UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

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

                                    FORM 10-Q

(Mark One)

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


     For the quarterly period ended      June 28, 2003
                                   -------------------------------------------

                                       or

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

     For the transition period from                       to
                                   ----------------------    -------------------

                        Commission file number: 000-24956

                        ASSOCIATED MATERIALS INCORPORATED
- --------------------------------------------------------------------------------
             (Exact Name of Registrant as Specified in Its Charter)


           Delaware                                            75-1872487
- --------------------------------------------------------------------------------
(State or Other Jurisdiction of                             (I.R.S. Employer
Incorporation of Organization)                             Identification No.)

  3773 State Rd. Cuyahoga Falls, Ohio                            44223
- --------------------------------------------------------------------------------
(Address of Principal Executive Offices)                       (Zip Code)


Registrant's Telephone Number, Including Area Code         (330) 929 -1811
                                                   -----------------------------

                                 Not Applicable
- --------------------------------------------------------------------------------
               Former Name, Former Address and Former Fiscal Year,
                          if Changed Since Last Report


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

Yes   X        No
    -----        -----

     Indicate by check mark whether the Registrant is an accelerated filer (as
defined in Rule 12b-2 of the Exchange Act).

Yes            No   X
   ------         -----

     As of August 8, 2003, the Registrant had 100 shares of Common Stock
outstanding, all of which is held by an affiliate of the Registrant.



                        ASSOCIATED MATERIALS INCORPORATED
            REPORT FOR THE QUARTER AND SIX MONTHS ENDED JUNE 28, 2003


                                                                        Page No.
                                                                        --------

PART I.  FINANCIAL INFORMATION

  Item 1. Financial Statements

    Balance Sheets.....................................................    1
      June 28, 2003 (Unaudited) and December 31, 2002 - Successor

    Statements of Operations (Unaudited)...............................    2
      Quarter ended June 28, 2003 - Successor
      Seventy-three days ended June 30, 2002 - Successor
      Eighteen days ended April 18, 2002 - Predecessor
      Six months ended June 28, 2003 - Successor
      Seventy-three days ended June 30, 2002 - Successor
      One hundred eight days ended April 18, 2002 - Predecessor

    Statements of Cash Flows (Unaudited)...............................    3
      Six months ended June 28, 2003 - Successor
      Seventy-three days ended June 30, 2002 - Successor
      One hundred eight days
      ended April 18, 2002 - Predecessor

  Notes to Financial Statements (Unaudited)............................    4

Item 2. Management's Discussion and Analysis of
        Financial Condition and Results of Operations..................    8

Item 3. Quantitative and Qualitative Disclosures About Market Risk.....   16

Item 4. Controls and Procedures........................................   16

PART II. OTHER INFORMATION

Item 1. Legal Proceedings..............................................   17

Item 6. Exhibits and Reports on Form 8-K...............................   17

SIGNATURES.............................................................   18



PART I. FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

                        ASSOCIATED MATERIALS INCORPORATED
                                 BALANCE SHEETS
                                 (In thousands)



                                                         (Unaudited)
                                                           June 28,     December 31,
                                                            2003           2002
                                                         -----------    ------------
                                                                  Successor
                                                         ---------------------------
                                                                   
ASSETS
Current assets:
   Cash and cash equivalents ......................       $  2,016       $ 13,022
   Accounts receivable, net .......................         87,079         67,861
   Inventory ......................................         70,779         60,369
   Income taxes receivable ........................          1,034          4,675
   Deferred income taxes ..........................          3,653          3,653
   Other current assets ...........................          4,882          4,604
                                                          --------       --------
     Total current assets .........................        169,443        154,184

Property, plant and equipment, net ................        100,563         99,113
Goodwill ..........................................        197,461        197,461
Trademarks and trade names, net ...................         96,712         97,504
Patents, net ......................................          5,854          6,186
Other assets ......................................         10,635         11,089
                                                          --------       --------
         Total assets .............................       $580,668       $565,537
                                                          ========       ========

LIABILITIES AND STOCKHOLDER'S EQUITY
Current liabilities:
   Accounts payable ...............................       $ 42,650       $ 31,319
   Accrued liabilities ............................         33,502         34,319
                                                          --------       --------
     Total current liabilities ....................         76,152         65,638

Deferred income taxes .............................         58,976         58,976
Other liabilities .................................         20,987         20,746
Long-term debt ....................................        241,500        242,408
Stockholder's equity ..............................        183,053        177,769
                                                          --------       --------
         Total liabilities and stockholder's equity       $580,668       $565,537
                                                          ========       ========



                             See accompanying notes.

                                      -1-


                        ASSOCIATED MATERIALS INCORPORATED
                            STATEMENTS OF OPERATIONS
                                   (Unaudited)
                                 (In thousands)




                                                             Seventy-       Eighteen                    Seventy-      One Hundred
                                             Three Months   Three Days        Days       Six Months      Three        Eight Days
                                                Ended         Ended           Ended          Ended      Days Ended       Ended
                                              June 28,       June 30,       April 18,      June 28,      June 30,       April 18,
                                                2003           2002           2002           2003          2002           2002
                                             -----------    ----------     -----------   ----------     ----------     -----------
                                              Successor     Successor      Predecessor    Successor      Successor     Predecessor
                                             -----------    ----------     -----------   ----------     ----------     -----------
                                                                                                      
Net sales .................................   $180,363      $ 113,960       $ 57,032       $291,307      $ 113,960      $ 180,230
Cost of sales .............................    123,563         79,291         39,573        206,339         79,291        130,351
                                              --------      ---------       --------       --------      ---------      ---------
Gross profit ..............................     56,800         34,669         17,459         84,968         34,669         49,879
Selling, general and administrative expense     33,704         21,667         12,053         65,014         21,667         43,272
                                              --------      ---------       --------       --------      ---------      ---------
Income from operations ....................     23,096         13,002          5,406         19,954         13,002          6,607
Interest expense, net .....................      5,483          4,981            399         10,921          4,981          2,068
Merger transaction costs ..................         --             --          7,317             --             --          9,319
Debt extinguishment costs .................         --          7,579             --             --          7,579             --
                                              --------      ---------       --------       --------      ---------      ---------

Income (loss) from continuing operations
   before income taxes ....................     17,613            442         (2,310)         9,033            442         (4,780)
Income taxes ..............................      7,309            183          1,928          3,749            183            977
                                              --------      ---------       --------       --------      ---------      ---------
Income (loss) from continuing operations ..     10,304            259         (4,238)         5,284            259         (5,757)
Loss from discontinued operations .........         --           (521)            --             --           (521)            --
                                              --------      ---------       --------       --------      ---------      ---------
Net income (loss) .........................   $ 10,304      $    (262)      $ (4,238)      $  5,284      $    (262)     $  (5,757)
                                              ========      =========       ========       ========      =========      =========



                             See accompanying notes.

