UNITED STATES

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 March 31, 2012

Commission File Number 333-132918

FLAG INTERMEDIATE HOLDINGS CORPORATION

(Exact name of registrant as specified in its charter)

Delaware

20-3779375

(State or other jurisdiction

of incorporation or organization)

(I.R.S. Employer

Identification No.)

Commission File Number 001-13123

METALS USA, INC.

(Exact name of registrant as specified in its charter)


Delaware		76-0533626
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification Number)

2400 E. Commercial Blvd., Suite 905 Fort Lauderdale, Florida		33308
(Address of principal executive offices)		(Zip Code)

Registrant’s telephone number, including area code: (954) 202-4000

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 ¨ No ¨

Indicate by check mark whether the registrant submitted electronically and posted on its corporate Website, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No ¨

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See definitions of “accelerated filer,” “large accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer ¨ Accelerated filer ¨ Non-accelerated filer x Smaller reporting company ¨

Indicate by check mark whether the registrant is a shell company (as defined in rule 12b-2 of the Exchange Act). Yes ¨ No x

Number of shares of common stock outstanding at May 1, 2012 of Flag Intermediate Holdings Corporation.: 100

FORWARD-LOOKING STATEMENTS

This Quarterly Report on Form 10-Q contains statements reflecting assumptions, expectations, projections, intentions or beliefs about future events that are intended as “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. All statements included in this report, other than statements of historical fact, that address activities, events or developments that we expect, believe or anticipate will or may occur in the future are forward-looking statements. These statements appear in a number of places, including “Management’s Discussion and Analysis of Financial Condition and Results of Operations.” These statements represent our reasonable judgment on the future based on various factors and using numerous assumptions and are subject to known and unknown risks, uncertainties and other factors that could cause our actual results and financial position to differ materially from those contemplated by the statements. You can identify these statements by the fact that they do not relate strictly to historical or current facts. They use words such as “anticipate,” “believe,” “estimate,” “expect,” “forecast,” “may,” “should,” “plan,” “project” and other words of similar meaning. In particular, these include, but are not limited to, statements relating to the following:

•

projected operating or financial results, including anticipated cash flows from operations and asset sale proceeds;

•

expectations regarding capital expenditures, interest expense and other payments;

•

our beliefs and assumptions relating to our liquidity position, including our ability to adapt to changing market conditions; and

•

our ability to compete effectively for market share with industry participants.

Any or all of our forward-looking statements may turn out to be wrong. They can be affected by inaccurate assumptions or by known or unknown risks, uncertainties and other factors including, among others:

•

supply, demand, prices and other market conditions for steel and other commodities;

•

the timing and extent of changes in commodity prices;

•

the effects of competition on our business lines;

•

the condition of the steel and metal markets generally, which will be affected by interest rates, foreign currency fluctuations and general economic conditions;

•

the ability of our counterparties to satisfy their financial commitments;

•

tariffs and other government regulations relating to our products and services;

•

adverse developments in our relationship with both our key employees and unionized employees;

•

operational factors affecting the ongoing commercial operations of our facilities, including catastrophic weather-related damage, regulatory approvals, permit issues, unscheduled blackouts, outages or repairs, unanticipated changes in fuel costs or availability of fuel emission credits or workforce issues;

•

our ability to operate our businesses efficiently, manage capital expenditures and costs (including general and administrative expenses) and generate earnings and cash flow;

•

restrictive covenants in our indebtedness that may adversely affect our operational flexibility;

•

general political conditions and developments in the United States and in foreign countries whose affairs affect supply, demand and markets for steel, other metals and metal products;

•

our ability to retain key employees; and

•

our expectations with respect to our acquisition activity.

In addition, there may be other factors that could cause our actual results to be materially different from the results referenced in the forward-looking statements, some of which are included elsewhere in this report, including “Management’s Discussion and Analysis of Financial Condition and Results of Operations.” Many of these factors will be important in determining our actual future results. Consequently, no forward-looking statement can be guaranteed. Our actual future results may vary materially from those expressed or implied in any forward-looking statements. All forward-looking statements contained in this report are qualified in their entirety by this cautionary statement. Forward-looking statements speak only as of the date they are made, and we disclaim any obligation to update any forward-looking statements to reflect events or circumstances after the date of this report, except as otherwise required by applicable law.

FLAG INTERMEDIATE HOLDINGS CORPORATION AND

SUBSIDIARIES

TABLE OF CONTENTS


	PART I—FINANCIAL INFORMATION

Item 1.	Financial Statements

	Unaudited Condensed Consolidated Balance Sheets at March 31, 2012 and December 31, 2011	4

	Unaudited Condensed Consolidated Statements of Operations and Comprehensive Income for the three months ended March 31, 2012 and 2011	5

	Unaudited Condensed Consolidated Statements of Cash Flows for the three months ended March 31, 2012 and 2011	6

	Notes to Unaudited Condensed Consolidated Financial Statements	7

Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	26

Item 3.	Quantitative and Qualitative Disclosures About Market Risk	41

Item 4.	Controls and Procedures	41

	PART II—OTHER INFORMATION

Item 1.	Legal Proceedings	42

Item 1A.	Risk Factors	42

Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	42

Item 3.	Defaults Upon Senior Securities	42

Item 4.	Mine Safety Disclosures	42

Item 5.	Other Information	42

Item 6.	Exhibits	43

Signatures		44

Exhibit Index

PART I. FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

FLAG INTERMEDIATE HOLDINGS CORPORATION AND SUBSIDIARIES

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

(in millions, except share amounts)


	March 31, 2012		December 31, 2011
Assets
Current assets:
Cash	$	7.8	$	5.9
Accounts receivable, net of allowance of $6.1 and $6.9, respectively		244.9		212.2
Inventories		420.4		402.5
Deferred income tax asset		4.0		7.9
Prepayments and other		6.2		9.4

Total current assets		683.3		637.9
Property and equipment, net		250.3		247.8
Intangible assets, net		34.2		26.6
Goodwill		55.9		52.8
Other assets		12.8		13.5

Total assets	$	1,036.5	$	978.6

Liabilities and Stockholder’s Equity
Current liabilities:
Accounts payable	$	116.8	$	110.0
Accrued liabilities		38.2		28.7
Payable to parent		10.1		10.2
Current portion of long-term debt		1.0		1.0

Total current liabilities		166.1		149.9
Long-term debt, less current portion		497.2		467.6
Deferred income tax liability		70.4		71.0
Due to parent		47.0		47.0
Other long-term liabilities		18.3		22.4

Total liabilities		799.0		757.9

Commitments and contingencies
Stockholder’s equity:
Common stock, $0.01 par value, 100 shares authorized, issued and outstanding at March 31, 2012 and December 31, 2011		—		—
Additional paid-in capital		129.2		128.5
Retained earnings		107.9		91.9
Accumulated other comprehensive income		0.4		0.3

Total stockholder’s equity		237.5		220.7

Total liabilities and stockholder’s equity	$	1,036.5	$	978.6

See notes to unaudited condensed consolidated financial statements.

FLAG INTERMEDIATE HOLDINGS CORPORATION AND SUBSIDIARIES

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME

(in millions)


	Three Months Ended March 31,
	2012			2011
Net sales	$	525.3		$	432.3
Operating costs and expenses:
Cost of sales (exclusive of operating and delivery, and depreciation and amortization shown below)		407.1			329.7
Operating and delivery		51.0			41.1
Selling, general and administrative		27.7			26.8
Depreciation and amortization		5.3			4.8
(Gain) loss on sale of property and equipment		(0.1	)		0.1

Operating income		34.3			29.8
Other expense:
Interest expense		10.3			9.8

Income before income taxes		24.0			20.0
Provision for income taxes		7.9			8.1

Net income	$	16.1		$	11.9

Other comprehensive income:
Foreign currency translation adjustments		0.1			0.1
Deferred hedging gains		—			0.1

Total other comprehensive income		0.1			0.2

Total comprehensive income	$	16.2		$	12.1

See notes to unaudited condensed consolidated financial statements.

