as well as those used in the determination of liabilities related to insurance programs, litigation, discontinued operations, taxation, restructuring, and environmental matters. In addition, significant estimates

Page 25 of 33

form the basis for the Companys reserves with respect to sales and pricing allowances, collectibility of accounts receivable, inventory valuations, and certain benefits provided to current employees. Various assumptions and other factors underlie the determination of these significant estimates. The process of determining significant estimates is fact specific and takes into account factors such as historical experience, current and expected economic conditions and product mix. The Company constantly re-evaluates these significant factors and makes adjustments where facts and circumstances dictate. Specific factors are as follows: recoverability of goodwill is based on discounted future cash flows; litigation and environmental matters are based on projections provided by legal counsel; discontinued operations and restructuring charges are based on expected termination costs; deferred taxes are based on the Companys projections of future taxable income; sales and returns and allowances are based on historical activity and customer contracts; accounts receivable reserves are based on doubtful accounts and aging of outstanding balances; inventory reserves are based on expected obsolescence and excess inventory levels; and employee benefits are based on benefit plan requirements and severance agreements. Historically, actual results have not significantly deviated from those determined using the estimates described above.

Significant Accounting Policies

Cash Equivalents:

Cash equivalents consist of commercial paper, U.S. Treasury obligations and other liquid securities purchased with initial maturities less than 90 days and are stated at cost which approximates market value.

Restricted Investments:

Restricted investments represent assets held in a Rabbi Trust to fund deferred compensation liabilities due to the Companys employees.

Inventories:

Inventories consisting predominantly of finished goods are valued at the lower of cost or market, cost being determined principally on the first-in, first-out method.

Property and Equipment:

Depreciation:

Goodwill and Other Intangible Assets:

Page 26 of 33

Presentation). Other intangible assets arising principally from acquisitions are amortized on a straight-line basis over periods ranging from three to twenty-five years.

Long-Lived Assets:

Income Taxes:

Retirement Benefits:

Revenue Recognition:

Fair Value of Financial Instruments:

Translation of Foreign Currencies:

Comprehensive Income (Loss):

The components of comprehensive income (loss) for the three and nine month periods ended September 30, 2002 and 2001 were as follows:

Page 27 of 33


	Three months ended				Nine months ended
	September 30				September 30

	2002		2001		2002		2001

Net income (loss)	$	2,789	$	1,088	$	4,627	$	(1,327	)
Foreign currency translation adjustment		7				3

Comprehensive income (loss)	$	2,796	$	1,088	$	4,630	$	(1,327	)

Use of Estimates in the Preparation of Financial Statements:

Please reference Note 1, Basis of Presentation, of Notes To Consolidated Financial Statements for additional related information.

Inflation

Inflation in recent years has had a modest impact on the operations of the Company. Continued inflation, over a period of years at higher than current rates, would result in significant increases in inventory costs and operating expenses. However, such higher cost of sales and operating expenses can generally be offset by increases in selling prices, although the ability of the Companys operating divisions to raise prices is dependent on competitive market conditions.

Forward Looking Statements

Certain disclosures related to acquisitions and divestitures, refinancing, capital expenditures, resolution of pending litigation and realization of deferred tax assets contained in this report involve risks and uncertainties and may constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. We have based these forward-looking statements on our current expectations, assumptions and projections about future events. These forward-looking statements are subject to known and unknown risks, uncertainties and assumptions that may cause our actual results, levels of activity, performance, or achievements to be materially different from any future results, levels of activity, performance, or achievements expressed or implied by such forward-looking statements. Actual results could differ materially from those currently anticipated as a result of a number of factors, including the risks and uncertainties discussed under captions Risk Factors set forth in Item 1 of the Companys Annual Report on Form 10-K for the year ended December 31, 2001. Given these uncertainties, current or prospective investors are cautioned not to place undue reliance on any such forward-looking statements.

In some cases, you can identify forward-looking statements by terminology such as may, will, should, could, would, expect, plan, anticipate, believe, estimate, continue, project or the negative of such terms or other similar expressions. All forward-looking statements attributable to us or persons acting on our behalf are expressly qualified in their entirety by the cautionary statements included in this Report. We undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. In light of these risks, uncertainties and assumptions, the forward-looking events discussed in this Report might not occur.

Page 28 of 33

Item 3.