                                      -2-


                        ASSOCIATED MATERIALS INCORPORATED
                            STATEMENTS OF CASH FLOWS
                                   (Unaudited)
                                 (In thousands)



                                                                                    Seventy-       One Hundred
                                                                   Six Months      Three Days      Eight Days
                                                                     Ended           Ended            Ended
                                                                    June 28,        June 30,        April 18,
                                                                      2003            2002            2002
                                                                   ---------       ----------      ------------
                                                                   Successor        Successor       Predecessor
                                                                   ---------       ----------      ------------

                                                                                            
OPERATING ACTIVITIES
Income (loss) from continuing operations ....................       $  5,284        $     259        $ (5,757)
Adjustments to reconcile net income (loss) to net cash used
in operating activities:
     Depreciation and amortization ..........................          5,512            1,397           3,969
     Tax benefit from stock option exercise .................             --               --             113
     Cost of sales expense related to an inventory fair value
       purchase accounting adjustment .......................             --            1,891              --
     Debt extinguishment costs ..............................             --            7,579              --
     Amortization of deferred financing costs ...............            689              309              --
     Changes in operating assets and liabilities:
       Accounts receivable, net .............................        (19,218)         (12,958)         (6,246)
       Inventories ..........................................        (10,410)          (3,225)         (5,170)
       Income taxes .........................................          3,641             (187)           (616)
       Accounts payable and accrued liabilities .............         10,514           18,761          (4,326)
       Other ................................................           (269)            (204)           (225)
                                                                    --------        ---------        --------
Net cash provided by (used in) operating activities .........         (4,257)          13,622         (18,258)

INVESTING ACTIVITIES
Acquisition of Predecessor's equity .........................             --         (377,796)             --
Proceeds from sale of AmerCable .............................             --           28,332              --
Proceeds from sale of assets ................................             --               --             220
Additions to property, plant and equipment ..................         (5,841)          (3,260)         (3,817)
                                                                    --------        ---------        --------
Net cash used in investing activities .......................         (5,841)        (352,724)         (3,597)

FINANCING ACTIVITIES
Equity contribution from Associated Materials Holdings Inc. .             --          164,807              --
Proceeds from issuance of 9 3/4% Senior Subordinated Notes ..             --          165,000              --
Proceeds from borrowings under term loan ....................             --          125,000              --
Repayments of term loan .....................................             --          (28,500)             --
Redemption of 9 1/4% senior subordinated notes ..............           (908)         (74,092)             --
Debt extinguishment costs ...................................             --           (7,579)             --
Dividends paid ..............................................             --               --            (339)
Stock options ...............................................             --               --              94
                                                                    --------        ---------        --------
Net cash provided by (used in) financing activities .........           (908)         344,636            (245)
                                                                    --------        ---------        --------
Net increase (decrease) in cash from continuing operations ..        (11,006)           5,534         (22,100)
Net cash used in discontinued operations ....................             --           (1,076)             --
Cash at beginning of period .................................         13,022            6,769          28,869
                                                                    --------        ---------        --------
Cash at end of period .......................................       $  2,016        $  11,227        $  6,769
                                                                    ========        =========        ========

Supplemental information:
Cash paid for interest ......................................       $  9,240        $   1,756        $  4,479
                                                                    ========        =========        ========
Cash paid for income taxes ..................................       $    108        $     252        $  2,254
                                                                    ========        =========        ========



                             See accompanying notes.

                                      -3-


                        ASSOCIATED MATERIALS INCORPORATED
                          NOTES TO FINANCIAL STATEMENTS
               FOR THE QUARTER AND SIX MONTHS ENDED JUNE 28, 2003
                                   (Unaudited)

NOTE 1 - BASIS OF PRESENTATION

         The unaudited financial statements of Associated Materials Incorporated
(the "Company") have been prepared in accordance with accounting principles
generally accepted in the United States for interim financial reporting, the
instructions to Form 10-Q, and Rule 10-01 of Regulation S-X. Accordingly, they
do not include all of the information and footnotes required by accounting
principles generally accepted in the United States for complete financial
statements. These financial statements should be read in conjunction with the
Company's financial statements and notes thereto included in its annual report
on form 10-K for the year ended December 31, 2002. In the opinion of management,
all adjustments (consisting of normal recurring adjustments) considered
necessary for a fair presentation of the interim financial information have been
included.

         The Company elected to change its fiscal year from a calendar year
ending on December 31st to a 52 / 53 week fiscal year that ends on the Saturday
closest to December 31st. The second quarter of fiscal 2003 began on March 30,
2003 and ended on June 28, 2003. The Company's 2003 fiscal year end will be
January 3, 2004.

         The Company's results of operations prior to the date of the merger
transaction (see Note 2) are presented as the results of the Predecessor. The
results of operations, including the merger transaction and results thereafter,
are presented as the results of the Successor. In addition, the Company
completed the sale of its AmerCable division on June 24, 2002. AmerCable's
results through April 18, 2002 are included in the results of continuing
operations of the Predecessor. Subsequent to April 18, 2002, AmerCable's results
are presented as discontinued operations of the Successor as it was the
Successor's decision to divest this division.

         The Company is a manufacturer of exterior residential building
products, which are distributed through 91 company-owned Supply Centers across
the United States. The Company produces a broad range of vinyl siding and vinyl
window product lines as well as vinyl fencing, vinyl decking and vinyl garage
doors. Because most of the Company's building products are intended for exterior
use, the Company's sales and operating profits tend to be lower during periods
of inclement weather. Therefore, the results of operations for any interim
period are not necessarily indicative of the results of operations for a full
year. The Company's net income (loss) and comprehensive income (loss) are the
same for all periods presented.

NOTE 2 - PRO FORMA INFORMATION

         On April 19, 2002, a cash tender offer for the Company's then
outstanding common stock for $50 per share and a cash tender offer for
approximately $74.0 million of the Company's then outstanding 9 1/4% notes were
completed. As a result, the Company became a privately held, wholly-owned
subsidiary of Associated Materials Holdings Inc. ("Holdings"), which is
controlled by affiliates of Harvest Partners, Inc. The merger was accounted for
using the purchase method of accounting. The total consideration of $379.5
million (including amounts paid after June 30, 2002) was allocated to tangible
and intangible assets acquired and liabilities assumed based on fair values at
the date of the acquisition based on valuation estimates and certain
assumptions. The purchase consideration of $379.5 million, tender offer of the
$74.0 million of 9 1/4% notes and debt extinguishment costs of $7.6 million were
financed through: (1) the issuance of $165 million of 9 3/4% senior subordinated
notes due 2012 ("9 3/4% notes"), (2) $125 million from a new $165 million credit
facility ("credit facility"), (3) $164.8 million cash contribution from Holdings
and (4) cash of approximately $6.3 million, representing a portion of the
Company's total cash of $6.8 million on hand at the time of the acquisition.

         On June 24, 2002, the Company completed the sale of its AmerCable
division to AmerCable Incorporated, a newly formed entity controlled by Wingate
Partners III, L.P. and members of AmerCable's management for net proceeds of
approximately $28.3 million and the assumption of certain liabilities pursuant
to an asset purchase agreement. The Company used the net proceeds to repay a
portion of its credit facility.