FLAG INTERMEDIATE HOLDINGS CORPORATION AND SUBSIDIARIES

UNADUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(in millions)


	Three Months Ended March 31,
	2012			2011
Cash flows from operating activities:
Net income	$	16.1		$	11.9
Adjustments to reconcile net income to net cash used in operating activities:
(Gain) loss on sale of property and equipment		(0.1	)		0.1
Provision for bad debts		0.6			0.7
Depreciation and amortization		5.8			5.3
Amortization of debt issuance costs		0.8			0.7
Deferred income taxes		0.2			3.4
Stock-based compensation		0.6			0.4
Changes in operating assets and liabilities, net of acquisitions:
Accounts receivable		(31.9	)		(54.6	)
Inventories		(17.1	)		(29.4	)
Prepayments and other		3.2			0.6
Accounts payable and accrued liabilities		15.5			14.5
Other operating		0.2			0.1

Net cash used in operating activities		(6.1	)		(46.3	)

Cash flows from investing activities:
Sales of assets		—			0.1
Purchases of assets		(4.5	)		(2.0	)
Acquisition costs, net of cash acquired		(17.0	)		(88.8	)

Net cash used in investing activities		(21.5	)		(90.7	)

Cash flows from financing activities:
Borrowings on credit facility		93.1			133.4
Repayments on credit facility		(63.3	)		—
Repayments of long-term debt		(0.2	)		(0.1	)
Deferred financing costs		(0.1	)		(0.7	)

Net cash provided by financing activities		29.5			132.6

Net increase (decrease) in cash		1.9			(4.4	)
Cash, beginning of period		5.9			15.2

Cash, end of period	$	7.8		$	10.8

Supplemental Cash Flow Information:
Cash paid for interest	$	3.2		$	2.9

Cash paid for income taxes	$	1.1		$	0.1

Cash received for income taxes	$	(0.2	)	$	(0.1	)

Investments in property and equipment not paid	$	0.1		$	0.1

See notes to unaudited condensed consolidated financial statements.

FLAG INTERMEDIATE HOLDINGS CORPORATION AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(dollars in millions)

1. Basis of Presentation and Summary of Significant Accounting Policies

Flag Intermediate Holdings Corporation (“Flag Intermediate”) and its wholly-owned subsidiary Metals USA, Inc. (“Metals USA”) and the wholly-owned subsidiaries of Metals USA are referred to collectively herein as the “Company,” “we” or “our.” Metals USA prior to its November 30, 2005 acquisition by Apollo Management V L.P. (“Apollo Management” and together with its affiliated investment entities “Apollo” or “Apollo V”) (the “Merger”) is referred to herein as the “Predecessor Company.” The condensed consolidated financial statements include the accounts of Flag Intermediate, and Metals USA and its subsidiaries. Intercompany accounts and transactions have been eliminated in the condensed consolidated financial statements. Flag Intermediate and Metals USA are wholly-owned subsidiaries of Metals USA Holdings Corp. (“Metals USA Holdings”).

The interim condensed consolidated financial statements included herein are unaudited; however, they include adjustments of a normal recurring nature which, in our opinion, are necessary to present fairly the interim condensed consolidated financial information as of and for the periods indicated. Accounting measurements at interim dates inherently involve greater reliance on estimates than at year-end. The results of operations for the interim periods presented are not necessarily indicative of the results to be expected for the entire year. These statements should be read in conjunction with the consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2011.

Use of Estimates

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America (“GAAP”) requires management to make estimates and assumptions that affect (i) the reported amounts of assets and liabilities, (ii) the disclosure of contingent assets and liabilities known to exist as of the date the financial statements are published, and (iii) the reported amount of net sales and expenses recognized during the periods presented. Adjustments made with respect to the use of estimates often relate to improved information not previously available. Uncertainties with respect to such estimates and assumptions are inherent in the preparation of financial statements; accordingly, actual results could differ from these estimates.

New Accounting Pronouncements

In June 2011, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2011-05 Comprehensive Income (Topic 220): Presentation of Comprehensive Income (“ASU 2011-05”) which amends some of the guidance in ASC Topic 220 “Comprehensive Income” regarding how companies must present comprehensive income. The main provisions of ASU 2011-05 provide that an entity that reports items of other comprehensive income has the option to present comprehensive income in either a single statement or two separate statements. A single statement would contain the components of net income and total net income, the components of other comprehensive income and total other comprehensive income, and a total for all comprehensive income. In a two-statement approach, an entity must present the components of net income and total net income in the first statement. That statement must be immediately followed by a financial statement that presents the components of other comprehensive income, a total for other comprehensive income, and a total for all comprehensive income. The ASU is intended to increase the prominence of other comprehensive income in financial statements and to facilitate convergence of U.S. GAAP and International Financial Reporting Standards. The amendments in ASU 2011-05 are to be applied retrospectively. For public entities, the ASU is effective for fiscal years and interim periods within those years beginning after December 15, 2011. The Company has adopted ASU 2011-05 within its condensed consolidated financial statements for the quarter ended March 31, 2012. ASU 2011-05 impacts presentation only and has no effect on the Company’s financial condition, results of operations, or cash flows.

2. Acquisitions

Gregor Technologies

On March 12, 2012, we acquired all of the issued and outstanding membership interests of Gregor Technologies, LLC and an affiliated company (“Gregor”) for $17.0. The purchase was funded with borrowings under our $500.0 amended and restated senior secured asset-based credit facility due 2015 (the “ABL facility”) and $3.0 of the purchase price was placed in escrow to secure seller’s indemnity obligations with respect to certain representations and warranties.

Established in 1989, Gregor provides custom-crafted parts and assemblies to original equipment manufacturers in several end markets, including industrial equipment, manufacturing, scientific instruments, electronics, aerospace, homeland security and defense. Gregor operates a 70,000 square foot metal processing facility in Torrington, Connecticut. We believe the acquisition will broaden our participation in both new and existing end markets with Gregor’s value-added processing and service offerings.

The excess of the aggregate purchase price over the estimated fair value of the net assets acquired was $3.6, which was allocated to goodwill. Goodwill arising from the acquisition consists largely of the synergies and economies of scale expected from combining the operations of Metals USA and Gregor. The Gregor acquisition was a taxable business combination and as such, the entire amount of goodwill recognized is expected to be deductible for income tax purposes. All of the goodwill was assigned to the Company’s Flat Rolled and Non-Ferrous Segment (see Note 4).

The estimated amount of goodwill and related allocations of the fair values assigned to assets acquired and liabilities assumed are based on preliminary data and are subject to change based on the final valuation of tangible and intangible assets. The following table presents the preliminary allocation of the acquisition cost to the assets acquired and liabilities assumed, based on their estimated fair values:


Accounts receivable, trade	$	1.4
Inventories		0.7
Property and equipment		3.5
Intangible assets		8.5
Goodwill		3.6

Total assets acquired		17.7

Accounts payable and accrued liabilities		0.7

Total liabilities assumed		0.7

Net assets acquired	$	17.0

Results for the three months ended March 31, 2012 include operating results from the Gregor acquisition from the date of the acquisition closing. Gregor contributed $0.6 of incremental sales and $0.1 of incremental operating income for the three months ended March 31, 2012. Acquisition-related costs for the three months ended March 31, 2012 amounted to approximately $0.4 and are included in selling, general and administrative expenses in the Company’s condensed consolidated statement of operations and comprehensive income.

The pro forma effects of the Gregor acquisition would not have been material to our results of operations for the three months ended March 31, 2011 and 2012, and therefore are not presented.