Quantitative and Qualitative Disclosures About Market Risk

We are exposed to the impact of interest rate changes as borrowings under our senior credit facility bear interest at variable interest rates. It is our policy to enter into interest rate transactions only to the extent considered necessary to meet our objectives. On March 31, 2002 the Company entered into an interest rate cap agreement on a notional amount of $26.5 million of senior term debt. The interest rate cap agreement, which expires September 30, 2004, caps the LIBOR interest rate at 6% plus the senior credit facility LIBOR margin of between 2% and 2.5%. Based on our exposure to variable rate borrowings at September 30,2002, a one percent (1%) change in the weighted average interest rate would change our annual interest expense by approximately $0.9 million.

Item 4.

Controls and Procedures


	(a)		Within the 90-day period prior to the filing date of this quarterly report, the Companys chief executive officer and chief financial officer have conducted an evaluation of the Companys disclosure controls and procedures (as defined in Rules 13a-14(c) and 15d-14(c) under the Securities Exchange Act of 1934). Based upon this evaluation, the Companys chief executive officer and chief financial officer concluded that the Companys disclosure controls and procedures are effective in timely alerting them of any material information relating to the Company that is required to be disclosed by the Company in the reports it files or submits under the Securities Exchange Act of 1934.

	(b)		There have not been any significant changes in the Companys internal controls or in other factors that could significantly affect these controls subsequent to the date of their evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.

Page 29 of 33

PART II
OTHER INFORMATION

Items 1, 2, 3, 4 & 5 None

Item 6 Exhibits and Reports on Form 8-K


a)		Exhibits, Including Those Incorporated by Reference

	10.1*	Consent and First Amendment to the Credit Agreement dated as of September 28, 2001, by and among The Hillman Group, Inc. as Borrower and Heller Financial, Inc. as Agent, an Issuing Lender and a Lender and Antares Capital Corporation, General Electric Capital Corporation and Madison Capital Funding, LLC, each as Co-Agent and the other financial institutions party hereto as lenders.

	10.2**	Unit Repurchase Agreement by and among The Hillman Companies, Inc., SunSub Holdings LLC and GC-Sun Holdings, L.P.

	10.3***	Asset Purchase Agreement between Fastenal Company and The Hillman Group, Inc. dated October 3, 2002.

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

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

b)		Reports on Form 8-K

		A Current Report on Form 8-K was filed on October 4, 2002 reporting our acquisition of the DIY division of Fastenal Company under Item 5 of Form 8-K

*		Filed as an exhibit to Quarterly Report on Form 10-Q for the Quarter ended March 31, 2002.

**		Filed as an exhibit to Quarterly Report on Form 10-Q for the Quarter ended June 30, 2002.

*******		Filed as an exhibit to Current Report on Form 8-K dated October 4, 2002.

********		Filed herewith

Page 30 of 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.

THE HILLMAN COMPANIES, INC.



/s/ James P. Waters		/s/ Harold J. Wilder
James P. Waters Vice President Finance (Chief Financial Officer)		Harold J. Wilder Controller (Chief Accounting Officer)

DATE: November 14, 2002

Page 31 of 33

CERTIFICATION OF CHIEF EXECUTIVE OFFICER

I, Max W. Hillman, Chief Executive Officer, certify that:

1.		I have reviewed this quarterly report on Form 10-Q of The Hillman Companies, Inc.;

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 registrants other certifying officer 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 registrants 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;

The registrants other certifying officer and I have disclosed, based on our most recent evaluation, to the registrants auditors and the audit committee of registrants board of directors (or persons performing the equivalent functions):

	a)		all significant deficiencies in the design or operation of internal controls which could aversely affect the registrants ability to record, process, summarize and report financial data and have identified for the registrants 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 registrants internal controls; and

The registrants other certifying officer 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.


Date:	11/14/02
		/s/ Max W. Hillman
		Max W. Hillman Chief Executive Officer

Page 32 of 33

CERTIFICATION OF CHIEF FINANCIAL OFFICER

I, James P. Waters, Chief Financial Officer, certify that:

1.		I have reviewed this quarterly report on Form 10-Q of The Hillman Companies, Inc.;

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 registrants other certifying officer 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 registrants 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;

	d)		all significant deficiencies in the design or operation of internal controls which could aversely affect the registrants ability to record, process, summarize and report financial data and have identified for the registrants auditors any material weaknesses in internal controls; and

	e)		any fraud, whether or not material, that involves management or other employees who have a significant role in the registrants internal controls; and


Date:	11/14/02
		/s/ James P. Waters
		James P. Waters Chief Financial Officer

Page 33 of 33

Form: 10-Q

Documents