                                      -4-


         The following pro forma information for the quarter and six months
ended June 30, 2002 was prepared as if the merger transaction and the sale of
AmerCable occurred as of the beginning of each period presented. On a pro forma
basis, the Company would have had (in thousands):

                       Quarter       Six Months
                        Ended          Ended
                       June 30,       June 30,
                         2002           2002
                       --------      ----------
Net sales .......      $164,857       $275,919
Net income ......      $  2,511       $    (95)

         The pro forma information is not necessarily indicative of the results
that would have occurred had the merger transaction and sale of AmerCable
occurred at the beginning of the periods presented, nor is it necessarily
indicative of future results. The pro forma results of operations for both
periods presented include a $1.9 million expense related to an inventory fair
value adjustment recorded at the time of the merger transaction.

NOTE 3 - INVENTORIES

         Inventories are valued at the lower of cost (first in, first out) or
market. Inventories consisted of the following (in thousands):

                                                June 28,      December 31,
                                                 2003             2002
                                               ---------      ------------
Raw materials..............................    $  13,322       $  13,545
Work-in-process............................        6,036           3,928
Finished goods and purchased stock.........       51,421          42,896
                                               ---------       ---------
                                               $  70,779       $  60,369
                                               =========       =========

NOTE 4 - GOODWILL AND OTHER INTANGIBLE ASSETS

         Goodwill of $197.5 million consists of the purchase price for the
merger transaction in excess of the fair value of the tangible and intangible
net assets acquired. Other intangible assets consist of the Company's trademarks
and trade name of $98.7 million and patents of approximately $6.8 million. The
Company has determined one trademark and the Alside trade name totaling $74.7
million have indefinite useful lives. The remaining $24.0 million of trademarks
are being amortized on a straight-line basis over their estimated remaining
useful lives of 15 years. Patents are being amortized on a straight-line basis
over their estimated remaining useful lives of 10 years. Amortization expense
related to trademarks and patents was approximately $0.4 million and $0.2
million, respectively for the quarter ended June 28, 2003. Amortization expense
related to patents was approximately $0.2 million for the 73 days ended June 30,
2002. Amortization expense related to trademarks and patents was approximately
$0.8 million and $0.3 million, respectively for the six months ended June 28,
2003. Accumulated amortization related to trademarks and patents was
approximately $2.0 million and $0.9 million, respectively as of June 28, 2003
and approximately $1.2 million and $0.6 million, respectively as of December 31,
2002.

NOTE 5 - LONG-TERM DEBT

         Long-term debt consists of the following (in thousands):

                                              June 28,      December 31,
                                                2003            2002
                                              --------      ------------
9 3/4% notes..............................    $165,000       $  165,000
Term loan under credit facility...........      76,500           76,500
9 1/4% notes..............................          --              908
                                              --------       ----------
                                              $241,500       $  242,408
                                              ========       ==========

         The Company's $165 million of 9 3/4% notes due in 2012 pay interest
semi-annually in April and October. The Company's credit facility includes term
loans due through 2009 that bear interest at the London Interbank


                                      -5-


Offered Rate (LIBOR) plus 3.50%, payable quarterly at the end of each calendar
quarter, and up to $40 million of available borrowings provided by revolving
loans, which expire in 2007.

         The credit facility and the indenture governing the 9 3/4% notes
contain restrictive covenants that, among other things, limit the Company's
ability to incur additional indebtedness, make loans or advances to subsidiaries
and other entities, invest in capital expenditures, sell its assets or declare
dividends. In addition, under the credit facility the Company is required to
achieve certain financial ratios relating to leverage, coverage of fixed charges
and coverage of interest expense. The Company was in compliance with its
covenants as of June 28, 2003. On an annual basis, the Company is required to
make principal payments on the term loan under its credit facility based on a
percentage of excess cash flows as defined in the credit facility. The payments
on the term loan in 2002 were sufficient such that no additional principal
payments were required in 2003 under the excess cash flow provision. The Company
records as a current liability those principal payments that are estimated to be
due within 12 months under the excess cash flow provision of the credit facility
when the likelihood of those payments becomes probable.

         The Company has one subsidiary, which is a wholly owned subsidiary
having no assets, liabilities or operations. This subsidiary fully and
unconditionally guarantees the Company's 9 3/4% notes.

NOTE 6 - STOCK PLANS

         The Company measures stock-based compensation using the intrinsic value
method in accordance with Accounting Principles Board Opinion No. 25 -
"Accounting for Stock Issued to Employees." The Company follows the disclosure
provisions required under Financial Accounting Standard Board ("FASB") Statement
of Financial Accounting Standards ("SFAS") No. 123 - "Accounting for Stock Based
Compensation." Pro forma information regarding net income is required by SFAS
No. 123, and has been determined as if the Company had accounted for its stock
options under the fair value method of that statement using a minimum value
approach for companies with private equity. FASB SFAS No. 148 - "Accounting for
Stock-Based Compensation" requires this information to be disclosed on a
quarterly basis. The pro forma effect on net loss for the quarter and six months
ended June 28, 2003, seventy-three days ended June 30, 2002 and eighteen and 108
days ended April 18, 2002 would have been (in thousands):



                                                      Seventy-     Eighteen        Six          Seventy-    One Hundred
                                        Quarter      Three Days      Days         Months       Three Days    Eight Days
                                         Ended         Ended        Ended          Ended         Ended          Ended
                                       June 28,       June 30,     April 18,      June 28,      June 30,      April 18,
                                         2003          2002          2002           2003          2002          2002
                                       --------      ---------    -----------     ---------     ---------    -----------
                                      Successor      Successor    Predecessor     Successor     Successor    Predecessor
                                       --------      ---------    -----------     ---------     ---------    -----------
                                                                                             
Net income (loss) as reported .....    $ 10,304        $(262)       $(4,238)       $ 5,284        $(262)       $(5,757)
Pro forma stock based employee.....
   compensation cost, net of tax...         (33)        (172)            (7)           (65)        (172)           (65)
                                       --------        -----        -------        -------        -----        -------
Pro forma net income (loss) .......    $ 10,271        $(434)       $(4,245)       $ 5,219        $(434)       $(5,822)
                                       ========        =====        =======        =======        =====        =======


NOTE 7 - INCOME TAXES

         As a result of relocating the Company's corporate office from Texas to
Ohio in April 2002, the Successor's state and local income tax rate increased,
raising the Company's total effective tax rate to 41.5% from 38.5%. In addition,
the Predecessor's tax provision included an estimate for merger transaction
costs that were not deductible for income tax purposes.

NOTE 8 - RECENTLY ADOPTED ACCOUNTING STANDARDS

         On January 1, 2003, the Company adopted the provisions of FASB
Statement of Financial Accounting Standards No. 145,- "Rescission of FASB
Statements No. 4, 44 and 64, Amendment of FASB Statement No. 13, and Technical
Corrections." The provisions of SFAS No. 145 related to the rescission of SFAS
No. 4 require that any gain or loss on extinguishment of debt that was
classified as an extraordinary item in prior periods be reclassified and no
longer be presented as an extraordinary item. As a result of adopting this
standard, the Company reclassified debt extinguishment costs recorded in the
second quarter of 2002. The debt extinguishment costs include $4.9 million for
the premium paid to extinguish substantially all of the Successor's assumed 9
1/4% notes and $2.7 million for the financing fees related to an interim credit
facility utilized for the merger transaction, which was repaid shortly
thereafter.