The Richardson Trident Company

On March 11, 2011, we acquired all of the issued and outstanding stock of The Richardson Trident Company (“Trident”). Trident’s results of operations have been included in the condensed consolidated statement of operations and comprehensive income since the date of acquisition. Trident is a general line metal service center with fabricating capabilities designed to service the oil and gas industry, and is also a wholesale distributor of metals, plastics and electronic parts. Trident operates under The Richardson Trident Company and The Altair Company trade names. Trident’s principal facility is in Richardson, Texas with branch locations in Houston, Austin, El Paso, Harlingen and Odessa, Texas; Tulsa, Oklahoma; Olathe, Kansas; Los Angeles, California; Boston, Massachusetts and Thomasville, Georgia. The Company paid $90.4 in cash for the stock of Trident, which included $54.2 for the repayment of Trident debt, and $1.8 in the form of a note payable, for a total purchase price of $92.2. The purchase was funded with borrowings under our the ABL facility.

The excess of the aggregate purchase price over the estimated fair value of the net assets acquired was $8.3, which was allocated to goodwill. Goodwill arising from the acquisition consists largely of the synergies and economies of scale expected from combining the operations of Metals USA and Trident. All of the goodwill was assigned to the Company’s Flat Rolled and Non-Ferrous Segment. The Trident acquisition was a taxable business combination and as such, the entire amount of the goodwill recognized is expected to be deductible for income tax purposes. The customer list intangible asset will be amortized on an accelerated basis over twelve years based on its estimated useful life.

The following table presents the allocation of the acquisition cost to the assets acquired and liabilities assumed, based on their estimated fair values:


Cash.	$	2.2
Accounts receivable, trade		17.2
Inventories		18.1
Other current assets		0.1
Property and equipment		47.8
Customer list intangible asset		19.0
Trade name intangible asset		3.3
Goodwill		8.3

Total assets acquired		116.0

Accounts payable and accrued liabilities		23.8
Note payable		1.8

Total liabilities assumed		25.6

Net assets acquired	$	90.4

Results for the quarter ended March 31, 2011 include operating results from the Trident acquisition from the date of the acquisition closing, which occurred on March 11, 2011. Trident contributed $9.2 of incremental sales and $0.6 of operating income for the quarter ended March 31, 2011. Acquisition-related costs for the period ended March 31, 2011 amounted to approximately $1.2 million, and are included in selling, general and administrative expenses in the Company’s condensed consolidated statement of operations and comprehensive income.

Trident provides a broad range of metals and processing services with a product mix that emphasizes aluminum, stainless steel and nickel. The majority of Trident’s customer base operates in the oil and gas services sector. Trident also serves customers in the aerospace, defense and transportation industries. Processing services include precision sawing, boring, honing, slitting, sheeting, shearing and turning. Trident also offers supply chain solutions such as just-in-time delivery and value-added components required by original equipment manufacturers. As a result of the acquisition, we expect to increase our non-ferrous and value-added processing product and service offerings in the geographic areas and end markets that Trident currently serves.

The following unaudited pro forma information presents our consolidated results of operations as if the Trident acquisition had occurred on January 1, 2010, after the effect of certain adjustments, including increased depreciation expense resulting from recording fixed assets at fair value, interest expense on the acquisition debt, amortization of certain identifiable intangible assets, severance costs for certain Trident employees that were terminated as of the acquisition date, certain other non-recurring costs that we will not incur after taking control of Trident, and a provision for income taxes for Trident, which was previously treated as an S-Corporation.


	Three Months Ended March 31, 2011
Net sales		458.1
Net income		11.3

3. Inventories

Inventories consist of the following:


	March 31, 2012		December 31, 2011
Raw materials—
Plates and Shapes	$	156.9	$	151.4
Flat Rolled and Non-Ferrous		213.0		198.5
Building Products		4.7		4.7

Total raw materials		374.6		354.6

Work-in-process and finished goods—
Flat Rolled and Non-Ferrous		36.2		38.8
Building Products		9.6		9.1

Total work-in-process and finished goods		45.8		47.9

Total inventories	$	420.4	$	402.5

4. Goodwill and Intangible Assets

The changes in the carrying amounts of goodwill by segment for the three months ended March 31, 2012 are as follows:


	As of December 31, 2011			Acquisitions/ Purchase Accounting Adjustments		Realization of Tax Benefits/Other			As of March 31, 2012
Plates and Shapes
Gross Goodwill and
Carrying Amount of Goodwill	$	14.5		$	—	$	(0.1	)	$	14.4

Flat Rolled and Non-Ferrous
Gross Goodwill and
Carrying Amount of Goodwill		32.7			3.6		—			36.3

Building Products
Gross Goodwill and
Carrying Amount of Goodwill		2.2			—		—			2.2

Corporate
Gross Goodwill		7.6			—		(0.4	)		7.2
Impairments		(4.2	)		—		—			(4.2	)

Carrying Amount of Goodwill		3.4			—		(0.4	)		3.0

Consolidated Total
Gross Goodwill		57.0			3.6		(0.5	)		60.1
Impairments		(4.2	)		—		—			(4.2	)

Carrying Amount of Goodwill	$	52.8		$	3.6	$	(0.5	)	$	55.9

Additions to goodwill recorded at the Flat Rolled and Non-Ferrous segment for the three months ended March 31, 2012 are attributable to the Gregor acquisition, which closed on March 12, 2012, discussed in Note 2. Reductions to goodwill at the Corporate and Plates and Shapes segments for the three months ended March 31, 2012 are primarily attributable to accounting for tax benefits associated with tax-deductible goodwill recognized in connection with the Merger and the acquisition of Port City Metal Services (“Port City”), which were taxable business combinations.

The carrying amounts of the Company’s intangible assets are as follows:


	March 31, 2012			December 31, 2011
Customer lists	$	61.7		$	61.7
Less: Accumulated amortization		(42.2	)		(41.4	)

	$	19.5		$	20.3

Trade names	$	6.6		$	6.6
Less: Accumulated amortization		(1.2	)		(1.1	)

	$	5.4		$	5.5

Fulfillment contract	$	0.8		$	0.8
Less: Accumulated amortization		—			—

	$	0.8		$	0.8

Gregor intangible assets	$	8.5		$	—
Less: Accumulated amortization		—			—

	$	8.5		$	—

During the three months ended March 31, 2012, we acquired an estimated $8.5 of intangible assets as a result of the Gregor acquisition discussed in Note 2. We are still in the process of allocating the purchase price of Gregor to the tangible and identifiable intangible assets acquired and liabilities assumed given the limited time since the acquisition date. We expect to provide such information in our quarterly report on Form 10-Q for the three and six months ended June 30, 2012.

Aggregate amortization expense for the three months ended March 31, 2012 and 2011 was $0.9 and $0.8, respectively. Aggregate remaining amortization of our intangible assets, excluding estimates for the recently acquired Gregor intangible assets, is as follows:


For the Year Ending December 31,	Estimated Amortization Expense
2012 (remaining 9 months)	$	2.8
2013	$	3.5
2014	$	3.2
2015	$	3.0
2016	$	2.6
Thereafter	$	10.6

5. Fair Value Measurements

ASC Topic 820 “Fair Value Measurements and Disclosures” (“ASC 820”) defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. ASC 820 classifies the inputs used to measure fair value into the following hierarchy:

Level 1—Quoted prices in active markets for identical assets or liabilities.

Level 2—Observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.

Level 3—Unobservable inputs that are supported by little or no market activity, but which are significant to the fair value of the assets or liabilities as determined by market participants.

As of March 31, 2012, the Company held certain items that are required to be measured at fair value on a recurring basis. Our receivables, payables, prepayments and accrued liabilities are current assets and obligations and, accordingly, the recorded values are believed by management to approximate fair value. Our 11 ¹^/⁸% Senior Secured Notes due 2015 (the “Metals USA Notes”) are thinly traded public debt instruments; accordingly, their market prices at any balance sheet date may not be representative of the prices which would be derived from a more active market. The fair value of publicly traded debt is determined based on quoted market prices, which is considered Level 1. The fair value of the Company’s debt that is not traded and is fixed-rate is estimated by discounting the interest payments and principal amount at the Company’s current borrowing rate (yield to maturity), which is considered Level 2. For floating rate debt that is not traded, fair value is not sensitive to interest rates since coupons float with Treasury or London Interbank Offered Rate (“LIBOR”) yields, and book value is a reasonable approximation of fair value after considering the stability of the Company’s default risk. The estimated fair value of current and long-term debt at March 31, 2012 and December 31, 2011 was $544.7 and $514.2, respectively.