                                      -6-


         In January 2003, the FASB issued FASB Interpretation No. 46, ("FIN 46")
- - "Consolidation of Variable Interest Entities." Companies were required to
adopt the provisions of this interpretation immediately for all new variable
interest entities and in the interim period beginning after June 15, 2003 for
all variable interest entities in which an enterprise acquired an interest in
that entity before February 1, 2003. As the Company does not have an interest in
any variable interest entities, the adoption of this interpretation did not have
a material effect on the Company's financial position, results of operations or
cash flows.

NOTE 9 - SUBSEQUENT EVENT

         On July 31, 2003, the Company announced that it has signed a definitive
agreement to acquire all of the issued and outstanding shares of capital stock
of Gentek Holdings, Inc. ("Gentek Holdings") and to repay all of the
indebtedness of Gentek Holdings and its subsidiaries for an aggregate purchase
price of approximately $118 million in cash, which includes an estimated working
capital adjustment of approximately $13 million. The purchase price is subject
to certain other adjustments as well as customary transaction fees.

         Gentek Holdings, which is privately held, is the parent of Gentek
Building Products, Inc. and Gentek Building Products Limited (collectively,
"Gentek"). Gentek manufacturers and distributes vinyl siding and accessories,
aluminum and steel siding and accessories and vinyl windows under the Revere(R)
and Gentek(R) brand names. Gentek markets its products to professional
contractors on a wholesale basis through thirteen company owned distribution
centers in the mid-Atlantic region of the United States, twenty company owned
distribution centers in Canada and independent distributors in the United
States.

         The proposed acquisition is expected to close by the end of August 2003
and is subject to customary conditions including receipt of regulatory approvals
and the Company's receipt of financing. In connection with the acquisition, the
Company expects to amend its existing credit facility by adding a term loan
facility to borrow up to an approximate additional $113.5 million and expanding
its revolving facility from $40 million to $70 million, including a new Canadian
subfacility of $15 million. The Company expects the amended credit facility to
be arranged on an uncommitted basis on substantially the same terms as the
existing credit facility. The Company's 9 3/4% notes will continue to remain
outstanding.


                                      -7-


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

RECENT DEVELOPMENTS

         On July 31, 2003, the Company announced that it has signed a definitive
agreement to acquire all of the issued and outstanding shares of capital stock
of Gentek Holdings, Inc. ("Gentek Holdings") and to repay all of the
indebtedness of Gentek Holdings and its subsidiaries for an aggregate purchase
price of approximately $118 million in cash, which includes an estimated working
capital adjustment of approximately $13 million. The purchase price is subject
to certain other adjustments as well as customary transaction fees.

         Gentek Holdings, which is privately held, is the parent of Gentek
Building Products, Inc. and Gentek Building Products Limited (collectively,
"Gentek"). Gentek manufacturers and distributes vinyl siding and accessories,
aluminum and steel siding and accessories and vinyl windows under the Revere(R)
and Gentek(R) brand names. Gentek markets its products to professional
contractors on a wholesale basis through thirteen company owned distribution
centers in the mid-Atlantic region of the United States, twenty company owned
distribution centers in Canada and independent distributors in the United
States.

         The proposed acquisition is expected to close by the end of August 2003
and is subject to customary conditions including receipt of regulatory approvals
and the Company's receipt of financing. In connection with the acquisition, the
Company expects to amend its existing credit facility by adding a term loan
facility to borrow up to an approximate additional $113.5 million and expanding
its revolving facility from $40 million to $70 million, including a new Canadian
subfacility of $15 million. The Company expects the amended credit facility to
be arranged on an uncommitted basis on substantially the same terms as the
existing credit facility. The Company's 9 3/4% notes will continue to remain
outstanding. There can be no assurance that the acquisition will be consummated
on the terms contemplated or at all.

RESULTS OF OPERATIONS

         On April 19, 2002, a cash tender offer for the Company's then
outstanding common stock for $50 per share and a cash tender offer for
approximately $74.0 million of the Company's then outstanding 9 1/4% notes were
completed. As a result, the Company became a privately held, wholly owned
subsidiary of Associated Materials Holdings Inc., which is controlled by
affiliates of Harvest Partners, Inc.

         The Company's results of operations prior to the date of the merger
transaction are presented as the results of the Predecessor. The results of
operations, including the merger transaction and results thereafter, are
presented as the results of the Successor. In addition, the Company completed
the sale of its AmerCable division on June 24, 2002. AmerCable's results through
April 18, 2002 are included in the continuing operations of the Predecessor.
Subsequent to April 18, 2002, AmerCable's results are presented as discontinued
operations of the Successor as it was the Successor's decision to divest the
division.

         The Company has changed the way it describes its historical financial
performance in connection with the adoption by the SEC of rules affecting the
use and disclosure of non-GAAP financial measures. Accordingly, EBITDA as used
in this report has not been adjusted for items that may impact its comparability
to prior periods, including items such as AmerCable's results of operations,
merger transaction costs, debt extinguishment costs and a cost of sales expense
relating to an inventory fair value adjustment recorded at the time of the
merger. A reconciliation of EBITDA to net income (loss) is included in the table
below.

         The following table sets forth for the periods indicated the results of
the Company's operations by segment:

                                      -8-


                        ASSOCIATED MATERIALS INCORPORATED
           CONDENSED PREDECESSOR / SUCCESSOR STATEMENTS OF OPERATIONS
                                   (UNAUDITED)
                                 (IN THOUSANDS)



                                                                                                     One
                                                                                                   Hundred
                                                                     Seventy-                        Eight     Seventy-
                                                Three                 Three     Three     Six         Days       Three     Six
                                                Months    Eighteen     Days     Months   Months      Ended       Days     Months
                                                Ended    Days Ended    Ended    Ended     Ended      April       Ended     Ended
                                               June 28,   April 18,   June 30, June 30,  June 28,      18,     June 30,   June 30,
                                                 2003        2002       2002     2002      2003       2002       2002       2002
                                             ---------  ----------- ---------  --------  --------- ----------- --------- ---------
                                             SUCCESSOR  PREDECESSOR SUCCESSOR  COMBINED  SUCCESSOR PREDECESSOR SUCCESSOR  COMBINED
                                             ---------  ----------- ---------  --------  --------- ----------- --------- ---------
                                                                                                 
Net sales
     Alside................................. $180,363     $50,897   $113,960   $164,857  $291,307   $161,959  $113,960   $275,919
     AmerCable..............................        -       6,135          -      6,135         -     18,271         -     18,271
                                             --------     -------   --------   --------  --------   --------  --------   --------
         Total..............................  180,363      57,032    113,960    170,992   291,307    180,230   113,960    294,190

Gross profit
     Alside.................................   56,800      16,411     34,669     51,080    84,968     47,102    34,669     81,771
     AmerCable..............................        -       1,048          -      1,048         -      2,777         -      2,777
                                             --------     -------   --------   --------  --------   --------  --------   --------
         Total..............................   56,800      17,459     34,669     52,128    84,968     49,879    34,669     84,548