In December 2007, Ohio River Metal Services, which we acquired in December 2010, entered into an interest rate swap agreement in connection with the Jeffersonville, Indiana Industrial Revenue Bonds (“IRBs”) discussed in Note 8. The interest rate swap derivative is valued using market data which is derived by combining certain inputs with quantitative models and processes to generate interest rate forward curves and discount factors. The notional amount under the swap corresponds to the principal amount of one of the Jeffersonville,

Indiana IRBs, which was $4.0 as of March 31, 2012. The Company has categorized the swap contract as Level 2. The fair value of the interest rate swap liability was $0.5 and $0.6 as of March 31, 2012 and December 31, 2011, respectively. Pretax realized losses from the interest rate swap recognized as interest expense during the three months ended March 31, 2012 and 2011 were not material.

6. Other Assets

Other assets consist of the following:


	March 31, 2012		December 31, 2011
Deferred financing costs	$	9.1	$	9.7
Deferred debt offering costs		2.6		2.8
Other		1.1		1.0

Total other assets	$	12.8	$	13.5

Aggregate amortization of debt issuance costs for the three months ended March 31, 2012 and 2011 was $0.8 and $0.7, respectively.

7. Accrued Liabilities

Accrued liabilities consist of the following:


	March 31, 2012		December 31, 2011
Salaries and employee benefits	$	10.7	$	15.1
Income taxes		6.1		—
Taxes, other than income		3.0		3.4
Interest		9.0		2.6
Insurance		4.2		4.2
Audit and tax fees		0.8		0.7
Warranty liability		0.6		0.6
Lease terminations		0.1		0.2
Other		3.7		1.9

Total accrued liabilities	$	38.2	$	28.7

8. Debt

Debt consists of the following:


	March 31, 2012		December 31, 2011
Senior Secured Asset-Based Revolving Credit Facility (ABL facility)	$	257.5	$	227.7
11¹/8% Senior Secured Notes due 2015 (Metals USA Notes)		226.3		226.3
Industrial Revenue Bonds (IRBs)		12.6		12.6
Due to Parent		47.0		47.0
Captial lease and other obligations		1.8		2.0

Total debt		545.2		515.6
Less—current portion of debt		1.0		1.0

Total long-term portion of debt	$	544.2	$	514.6

The weighted average interest rates under the ABL facility for the three months ended March 31, 2012 and 2011were 2.57% and 3.27%, respectively.

Senior Secured Asset-Based Revolving Credit Facility

On December 17, 2010, Flag Intermediate, Metals USA, and certain subsidiaries of Metals USA entered into an amended and restated loan and security agreement (the “ABL Credit Agreement”) with the lenders party thereto and Bank of America, N.A., as administrative agent and collateral agent. Flag Intermediate and Metals USA are wholly-owned subsidiaries of Metals USA Holdings Corp.

The ABL Credit Agreement provides for borrowings of up to $500.0 of Tranche A commitments and $35.0 of first-in last-out (“FILO”) Tranche A-1 commitments (which may be increased up to $750.0 at the option of Metals USA, including $35.0 under the FILO tranche)), under the 5-year, senior secured ABL facility that amended and restated Metals USA’s then-existing $625.0 senior secured asset-based credit facility that was scheduled to mature on November 30, 2011.

On March 9, 2011, we activated $25.0 of the FILO tranche under the ABL facility. The ABL facility permits us to borrow on a revolving basis through the earlier of November 30, 2015 and 60 days prior to the scheduled maturity of the Metals USA Notes, unless the Metals USA Notes are refinanced to a date more than 5 years and 60 days after the closing date of the ABL facility and/or repaid prior to such date. Substantially all of our subsidiaries are borrowers under the ABL facility.

On August 10, 2011, we amended the ABL facility by reducing the borrowing costs on the Tranche A commitments by 75 basis points and reducing the borrowing costs on the FILO tranche by 62.5 basis points. Under the amendment, the maturity date of the ABL facility was extended to the earlier of August 10, 2016 and 60 days prior to the scheduled maturity of the Metals USA Notes, unless the Metals USA Notes are refinanced to a date more than 5 years and 60 days after the closing date of the ABL facility and/or repaid prior to such date. The ABL facility remains subject to the same acceleration provision with respect to the maturity of the Metals USA Notes described below.

Borrowing Base. The maximum availability under the ABL facility is based on eligible receivables and eligible inventory, subject to certain reserves. Our borrowing availability fluctuates daily with changes in eligible receivables and inventory, less outstanding borrowings and letters of credit. The borrowing base is equal to:

•

85% of the net amount of eligible accounts receivable, plus

•

the lesser of (x) 80% of the lesser of the original cost or market value of eligible inventory and (y) 90% of the net orderly liquidation value of eligible inventory, plus

•

an incremental amount of the lesser of (x) the maximum commitments under the FILO tranche and (y) the sum of (i) 5% of the net amount of eligible accounts receivable and (ii) 5% of the net orderly liquidation value of eligible inventory during the effectiveness of any FILO tranche, less

•

reserves.

The ABL facility provides sub-limits for up to $25.0 of swingline loans and up to $100.0 for the issuance of letters of credit. Both the face amount of any outstanding letters of credit and any swingline loans will reduce borrowing availability under the ABL facility on a dollar-for-dollar basis.

As of March 31, 2012, we had $463.8 of eligible collateral, $257.5 in outstanding advances, $24.2 in open letters of credit and $182.1 of additional borrowing capacity.

Guarantees and Security. Substantially all of our subsidiaries are defined as “borrowers” under the ABL Credit Agreement. The obligations under the ABL facility are guaranteed by Flag Intermediate and certain of our domestic subsidiaries and are secured by a first-priority lien and security interest in, among other things, accounts

receivable, inventory and deposit accounts of Flag Intermediate, Metals USA and the subsidiaries of Metals USA party to the ABL Credit Agreement and a second-priority lien and security interest in, among other things, substantially all other tangible and intangible personal and real property owned by such companies, subject to certain exceptions.

Interest Rate and Fees. At Metals USA’s option, interest accrues on the loans made under the ABL facility at either LIBOR plus a specified margin (set at 1.75% (3.25% for the FILO tranche) as of March 31, 2012), or the base rate (which is based off of the federal funds rate plus 0.50%, Bank of America’s prime rate or LIBOR plus 1.00%), plus a specified margin (set at 0.75% (2.25% for the FILO tranche) as of March 31, 2012). Under the ABL facility amendment that was executed on August 10, 2011, the specified margins over LIBOR were reduced by 75 basis points for the Tranche A commitments and 62.5 basis points for the FILO tranche. The marginal rates vary based on our average monthly excess availability (as defined in the ABL Credit Agreement). The applicable base rate and the effective LIBOR rate for the loans made under the ABL facility were 3.25% and 0.47%, respectively, as of March 31, 2012.

A commitment fee is payable on any unused commitment equal to 0.25% per annum to the lenders under the ABL facility if utilization under the facility exceeds 40.0% of the total commitments under the facility and a commitment fee equal to 0.375% per annum if utilization under the facility is less than or equal to 40.0% of the total commitments under the facility. Customary letter of credit fees are also payable, as necessary.