Selling, general and administrative expense
     Alside.................................   33,704      11,508     21,667     33,175    65,014     41,080    21,667     62,747
     AmerCable..............................        -         545          -        545         -      2,192         -      2,192
                                             --------     -------   --------   --------  --------   --------  --------   --------
         Total..............................   33,704      12,053     21,667     33,720    65,014     43,272    21,667     64,939

Income from operations
     Alside.................................   23,096       4,903     13,002     17,905    19,954      6,022    13,002     19,024
     AmerCable..............................        -         503          -        503         -        585         -        585
                                             --------     -------   --------   --------  --------   --------  --------   --------
         Total..............................   23,096       5,406     13,002     18,408    19,954      6,607    13,002     19,609

Interest, net...............................    5,483         399      4,981      5,380    10,921      2,068     4,981      7,049
                                             --------     -------   --------   --------  --------   --------  --------   --------
Income from continuing operations before
other non-operating expenses and income
taxes.......................................   17,613       5,007      8,021     13,028     9,033      4,539     8,021     12,560
Merger transaction costs (a)................        -       7,317          -      7,317         -      9,319         -      9,319
Debt extinguishment costs (b)...............        -           -      7,579      7,579         -          -     7,579      7,579
                                             --------     -------   --------   --------  --------   --------  --------   --------
Income (loss) from continuing operations
before income taxes.........................   17,613      (2,310)       442     (1,868)    9,033     (4,780)      442     (4,338)
Income taxes................................    7,309       1,928        183      2,111     3,749        977       183      1,160
                                             --------     -------   --------   --------  --------   --------  --------   --------
Net income (loss) from continuing operations   10,304      (4,238)       259     (3,979)    5,284     (5,757)      259     (5,498)
Loss from discontinued operations ..........        -           -       (521)      (521)        -          -      (521)      (521)
                                             --------     -------   --------   --------  --------   --------  --------   --------
Net income (loss)...........................  $10,304     $(4,238)  $   (262)  $ (4,500) $  5,284   $ (5,757) $   (262)  $ (6,019)
                                             ========     =======   ========   ========  ========   ========  ========   ========

Reconciliation of net income (loss) to
- --------------------------------------
EBITDA (c) (d):
- ---------------
Net income (loss) ..........................   10,304     $(4,238)  $   (262)  $ (4,500) $  5,284   $ (5,757)  $  (262)  $ (6,019)
Interest - Continuing operations............    5,483         399      4,981      5,380    10,921      2,068     4,981      7,049
         - Discontinued operations (e)......        -           -      1,213      1,213         -          -     1,213      1,213
Taxes    - Continuing operations............    7,309       1,928        183      2,111     3,749        977       183      1,160
         - Discontinued operations..........        -           -      (370)      (370)         -          -     (370)      (370)
Depreciation and Amortization
         - Continuing operations............    2,795         990      1,397      2,387     5,512      3,969     1,397      5,366
         - Discontinued operations..........        -           -        318        318         -          -       318        318
                                             --------     -------   --------   --------  --------   --------  --------   --------
EBITDA ..................................... $ 25,891     $  (921)  $  7,460   $  6,539  $ 25,466   $  1,257  $  7,460   $  8,717
                                             ========     =======   ========   ========  ========   ========  ========   ========


(a)  Merger transaction costs include investment banking and legal fees incurred
     by the Predecessor in conjunction with the strategic review process and
     subsequent merger transaction with Harvest Partners.

(b)  Debt extinguishment costs include $4.9 million for the extinguishment of
     substantially all of the Successor's assumed 9 1/4% senior subordinated
     notes and $2.7 million for the expense of financing fees related to an
     interim credit facility utilized for the merger, which was repaid shortly
     thereafter.

(c)  EBITDA is calculated as net income (loss) plus interest, taxes,
     depreciation and amortization. The Company considers EBITDA to be an
     important indicator of its operational strength and performance of its
     business. The Company has included EBITDA because it believes it is used by
     certain investors as one measure of a company's ability to service its
     debt. EBITDA should be considered in addition to, not as a substitute for
     the Company's net income or loss or to cash flows as well as other measures
     of financial performance in accordance with accounting principles generally
     accepted in the United States. EBITDA has not been prepared in accordance
     with accounting principles generally accepted in the United States.
     Therefore, EBITDA as presented by the Company, may not be comparable to
     similarly titled measures reported by other companies.


                                      -9-


(d)  AmerCable's EBITDA is calculated as its net income (loss) plus interest,
     taxes, depreciation and amortization. For the 2002 periods presented above,
     AmerCable's EBITDA is calculated as follows:



                                                                                         One
                                                     Eighteen    Seventy-     Three     Hundred      Seventy-
                                                      Days      Three Days    Months   Eight Days   Three Days   Six Months
                                                      Ended       Ended       Ended      Ended        Ended        Ended
                                                    April 18,    June 30,    June 30,   April 18,    June 30,     June 30,
                                                      2002         2002        2002       2002         2002         2002
                                                   -----------  ----------  ---------  -----------  ----------   ----------
                                                   PREDECESSOR  SUCCESSOR   COMBINED   PREDECESSOR   SUCCESSOR    COMBINED
                                                   -----------  ----------  ---------  -----------  ----------   ----------
                                                                                                
Reconciliation of net income (loss) to EBITDA:
- ----------------------------------------------

Net income (loss) .............................      $ 309       $ (521)     $ (212)     $  359      $ (521)      $ (162)
Interest - Discontinued operations (e).........          -        1,213       1,213           -       1,213        1,213
Taxes    - Continuing operations...............        194            -         194         226           -          226
         - Discontinued operations.............          -         (370)       (370)          -       (370)         (370)
Depreciation and Amortization
         - Continuing operations...............        158            -         158         635           -          635
         - Discontinued operations.............          -          318         318           -         318          318
                                                     -----       ------      ------      ------      ------       ------
EBITDA ........................................      $ 661       $  640      $1,301      $1,220      $  640       $1,860
                                                     =====       ======      ======      ======      ======       ======



(e)  Includes accelerated amortization of $0.8 million of debt issuance costs as
     a result of using the proceeds from the sale of AmerCable to permanently
     reduce the credit facility.


                                      -10-


Quarter Ended June 28, 2003 Compared to Quarter Ended June 30, 2002
- -------------------------------------------------------------------

         Subsequent to the merger transaction and sale of AmerCable, Alside
represents the ongoing operations of the Company.

         Net sales were $180.4 million for the quarter ended June 28, 2003, a
9.4% increase over $164.9 million for the same period in 2002. The increase in
sales was primarily driven by an increase in window sales, partially offset by a
decrease in vinyl siding sales. The Company believes vinyl siding sales will be
flat for the third and fourth quarters of 2003 compared to the same periods in
2002. Gross profit for the quarter ended June 28, 2003 was $56.8 million, or
31.5% of net sales, compared to $51.1 million, or 31.0% of net sales, for the
same period in 2002. Included in the gross profit margin for the quarter ended
June 30, 2002 was a cost of sales expense of $1.9 million relating to an
inventory fair value adjustment recorded at the time of the merger. Excluding
this adjustment, gross profit margin percentage decreased primarily as a result
of window sales comprising a larger proportion of total sales in 2003 compared
to the same period in 2002. Selling, general and administrative expense
increased to $33.7 million, or 18.7% of net sales, for the quarter ended June
28, 2003 compared to $33.2 million, or 20.1% of net sales, for the same period
in 2002. The increase in selling, general and administrative expense is
primarily a result of three new supply centers added in 2003 along with seven
new supply centers added in 2002, which had three full months of expense in
2003. Income from operations was $23.1 million for the quarter ended June 28,
2003 compared to $17.9 million for the same period in 2002.