Certain Conditions Precedent and Covenants. As a condition precedent to any borrowing or issuance of a letter of credit, a material adverse effect shall not have occurred or exist. The ABL facility contains customary representations, warranties and covenants, including limitations on our ability to incur or guarantee additional debt, subject to certain exceptions, pay dividends, or make redemptions and repurchases, with respect to capital stock, repay debt, create or incur certain liens, make certain loans or investments, make acquisitions or investments, engage in mergers, acquisitions, asset sales, and engage in certain transactions with affiliates. The ABL facility requires a lock-box arrangement for collection of accounts receivable and proceeds from sales of inventory. Metals USA may make withdrawals from the lock-box unless an event of default exists or borrowing availability is less than the greater of (i) $50.0 and (ii) 12.5% of the lesser of (A) the borrowing base (not to exceed $62.5) and (B) the aggregate commitment. We do not have to maintain a minimum fixed charge coverage ratio (“FCCR”) as long as our borrowing availability is greater than or equal to the greater of (i) $45.0 and (ii) 10% of the lesser of the borrowing base and the aggregate commitment (the “Minimum Availability”). We must maintain an FCCR of at least 1.0 to 1.0 if borrowing availability falls below the Minimum Availability. For purposes of determining covenant compliance, the FCCR is determined by dividing (i) the sum of Adjusted EBITDA (as defined in the ABL Credit Agreement) minus income taxes paid in cash (excluding certain specified deferred taxes) minus non-financed capital expenditures by (ii) the sum of certain distributions paid in cash, cash interest expense and scheduled principal reductions on debt, and is calculated based on such amounts for the most recent period of four consecutive fiscal quarters for which financial statements are available. FCCR and Adjusted EBITDA are each calculated on a pro forma basis. As of March 31, 2012, our FCCR was 2.87.

Certain Events of Default and Remedies. The ABL facility contains events of default with respect to: default in payment of principal when due, default in the payment of interest, fees or other amounts after a specified grace period, material breach of the representations or warranties, default in the performance of covenants, a default that causes or permits acceleration under any indebtedness with a principal amount in excess of a specified amount, certain bankruptcy events, certain ERISA violations, invalidity of certain security agreements or guarantees, material judgments, or a change of control. In the event of default, the ABL Credit Agreement may permit a majority of the lenders to: (i) restrict the amount of or refuse to make revolving loans; (ii) cause customer receipts to be applied against borrowings under the ABL facility which would cause Metals USA to suffer a rapid loss of liquidity and restrict the ability to operate on a day-to-day basis; (iii) restrict or refuse to provide letters of credit; or ultimately: (iv) terminate the commitments and the agreement; or (v) declare any or all obligations to be immediately due and payable if such default is not cured in the specified period required. Any payment default or acceleration under the ABL facility would also result in a default under the Metals USA Notes that would provide the holders of the Metals USA Notes with the right to demand immediate repayment.

Costs related to the establishment of the ABL facility, in addition to subsequent amendments to the ABL facility, were capitalized and are being charged to interest expense over the life of the ABL facility. Unamortized financing costs of $9.1 and $9.7 were included in other non-current assets as of March 31, 2012 and December 31, 2011, respectively.

11¹/8% Senior Secured Notes Due 2015

On November 30, 2005, Flag Acquisition Corporation (“Flag Acquisition”) sold $275.0 aggregate principal amount of the Metals USA Notes. The Metals USA Notes bear interest at a rate per annum equal to 11¹^/⁸%, payable semi-annually in arrears, on June 1 and December 1 of each year, commencing on June 1, 2006. The Metals USA Notes will mature on December 1, 2015. We may redeem some or all of the Metals USA Notes at any time on or after December 1, 2010 at a predetermined redemption price plus accrued and unpaid interest and additional interest, if any, to the applicable redemption date. If we experience a change of control and we do not redeem the Metals USA Notes, we will be required to make an offer to repurchase the Metals USA Notes at a price equal to 101% of the principal amount, plus accrued and unpaid interest and additional interest, if any, to the date of repurchase.

As a result of the Merger, Metals USA assumed the obligations of Flag Acquisition including the Metals USA Notes. All domestic operating subsidiaries of Metals USA have agreed, jointly and severally with Flag Intermediate (“Guarantors”), to unconditionally and irrevocably guarantee Metals USA’s obligations under the Metals USA Notes and Indenture dated as of November 30, 2005 (the “Metals USA Notes Indenture” or the “Indenture”). Additionally, Flag Intermediate has unconditionally agreed to be a primary obligor of the due and punctual payment and performance of the obligations under the Indenture.

Metals USA Holdings is not a guarantor of the Metals USA Notes. There is a limitation on the amount of funds which can be transferred by the Guarantors to Metals USA Holdings in the form of dividends. Such amount available for distribution shall be increased by an amount equal to 50% of Consolidated Net Income, as defined, or reduced by an amount equal to 100% of Consolidated Net Loss, as defined. As of March 31, 2012, $37.2 was available for general distribution under the restricted payment covenant contained in the Metals USA Notes Indenture.

The indebtedness evidenced by the Metals USA Notes and the guarantees will rank: equally with all of our and the Guarantors’ existing and future senior indebtedness; junior in priority as to collateral that secures the ABL facility on a first-priority lien basis with respect to our and the Guarantors’ obligations under the ABL facility, any other debt incurred after December 1, 2005 that has a priority security interest relative to the Metals USA Notes in the collateral that secures the ABL facility, any hedging obligations related to the foregoing debt and all cash management obligations incurred with any lender under the ABL facility; equal in priority as to collateral that secures the Metals USA Notes and the guarantees on a first-priority lien basis with respect to our and the Guarantors’ obligations under any other equivalent priority lien obligations incurred after December 1, 2005; and senior to all of our and the Guarantors’ existing and future subordinated indebtedness. The Metals USA Notes will also be effectively junior to the liabilities of any non-guarantor subsidiaries.

The Metals USA Notes contain covenants that are customary for similar debt instruments, including limitations on our or the Guarantors’ ability to incur or guarantee additional debt, subject to certain exceptions, pay dividends, or make redemptions and repurchases with respect to capital stock, create or incur certain liens, make certain loans or investments, make acquisitions or investments, engage in mergers, acquisitions, asset sales and sale lease-back transactions, and engage in certain transactions with affiliates.

The Metals USA Notes Indenture contains certain customary events of default, including (subject, in some cases, to customary cure periods) defaults based on (1) the failure to make payments under the Metals USA Notes Indenture when due, (2) breach of covenants, (3) cross-defaults to other material indebtedness, (4) bankruptcy events and (5) material judgments. We were in compliance with all financial covenants as of March 31, 2012.

Costs related to the establishment of the Metals USA Notes were capitalized and are being charged to interest expense over the life of the Metals USA Notes. Unamortized issuance costs of $2.6 and $2.8 were included in other non-current assets as of March 31, 2012 and December 31, 2011, respectively.

Industrial Revenue Bonds

Metals USA is a conduit bond obligor on IRBs issued by the municipalities of Muskogee, Oklahoma and Jeffersonville, Indiana. The IRBs are secured by certain real estate, leasehold improvements and equipment acquired with proceeds from the IRBs. The Muskogee IRB is due in one lump sum of $5.7 on May 1, 2023. The Jeffersonville IRBs had principal amounts outstanding of $4.0 and $2.9 as of March 31, 2012, and are being redeemed in varying amounts annually through August 2021 and December 2027, respectively. The interest rates assessed on the IRBs vary from month to month. As of March 31, 2012, the weighted average variable interest rate on the IRBs was 0.37%. The IRBs place various restrictions on certain of our subsidiaries, including but not limited to maintenance of required insurance coverage, maintenance of certain financial ratios, limits on capital expenditures and maintenance of tangible net worth and are supported by letters of credit. We were in compliance with all financial covenants as of March 31, 2012.

Intercompany Loan Agreement

Metals USA Holdings has made advances to Metals USA through an intercompany loan agreement, as amended (the “Loan Agreement”), which totaled $47.0 as of March 31, 2012 and December 31, 2011. The advances have been primarily to accommodate working capital expansion and the J. Rubin acquisition in June 2010. In June 2011, the Loan Agreement was amended to extend the maturity date to June 15, 2017, and to modify the rate at which borrowings under the Loan Agreement bear interest to LIBOR plus 6.00% per annum. The aggregate amount of Metals USA Holdings’ commitment under the Loan Agreement is $50.0. For the three months ended March 31, 2012 and 2011, Metals USA recognized $1.1 and $0.8 of interest expense related to the Loan Agreement, respectively.

9. Stockholder’s Equity

Common Stock

In accordance with its certificate of incorporation dated November 3, 2005, Flag Intermediate was authorized to issue 100 shares of capital stock, all of which were shares of common stock, $0.01 par value. All such shares are issued and outstanding at March 31, 2012, and are owned by Metals USA Holdings through Flag Intermediate, its wholly-owned subsidiary.

10. Stock-Based Compensation

Total stock-based compensation expense recognized for the three months ended March 31, 2012 and 2011 was $0.6 and $0.4, respectively. Stock-based compensation expense is included in our condensed consolidated statements of operations and comprehensive income in selling, general and administrative expense.

2005 Stock and Incentive Plan

Metals USA Holdings’ Amended and Restated 2005 Stock and Incentive Plan (the “2005 Plan”) permits the issuance of options and restricted stock awards to employees and directors of the Company. The 2005 Plan has reserved for issuance up to 2.4 million shares of common stock. The 2005 Plan has two tranches of options, Tranche A and Tranche B. Tranche A options vest on a pro-rata basis over five years, have a term of ten years, and expire if not exercised. Tranche B options, which include both a service and a performance condition, vest on the eighth anniversary of the date of grant or earlier dependent on the satisfaction of an internal rate of return on capital invested, have a term of ten years from date of grant, and expire if not exercised.

Tranche A Options

As of March 31, 2012, Tranche A options for 401,232 shares were outstanding, 389,553 of which were exercisable. The weighted average exercise price of these options is $3.21 per share, with an aggregate intrinsic value of $4.5. The Tranche A options have a weighted average remaining contractual life of approximately 3.8 years. Compensation expense associated with the Tranche A options has been fully recognized as of March 31, 2012.

Tranche B Options

As of March 31, 2012, Tranche B options for 47,112 shares were outstanding, all of which were exercisable. The exercise price of these options is $2.30 per share, with an aggregate intrinsic value of $0.6. The Tranche B options have a weighted average remaining contractual life of approximately 3.7 years. Compensation expense associated with the Tranche B options has been fully recognized as of March 31, 2012.

2010 Long-Term Incentive Plan

On March 19, 2010, our Board of Directors adopted, and our stockholders approved, the Metals USA Holdings 2010 Long-Term Incentive Plan (the “2010 Plan”). The purposes of the 2010 Plan are to further the growth and success of Metals USA and to reward and incentivize the outstanding performance of our key employees, directors, consultants and other service providers by aligning their interests with those of stockholders through equity-based compensation and enhanced opportunities for ownership of shares of our common stock.

Subject to adjustment, the 2010 Plan authorizes the issuance of up to 2.6 million shares of common stock pursuant to the grant or exercise of nonqualified stock options, incentive stock options, stock appreciation rights, restricted stock, restricted stock units and other equity-based awards.

The 2010 Plan is administered by our Board of Directors or the Compensation Committee thereof, or such other committee of the Board of Directors as the Board of Directors may designate from time to time (the “Committee”). Among other things, the Committee has the authority to select individuals to whom awards may be granted, to determine the type of award, to determine the terms and conditions of any such awards, including vesting terms, to interpret the terms and provisions of the 2010 Plan and awards granted thereunder and to otherwise administer the plan.

Stock Options

September 2010 Grants

On September 13, 2010, pursuant to the 2010 Plan, 632,000 options to acquire the Company’s common stock were granted to certain members of our management and to members of our Board of Directors with an exercise price equal to the fair market value as of the date of the grant. The options granted to management vest ratably over four years and have a contractual term of ten years. The options granted to the members of our Board of Directors vest ratably over three years and also have a contractual term of ten years.

As of March 31, 2012, 616,775 of the options granted in September 2010 were outstanding, of which 163,100 were exercisable. The exercise price of these options is $13.17, with an aggregate intrinsic value of $0.8. As of March 31, 2012, these options had approximately $2.2 of total unrecognized compensation expense remaining to be amortized over a weighted average period of approximately 2.1 years, with a weighted average remaining contractual life of approximately 8.3 years.

January 2012 Grants

On January 1, 2012, pursuant to the 2010 Plan, 373,000 options to acquire the Company’s common stock were granted to certain members of our management and to members of our Board of Directors with an exercise price equal to the fair market value as of the date of the grant. The options granted to management have an estimated fair value of $6.05 per option, vest ratably over four years from the date of grant and have a contractual term of ten years. The options granted to the members of our Board of Directors have an estimated fair value of $5.50 per option, vest ratably over two years from the date of grant and also have a contractual term of ten years.

The fair value of the January 1, 2012 option awards was estimated on the date of grant using a Black-Scholes option valuation model using the following valuation assumptions:


Expected dividend yield		0	%
Expected stock price volatility		64.2	%
Risk free interest rate		0.89	%
Expected life (in years)—management options		5.0
Expected life (in years)—Board of Director options		4.0
Exercise price	$	11.25

As of March 31, 2012, the options granted in January 2012 had approximately $2.0 of total unrecognized compensation expense remaining to be amortized over a weighted average period of approximately 3.5 years, with a weighted average remaining contractual life of approximately 9.8 years.

Restricted Stock

September 2010 Grants

On September 13, 2010, pursuant to the 2010 Plan, 130,100 shares of restricted stock were granted to certain members of our management and to members of our Board of Directors. The awards granted to management vest ratably over four years, while the awards granted to the members of our Board of Directors vest ratably over three years. The fair value of the restricted stock granted was $13.17 per share, determined based on the fair value of the Company’s common stock on the grant date. As of March 31, 2012, approximately $0.9 of total unrecognized compensation expense was expected to be recognized over a weighted average period of approximately 2.1 years.

January 2012 Grants

On January 1, 2012, pursuant to the 2010 Plan, 82,100 shares of restricted stock were granted to certain members of our management and to members of our Board of Directors. The awards granted to management vest ratably over four years from the date of grant, while the awards granted to the members of our Board of Directors vest ratably over two years from the date of grant. The fair value of the restricted stock granted was $11.25 per share, determined based on the fair value of the Company’s common stock on the grant date. As of March 31, 2012, approximately $0.9 of total unrecognized compensation expense was expected to be recognized over a weighted average period of approximately 3.4 years.

11. Income Taxes

The provision for income taxes is determined by applying an estimated annual effective income tax rate to income before income taxes, adjusted for any items discrete to the quarter. The annual effective rate is based on the most recent annual forecast of pretax income, permanent book differences and tax credits. The Company’s overall effective tax rate for the three months ended March 31, 2012 and 2011, is 32.9% and 40.3%, respectively. The decrease in the tax rate in 2012 is primarily due to the impact of state taxes and permanent items on the respective levels of pre-tax book income.

As of March 31, 2012, our unrecognized tax benefits totaled $7.2. We believe it is reasonably possible that a decrease of up to $1.1 in the consolidated liability for unrecognized tax benefits related to settlements of federal and state tax uncertainties may occur within the next twelve months. In addition, we believe it is reasonably possible that approximately $1.5 of other remaining unrecognized tax benefits, each of which is individually insignificant, may be recognized within the next twelve months as a result of a lapse of the statute of limitations. The total amount of unrecognized tax benefits that, if recognized, would impact the Company’s effective tax rate is $4.9 for the three months ended March 31, 2012.

We file numerous consolidated and separate income tax returns in the United States and Canada. We are no longer subject to U.S. Federal income tax examinations for years before 2002 and are no longer subject to state and local, or foreign income tax examinations for years before 2000.

We account for any applicable interest and penalties on uncertain tax positions as a component of income tax expense. As of March 31, 2012, the liability for uncertain tax positions includes interest and penalties of $2.7 of which $0.2 is included in our statement of operations and comprehensive income and impacted the Company’s overall effective income tax rate for the three months ended March 31, 2012.