         EBITDA for the quarter ended June 28, 2003 was $25.9 million compared
to $6.5 million for the same period in 2002. EBITDA for the quarter ended June
30, 2002 includes $1.3 million of EBITDA relating to the AmerCable division,
merger transaction costs of $7.3 million, debt extinguishment costs of $7.6
million and a cost of sales expense of $1.9 million relating to an inventory
fair value adjustment recorded at the time of the merger.

Successor and Predecessor Results

         The Successor had net sales and net income of $180.4 million and $10.3
million, respectively, for the quarter ended June 28, 2003. Interest expense
during this period was $5.5 million and consisted primarily of interest on the 9
3/4% notes, term loan and revolving loans under the credit facility and
amortization of deferred financing costs. As a result of relocating the
Company's corporate office from Texas to Ohio, the Successor's state and local
income tax rate increased, raising the Company's total effective tax rate to
41.5% from 38.5%. The Successor recorded an income tax provision of $7.3
million, representing the 41.5% effective tax rate. The Successor had net sales
and a net loss of $114.0 million and $0.3 million, respectively, for the period
from April 19, 2002 to June 30, 2002. Interest expense during this period was
$5.0 million and consisted primarily of interest on the 9 3/4% notes, term loan
and revolving loans under the credit facility, an interim credit facility
temporarily utilized for the merger transaction and amortization of deferred
financing costs. The Successor recorded an income tax provision of $0.2 million,
representing the 41.5% effective tax rate. The Successor's results include debt
extinguishment costs of $7.6 million, including $4.9 million for the premium
paid to extinguish $74.0 million of the Successor's assumed 9 1/4% notes and
$2.7 million for financing fees related to an interim credit facility utilized
for the merger transaction, which was repaid shortly thereafter and loss from
discontinued operations of $0.5 million, net of tax, for the Company's AmerCable
division.

         The Predecessor had net sales and a net loss of $57.0 million and $4.2
million for the period from April 1, 2002 to April 18, 2002. Interest expense
was $0.4 million and consisted primarily of interest on the Company's 9 1/4%
notes for the time period from April 1, 2002 to April 18, 2002. The
Predecessor's results include $7.3 million of transaction costs consisting of
investment banking and legal fees associated with the merger transaction. The
Predecessor recorded an income tax provision of $1.9 million. In addition to
recording income taxes at an effective rate of 38.5%, the Predecessor's tax
provision for 2002 included an estimate for merger transaction costs that were
not deductible for income tax purposes.


                                      -11-


Six Months Ended June 28, 2003 Compared to Six Months Ended June 30, 2002
- -------------------------------------------------------------------------

         Net sales were $291.3 million for the six months ended June 28, 2003, a
5.6% increase over $275.9 million for the same period in 2002. The increase in
sales was primarily driven by an increase in window sales, partially offset by a
decrease in vinyl siding sales. Gross profit increased to $85.0 million, or
29.2% of net sales, for the six months ended June 28, 2003 compared to $81.8
million, or 29.6% of net sales, for the same period in 2002. The decrease in
gross profit margin percentage was primarily a result of window sales comprising
a larger proportion of total sales in 2003 compared to the same period in 2002.
SG&A expense increased to $65.0 million, or 22.3% of net sales, for the six
months ended June 28, 2003 versus $62.7 million, or 22.7% of net sales, for the
same period in 2002. SG&A expense increased for the year-to-date period as a
result of the three new supply centers added in 2003 along with the seven new
supply centers added in 2002, which had six full months of expense in 2003.
Income from operations was $20.0 million for the six months ended June 28, 2003
compared to $19.0 million for the same period in 2002.

         EBITDA for the six months ended June 28, 2003 was $25.5 million
compared to $8.7 million for the same period in 2002. EBITDA for the six months
ended June 30, 2002 includes $1.9 million of EBITDA relating to the AmerCable
division, merger transaction costs of $9.3 million, debt extinguishment costs of
$7.6 million and a cost of sales expense of $1.9 million relating to an
inventory fair value adjustment recorded at the time of the merger.

Successor and Predecessor Results

         The Successor had net sales and net income of $291.3 million and $5.3
million, respectively, for the six months ended June 28, 2003. Interest expense
during this period was $10.9 million and consisted primarily of interest on the
9 3/4% notes, term loan and revolving loans under the credit facility and
amortization of deferred financing costs. The Successor recorded an income tax
provision of $3.7 million, representing the 41.5% effective tax rate.

         The Successor's results of operations for the period from April 19,
2002 to June 30, 2002 are discussed above in the quarter comparison of results.

         The Predecessor had net sales and a net loss of $180.2 million and $5.8
million for the period from January 1, 2002 to April 18, 2002. Interest expense
was $2.1 million and consisted primarily of interest on the Company's 9 1/4%
notes for the time period from January 1, 2002 to April 18, 2002. The
Predecessor's results include $9.3 million of transaction costs consisting of
investment banking and legal fees associated with the merger transaction. The
Predecessor recorded an income tax provision of $1.0 million, representing the
38.5% effective rate and an estimate for merger transaction costs that were not
deductible for income tax purposes.

LIQUIDITY AND CAPITAL RESOURCES

         At June 28, 2003, the Company had cash and cash equivalents of $2.0
million and available borrowing capacity of approximately $36.6 million under
the revolving portion of its credit facility. Outstanding letters of credit
against the credit facility as of June 28, 2003, totaled $3.4 million securing
various insurance letters of credit. The Company had additional letters of
credit that were issued outside of the credit facility as of June 28, 2003
totaling $1.4 million also securing various insurance letters of credit.

         Net cash used in operations was $4.3 million for the six months ended
June 28, 2003 primarily reflecting the operating results for the period, the
seasonal increases of accounts receivable and inventory during the summer
selling period, partially offset by a seasonal increase in accounts payable.

         For the seventy-three days ended June 30, 2002 net cash provided by
operations of the Successor was $13.6 million. For the one hundred eight days
ended April 18, 2002, net cash used in operations of the Predecessor was $18.3
million. Cash flows from operations of the Predecessor also include the working
capital needs of AmerCable for the period from January 1, 2002 to April 18,
2002. AmerCable's cash flows for the period from April 19, 2002 to June 24, 2002
are shown as net cash used in discontinued operations. The net $4.7 million use
of cash from operations ($13.6 million of cash provided by the Successor less
$18.3 million of cash used by the Predecessor) for the six months ended June 30,
2002 primarily reflects the operating results for the period, the seasonal
increases of accounts receivable and inventory during the summer selling period,
partially offset by a seasonal increase in accounts payable.


                                      -12-


         Capital expenditures totaled $5.8 million for the six months ended June
28, 2003 and were primarily to replace vinyl siding extrusion and handling
equipment at the Company's Ennis, Texas manufacturing location and expenditures
related to opening three new supply centers.

         For the seventy-three days ended June 30, 2002, capital expenditures of
the Successor totaled $3.3 million. For the one hundred eight days ended April
18, 2002, capital expenditures of the Predecessor totaled $3.8 million, which
includes AmerCable's capital expenditures of $1.9 million. The combined capital
expenditures of the Successor and Predecessor, excluding AmerCable, totaled $5.2
million for the six months ended June 30, 2002. Capital expenditures in the 2002
period were primarily for the production of new casement window tooling, related
production line expenditures and leasehold improvements for the opening of seven
new supply centers.

         Cash flows from the Successor's investing activities also include the
merger transaction for $377.8 million and net proceeds from the sale of
AmerCable totaling $28.3 million.

         Cash flows from financing activities for the six months ended June 28,
2003 include the redemption of the remaining outstanding 9 1/4% notes of $0.9
million. The $0.9 million of 9 1/4% notes were redeemed at 104.625% of the
principal amount of such notes plus accrued and unpaid interest through the date
of redemption.

         Cash flows from the Successor's financing activities for the 73 days
ended June 30, 2002 include: (1) the issuance of $165 million of 9 3/4% notes
due 2012, (2) $125 million from a new $165 million credit facility, (3) $164.8
million cash contribution from Associated Materials Holdings Inc. and (4) cash
of approximately $4.6 million, representing a portion of the Company's total
cash on hand of $6.8 million to finance the merger transaction of $377.8
million, tender offer of the 9 1/4% notes of $74.0 million and debt
extinguishment costs of $7.6 million. The tender offer premium paid for the 9
1/4% notes was approximately $7.3 million, of which $4.9 million is included as
debt extinguishment costs representing the portion of the premium in excess of
the fair market value of the 9 1/4% notes. Upon completion of the merger
transaction, the Company was then obligated to make a change of control offer
for the approximate $1.0 million of remaining outstanding 9 1/4% notes at a
price of 101% of the principal amount thereof, plus accrued and unpaid interest.
The change of control offer was completed on June 21, 2002 with an additional
approximate $0.1 million of the 9 1/4% notes being tendered. Net proceeds from
the sale of AmerCable were subsequently used to permanently reduce borrowings
under the term loan by $28.5 million. For the 108 days ended April 18, 2002,
cash flows from financing activities include the payment of dividends of $0.3
million partially offset by cash received from stock option exercises of $0.1
million.

         The Company's 9 3/4% notes pay interest semi-annually in April and
October. The Company's credit facility includes $76.5 million of outstanding
term loans due through 2009 that bear interest at the London Interbank Offered
Rate (LIBOR) plus 3.50%, payable quarterly at the end of each calendar quarter,
and up to $40 million of available borrowings provided by revolving loans, which
expire in 2007.

         The credit facility and the indenture governing the 9 3/4% notes
contain restrictive covenants that, among other things, limit the Company's
ability to incur additional indebtedness, make loans or advances to subsidiaries
and other entities, invest in capital expenditures, sell its assets or declare
dividends. In addition, under the credit facility the Company is required to
achieve certain financial ratios relating to leverage, coverage of fixed charges
and coverage of interest expense. The Company was in compliance with these
covenants as of June 28, 2003. On an annual basis, the Company is required to
make principal payments on the term loan under its credit facility based on a
percentage of excess cash flows as defined in the credit facility. The payments
on the term loan in 2002 were sufficient such that no additional principal
payments were required in 2003 under the excess cash flow provision. The Company
records as a current liability those principal payments that are estimated to be
due within twelve months under the excess cash flow provision of the credit
facility when the likelihood of those payments becomes probable.

         The Company expects to amend its existing credit facility to finance
the acquisition of Gentek Holdings Inc. by adding a term loan facility to borrow
up to an approximate additional $113.5 million and expanding the availability
under the revolving portion of its credit facility from $40 million to $70
million, including a new Canadian subfacility of $15 million. There can be no
assurance that the acquisition will be consummated on the terms contemplated or
at all.

         The Company guaranteed $3.0 million of a secured note in connection
with the sale of a portion of its ownership interest in Amercord, Inc. Ivaco,
Inc., pursuant to the terms of the note, agreed to indemnify the Company for 50%
of any loss under the guarantee. The guarantee was exercised by Amercord's
lender, and the Company has settled with this lender for its portion of the
liability for approximately $1.2 million, which was fully paid


                                      -13-


in April 2003. The Company retains a right to any collateral proceeds that
secure the note; however, the Company believes that the value of such collateral
is not sufficient to cover any significant portion of the Company's liability.

         The Company believes that for the foreseeable future cash flows from
operations and its borrowing capacity under its credit facility will be
sufficient to satisfy its obligations to pay principal and interest on its
outstanding debt, maintain current operations, and provide sufficient capital
for presently anticipated capital expenditures. In addition, the Company
believes that should the acquisition of Gentek and related financing be
consummated on the terms contemplated, the future cash flows from operations and
the Company's anticipated borrowing capacity under the amended credit facility
will also be sufficient for the purposes mentioned above. There can be no
assurances, however, that the cash generated by the Company will be sufficient
for these purposes.

EFFECTS OF INFLATION

         The Company believes that the effects of inflation have not been
material to its operating results for each of the past three years, including
interim periods. The Company's principal raw material, vinyl resin, has been
subject to rapid price changes. Through price increases, the Company has
historically been able to pass on significant resin cost increases. The results
of operations for individual quarters can and have been negatively impacted by a
delay between the time of vinyl resin cost increases and price increases in the
Company's products. However, over longer periods of time, the impact of the cost
increases in vinyl resin has historically not been material. Resin prices have
continued to increase in 2003. The Company increased prices for its vinyl siding
and vinyl windows in April 2003 to offset the increase in resin costs. While the
Company expects that any additional significant resin cost increases in 2003
will be offset by price increases to its customers, there can be no assurances
that the Company will be able to pass on any future price increases.

CERTAIN FORWARD-LOOKING STATEMENTS

         All statements other than statements of historical facts included in
this report regarding the prospects of the industry and the Company's prospects,
plans, financial position and business strategy, may constitute forward-looking
statements. In addition, forward-looking statements generally can be identified
by the use of forward-looking terminology such as "may," "will," "should,"
"expect," "intend," "estimate," "anticipate," "believe," "predict," "potential"
or "continue" or the negatives of these terms or variations of them or similar
terminology. Although the Company believes that the expectations reflected in
these forward-looking statements are reasonable, it does not assure that these
expectations will prove to be correct. The following factors are among those
that may cause actual results to differ materially from the forward-looking
statements:

         -  changes in home building industry, economic, interest rates and
            other conditions;

         -  changes in availability of consumer credit, employment trends,
            levels of consumer confidence and consumer preferences;

         -  changes in raw material costs and availability;

         -  the consummation of the Gentek Holdings acquisition on the
            anticipated financing terms or at all and realization of expected
            synergies;

         -  changes in national and regional trends in new housing starts;

         -  changes in weather conditions;

         -  the Company's ability to comply with certain financial covenants in
            the loan documents;

         -  increases in competition from other manufacturers of vinyl building
            products as well as alternative building products;

         -  increases in the Company's indebtedness;

         -  increases in costs of environmental compliance; and

         -  the other factors discussed under the heading "Risk Factors" in the
            Company's annual report on Form 10-K for the year ended December 31,
            2002 and elsewhere in this report.