12. Segment Information

The following tables show summarized financial information for our reportable segments. The amounts shown as an operating loss under the column heading “Corporate and Other” consist primarily of general and administrative costs that are not allocated to the segments. The reconciliation of operating income to income before income taxes is shown within the condensed consolidated statements of operations and comprehensive income and therefore is not separately presented.


	Three Months Ended March 31,
	Plates and Shapes		Flat Rolled and Non- Ferrous		Building Products			Corporate and Other			Total
2012:
Net sales	$	210.3	$	302.1	$	16.1		$	(3.2	)	$	525.3
Operating income (loss)		23.3		18.3		(1.8	)		(5.5	)		34.3
Capital expenditures		1.4		2.6		0.1			0.4			4.5
Depreciation and amortization(1)		2.3		2.9		0.5			0.1			5.8
2011:
Net sales	$	190.2	$	228.5	$	16.2		$	(2.6	)	$	432.3
Operating income (loss)		22.0		17.1		(1.8	)		(7.5	)		29.8
Capital expenditures		1.6		0.2		—			0.2			2.0
Depreciation and amortization(1)		2.3		2.2		0.6			0.2			5.3

(1)	Includes depreciation expense reflected in cost of goods sold for the Building Products Group.


	March 31, 2012		December 31, 2011
Total Assets:
Plates and Shapes	$	370.0	$	357.1
Flat Rolled and Non-Ferrous		598.0		550.5
Building Products		39.5		39.5
Corporate and Other		29.0		31.5

Consolidated	$	1,036.5	$	978.6

operating income for the three months ended March 31, 2012. Acquisition-related costs for the three months ended March 31, 2012 amounted to approximately $0.4 and are included in selling, general and administrative expenses in the Company’s condensed consolidated statement of operations and comprehensive income.

13. Commitments and Contingencies

Letters of Credit

Letters of credit outstanding at March 31, 2012 consist of letters of credit in the amount of $12.8 in conjunction with the IRBs (see Note 8) and other letters of credit aggregating $11.4 (total letters of credit of $24.2 at March 31, 2012). Other letters of credit consist primarily of collateral support for our property and casualty insurance program. All letters of credit reduce the amount available to borrow under the ABL facility.

Pension Fund Withdrawal Obligation

During 2007, we discontinued our participation in a multiemployer pension fund. In connection with our cessation of contributions to the plan, we were assessed a withdrawal liability of approximately $5.6, which we are paying in monthly installments through 2021. Our total withdrawal liability, including interest and amortization charges, amounted to approximately $5.9 and $6.0 as of March 31, 2012 and December 31, 2011, respectively.

Contingencies

14. Related Party Transactions

Intercompany Loan Agreement

Metals USA Holdings has made advances to Metals USA through an intercompany loan agreement. See Note 8.

Payable to Parent

In addition, Metals USA has recorded a payable to Metals USA Holdings in the amount of $6.1 as of March 31, 2012 and December 31, 2011, for the receipt of a Federal income tax refund during the year ended December 31, 2010.

Other amounts payable to Metals USA Holdings as of March 31, 2012 and December 31, 2011 are the result of routine intercompany transactions.

15. Guarantor/Non-Guarantor Subsidiary Financial Information

In November 2005, the Company issued the Metals USA Notes which are guaranteed by its domestic operating subsidiaries (see Note 8). The following presents condensed consolidating financial information for the parent company, Flag Intermediate, a holding company with no operations other than through its subsidiaries, and Metals USA, a management holding company which wholly owns the guarantor and non-guarantor subsidiaries, as of March 31, 2012 and December 31, 2011 and for the three months ended March 31, 2012 and 2011.


As of March 31, 2012	Flag Intermediate Holdings Corporation		Metals USA, Inc.		Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Adjustments & Eliminations			Consolidated
Assets
Current assets:
Cash	$	—	$	2.2	$	5.2		$	0.4		$	—		$	7.8
Accounts receivable, net		—		0.6		244.0			1.1			(0.8	)		244.9
Inventories		—		—		419.5			0.9			—			420.4
Deferred income tax asset		—		2.8		1.2			—			—			4.0
Prepayments and other		—		0.2		6.0			—			—			6.2

Total current assets		—		5.8		675.9			2.4			(0.8	)		683.3
Property and equipment, net		—		—		248.1			2.2			—			250.3
Intangible assets, net		—		—		34.2			—			—			34.2
Goodwill		—		3.0		50.7			2.2			—			55.9
Investment in subsidiaries		237.5		963.9		—			—			(1,201.4	)		—
Other assets		—		11.7		1.1			—			—			12.8

Total assets	$	237.5	$	984.4	$	1,010.0		$	6.8		$	(1,202.2	)	$	1,036.5

Liabilities and Stockholder’s Equity
Current liabilities:
Accounts payable	$	—	$	—	$	117.4		$	0.2		$	(0.8	)	$	116.8
Accrued liabilities		—		9.5		28.2			0.5			—			38.2
Payable to parent		—		10.1		—			—			—			10.1
Current portion of long-term debt		—		0.4		0.6			—			—			1.0

Total current liabilities		—		20.0		146.2			0.7			(0.8	)		166.1
Long-term debt, less current portion		—		484.7		12.5			—			—			497.2
Deferred income tax liability		—		25.3		45.1			—			—			70.4
Due to parent		—		47.0		—			—			—			47.0
Intercompany payable (receivable)		—		155.1		(199.1	)		44.0			—			—
Other long-term liabilities		—		14.8		2.9			0.6			—			18.3

Total liabilities		—		746.9		7.6			45.3			(0.8	)		799.0

Commitments and contingencies
Stockholder’s equity (deficit):
Common stock, $0.01 par value, 100 shares authorized, issued and outstanding at March 31, 2012		—		—		—			—			—			—
Additional paid-in capital		129.2		129.2		642.6			23.1			(794.9	)		129.2
Retained earnings (accumulated deficit)		107.9		107.9		359.2			(61.6	)		(405.5	)		107.9
Accumulated other comprehensive income		0.4		0.4		0.6			—			(1.0	)		0.4

Total stockholder’s equity (deficit)		237.5		237.5		1,002.4			(38.5	)		(1,201.4	)		237.5

Total liabilities and stockholder’s equity	$	237.5	$	984.4	$	1,010.0		$	6.8		$	(1,202.2	)	$	1,036.5


As of December 31, 2011	Flag Intermediate Holdings Corp.		Metals USA, Inc.		Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Adjustments & Eliminations			Consolidated
Assets
Current assets:
Cash	$	—	$	2.1	$	3.4		$	0.4		$	—		$	5.9
Accounts receivable, net		—		0.3		211.3			1.2			(0.6	)		212.2
Inventories		—		—		401.8			0.7			—			402.5
Deferred income tax asset		—		2.8		5.1			—			—			7.9
Prepayments and other		—		0.1		9.3			—			—			9.4

Total current assets		—		5.3		630.9			2.3			(0.6	)		637.9
Property and equipment, net		—		—		245.6			2.2			—			247.8
Intangible assets, net		—		—		26.6			—			—			26.6
Goodwill		—		3.4		47.2			2.2			—			52.8
Investment in subsidiaries		220.7		945.3		—			—			(1,166.0	)		—
Other assets		—		12.5		1.0			—			—			13.5

Total assets	$	220.7	$	966.5	$	951.3		$	6.7		$	(1,166.6	)	$	978.6

Liabilities and Stockholder’s Equity
Current liabilities:
Accounts payable	$	—	$	—	$	110.4		$	0.2		$	(0.6	)	$	110.0
Accrued liabilities		—		4.7		23.4			0.6			—			28.7
Payable to parent		—		10.2		—			—			—			10.2
Current portion of long-term debt		—		0.4		0.6			—			—			1.0