                                      -14-


         All forward-looking statements attributable to the Company or persons
acting on its behalf are expressly qualified in their entirety by the cautionary
statements included in this report. These forward-looking statements speak only
as of the date of this report. The Company does not intend to update these
statements unless the securities laws require it to do so.

                                      -15-


ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

INTEREST RATE RISK

         The Company has outstanding borrowings under the term loan portion of
its credit facility. Interest under the credit facility is based on the variable
London Interbank Offered Rate (LIBOR). At June 28, 2003, the Company had
borrowings of $76.5 million under the term loan. The effect of a 1/8% increase
or decrease in interest rates would increase or decrease total interest expense
for the six months ended June 28, 2003 by less than $0.1 million.

FOREIGN CURRENCY EXCHANGE RISK

         The Company's revenues are primarily from domestic customers and are
realized in U.S. dollars. Accordingly, the Company believes its direct foreign
currency exchange risk is not material. In the past, the Company has hedged
against foreign currency exchange rate fluctuations on specific sales or
equipment purchasing contracts. At June 28, 2003, the Company had no currency
hedges in place.

COMMODITY PRICE RISK

         See Item 2. "Management's Discussion and Analysis of Financial
Condition and Results of Operations - Effects of Inflation" for a discussion of
the market risk related to the Company's principal raw material, vinyl resin.

ITEM 4 CONTROLS AND PROCEDURES

     (a)  Evaluation of disclosure controls and procedures.

          The Company's Chief Executive Officer and Chief Financial Officer have
          evaluated the effectiveness of the Company's disclosure controls and
          procedures as of a date within 90 days before the filing of this
          quarterly report (the "Evaluation Date"). Based on their evaluation as
          of the Evaluation Date, the Chief Executive Officer and Chief
          Financial Officer have concluded that the Company's disclosure
          controls and procedures (as defined in Rules 13a-14(c) and 15d-14(c)
          of the Exchange Act) are effective to ensure that information required
          to be disclosed by the Company in reports that it files or submits
          under the Exchange Act is recorded, processed, summarized and reported
          within required time periods.

     (b)  Changes in internal controls.

          The Company maintains a system of internal accounting controls that
          are designed to provide reasonable assurance that the Company's books
          and records accurately reflect the Company's transactions and that the
          Company's established policies and procedures are followed. There were
          no significant changes to the Company's internal controls or other
          factors that could significantly affect its internal controls
          subsequent to their evaluation as of the Evaluation Date, including
          any corrective actions with regard to significant deficiencies and
          material weaknesses.


                                      -16-


PART II. OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

         The Company is involved from time to time in litigation arising in the
ordinary course of business, none of which, after giving effect to the Company's
existing insurance coverage, is expected to have a material adverse effect on
the Company.

         From time to time, the Company is involved in a number of proceedings
and potential proceedings relating to environmental and product liability
matters. The Company handles these claims in the ordinary course of business and
maintains product liability insurance covering certain types of claims. Although
it is difficult to estimate the Company's potential exposure to these matters,
the Company believes that the resolution of these matters will not have a
material adverse effect on the Company's financial position, results of
operations or liquidity.

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

(a) Exhibits
- ------------

Exhibit
Number                                Description
- -------                               -----------

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

99.2                Certification of the Chief Financial Officer 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
- -----------------------

Report Date                         Description
- -----------                         -----------

April 2, 2003       The Company filed a current report on Form 8-K to report a
                    change in its fiscal year end from December 31st to a 52/53
                    week fiscal year that ends on the Saturday closest to
                    December 31st (Item 8).

May 2, 2003         The Company furnished a current report on Form 8-K to report
                    its financial results for the first quarter ended March 29,
                    2003 (Items 7 and 9).

July 31, 2003       The Company submitted a current report on Form 8-K filing
                    under Items 7 and 9 a copy of the Stock Purchase Agreement,
                    dated July 31, 2003, by and between the Company and Gentek
                    Holdings, Inc. and furnishing under Item 9 a copy of the
                    press release announcing that the Company had entered into a
                    definitive agreement to acquire Gentek Holdings, Inc. (Items
                    7 and 9).

August 1, 2003      The Company furnished a current report on Form 8-K to report
                    its financial results for the second quarter ended June 28,
                    2003 (Items 7, 9 and 12).

August 1, 2003      The Company furnished a current report on Form 8-K to report
                    certain disclosures made during its second quarter earnings
                    conference call, which was held on August 1, 2003 (Item 9).


                                      -17-


                                   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.


                                   ASSOCIATED MATERIALS INCORPORATED
                                   ---------------------------------
                                              (Registrant)


Date: August 12, 2003              By: /s/ Michael Caporale, Jr.
                                       ----------------------------------------
                                       Michael Caporale, Jr.
                                       President, Chief Executive Officer and
                                       Director
                                       (Principal Executive Officer)


                                   By: /s/ D. Keith LaVanway
                                       ----------------------------------------
                                       D. Keith LaVanway
                                       Vice President, Chief Financial Officer
                                       Treasurer and Secretary
                                       (Principal Financial and Accounting
                                       Officer)

                                      -18-


                Certification of the Principal Executive Officer
            pursuant to Section 302 of the Sarbanes-Oxley Act of 2002


I, Michael Caporale, Jr., certify that:

     1.   I have reviewed this quarterly report on Form 10-Q of Associated
          Materials Incorporated;

     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 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 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 officer and I have disclosed, based
          on our most recent evaluation, to the registrant's auditors and the
          audit committee of the 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
               weakness 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 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: August 12, 2003              By: /s/ Michael Caporale, Jr.
                                      ------------------------------------------
                                       Michael Caporale, Jr.
                                       President, Chief Executive Officer and
                                       Director
                                       (Principal Executive Officer)




                Certification of the Principal Financial Officer
            pursuant to Section 302 of the Sarbanes-Oxley Act of 2002


I, D. Keith LaVanway, certify that:

     1.   I have reviewed this quarterly report on Form 10-Q of Associated
          Materials Incorporated;

     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 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 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 officer and I have disclosed, based
          on our most recent evaluation, to the registrant's auditors and the
          audit committee of the 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
               weakness 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 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: August 12, 2003              By: /s/ D. Keith LaVanway
                                      -----------------------------------------
                                      D. Keith LaVanway
                                      Vice President, Chief Financial Officer,
                                      Treasurer and Secretary
                                      (Principal Financial Officer and
                                      Principal Accounting Officer)




                                  EXHIBIT INDEX


Exhibit
Number                                Description
- -------                               -----------

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

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


                                      -19-