Total current liabilities		—		15.3		134.4			0.8			(0.6	)		149.9
Long-term debt, less current portion		—		455.0		12.6			—			—			467.6
Deferred income tax liability		—		25.3		45.7			—			—			71.0
Due to parent		—		47.0		—			—			—			47.0
Intercompany payable (receivable)		—		188.0		(231.7	)		43.7			—			—
Other long-term liabilities		—		15.2		6.5			0.7			—			22.4

Total liabilities		—		745.8		(32.5	)		45.2			(0.6	)		757.9

Commitments and contingencies
Stockholder’s equity (deficit):
Common stock, $0.01 par value, 100 shares authorized, issued and outstanding at December 31, 2011		—		—		—			—			—			—
Additional paid-in capital		128.5		128.5		642.6			23.1			(794.2	)		128.5
Retained earnings (accumulated deficit)		91.9		91.9		340.8			(61.6	)		(371.1	)		91.9
Accumulated other comprehensive income		0.3		0.3		0.4			—			(0.7	)		0.3

Total stockholder’s equity (deficit)		220.7		220.7		983.8			(38.5	)		(1,166.0	)		220.7

Total liabilities and stockholder’s equity	$	220.7	$	966.5	$	951.3		$	6.7		$	(1,166.6	)	$	978.6


For the Three Months Ended March 31, 2012	Flag Intermediate Holdings Corporation			Metals USA, Inc.			Guarantor Subsidiaries			Non-Guarantor Subsidiaries		Adjustments & Eliminations			Consolidated
Net sales	$	—		$	—		$	527.0		$	1.5	$	(3.2	)	$	525.3
Operating costs and expenses:
Cost of sales (exclusive of operating and delivery, and depreciation and amortization shown below)		—			—			409.2			1.1		(3.2	)		407.1

Operating and delivery		—			0.1			50.8			0.1		—			51.0
Selling, general and administrative		—			0.7			26.9			0.1		—			27.7
Depreciation and amortization		—			—			5.3			—		—			5.3
Gain on sale of property and equipment		—			—			(0.1	)		—		—			(0.1	)

Operating income (loss)		—			(0.8	)		34.9			0.2		—			34.3
Other (income) expense:
Interest expense		—			10.3			—			—		—			10.3
Intercompany charges		—			(7.8	)		7.6			0.2		—			—
Equity in earnings of subsidiaries		(16.1	)		(18.4	)		—			—		34.5			—

Income before income taxes		16.1			15.1			27.3		$	—		(34.5	)		24.0
Provision (benefit) for income taxes		—			(1.0	)		8.9			—		—			7.9

Net income	$	16.1		$	16.1		$	18.4		$	—	$	(34.5	)	$	16.1

Other comprehensive income:
Foreign currency translation adjustments		0.1			0.1			0.2			—		(0.3	)		0.1

Total other comprehensive income		0.1			0.1			0.2			—		(0.3	)		0.1

Total comprehensive income	$	16.2		$	16.2		$	18.6		$	—	$	(34.8	)	$	16.2


For the Three Months Ended March 31, 2011	Flag Intermediate Holdings Corporation			Metals USA, Inc.			Guarantor Subsidiaries		Non-Guarantor Subsidiaries			Adjustments & Eliminations			Consolidated
Net sales	$	—		$	—		$	433.3	$	1.6		$	(2.6	)	$	432.3
Operating costs and expenses:
Cost of sales (exclusive of operating and delivery, and depreciation and amortization shown below)		—			—			331.0		1.3			(2.6	)		329.7
Operating and delivery		—			0.1			40.8		0.2			—			41.1
Selling, general and administrative		—			2.0			24.7		0.1			—			26.8
Depreciation and amortization		—			—			4.7		0.1			—			4.8
Loss on sale of property and equipment		—			—			0.1		—			—			0.1

Operating income (loss)		—			(2.1	)		32.0		(0.1	)		—			29.8
Other (income) expense:
Interest expense		—			9.7			0.1		—			—			9.8
Intercompany charges		—			(7.0	)		6.8		0.2			—			—
Equity in earnings of subsidiaries		(11.9	)		(15.5	)		—		—			27.4			—

Income (loss) before income taxes		11.9			10.7			25.1		(0.3	)		(27.4	)		20.0
Provision (benefit) for income taxes		—			(1.2	)		9.3		—			—			8.1

Net income (loss)	$	11.9		$	11.9		$	15.8	$	(0.3	)	$	(27.4	)	$	11.9

Other comprehensive income:
Foreign currency translation adjustments		0.1			0.1			0.9		—			(1.0	)		0.1
Deferred hedging gains		0.1			0.1			—		—			(0.1	)		0.1

Total other comprehensive income		0.2			0.2			0.9		—			(1.1	)		0.2

Total comprehensive income (loss)	$	12.1		$	12.1		$	16.7	$	(0.3	)	$	(28.5	)	$	12.1


For the Three Months Ended March 31, 2012	Flag Intermediate Holdings Corporation		Metals USA, Inc.			Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Adjustments & Eliminations		Consolidated
Cash flows from operating activities:
Net cash provided by (used in) operating activities	$	—	$	0.4		$	(6.3	)	$	(0.2	)	$	—	$	(6.1	)

Cash flows from investing activities:
Purchases of assets		—		(0.4	)		(4.1	)		—			—		(4.5	)
Acquisition costs, net of cash acquired		—		—			(17.0	)		—			—		(17.0	)

Net cash used in investing activities		—		(0.4	)		(21.1	)		—			—		(21.5	)

Cash flows from financing activities:
Borrowings on credit facility		—		93.1			—			—			—		93.1
Repayments on credit facility		—		(63.3	)		—			—			—		(63.3	)
Repayments of long-term debt		—		—			(0.2	)		—			—		(0.2	)
Deferred financing costs		—		(0.1	)		—			—			—		(0.1	)
Net change in intercompany balances		—		(29.6	)		29.4			0.2			—		—

Net cash provided by financing activities		—		0.1			29.2			0.2			—		29.5

Net increase in cash		—		0.1			1.8			—			—		1.9
Cash, beginning of period		—		2.1			3.4			0.4			—		5.9

Cash, end of period	$	—	$	2.2		$	5.2		$	0.4		$	—	$	7.8


For the Three Months Ended March 31, 2011	Flag Intermediate Holdings Corporation		Metals USA, Inc.			Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Adjustments & Eliminations		Consolidated
Cash flows from operating activities:
Net cash used in operating activities	$	—	$	(5.2	)	$	(40.7	)	$	(0.4	)	$	—	$	(46.3	)

Cash flows from investing activities:
Sales of assets		—		—			0.1			—			—		0.1
Purchases of assets		—		(0.2	)		(1.8	)		—			—		(2.0	)
Acquisition costs, net of cash acquired		—		—			(88.8	)		—			—		(88.8	)

Net cash used in investing activities		—		(0.2	)		(90.5	)		—			—		(90.7	)

Cash flows from financing activities:
Borrowings on credit facility		—		133.4			—			—			—		133.4
Repayments of long-term debt		—		—			(0.1	)		—			—		(0.1	)
Deferred financing costs		—		(0.7	)		—			—			—		(0.7	)
Net change in intercompany balances		—		(135.6	)		135.2			0.4			—		—

Net cash (used in) provided by financing activities		—		(2.9	)		135.1			0.4			—		132.6

Net increase (decrease) in cash		—		(8.3	)		3.9			—			—		(4.4	)
Cash, beginning of period		—		12.5			2.0			0.7			—		15.2

Cash, end of period	$	—	$	4.2		$	5.9		$	0.7		$	—	$	10.8

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

This section contains statements that constitute “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. See disclosure presented on the inside of the front cover of this Form 10-Q for cautionary information with respect to such forward-looking statements. Readers should refer to “Risk Factors” included in our Annual Report on Form 10-K for risk factors that may affect future performance.

Overview

All references to the “Company,” “we” or “our” include Flag Intermediate, its wholly-owned subsidiary Metals USA, and the wholly-owned subsidiaries of Metals USA.

We believe that we are a leading provider of value-added processed carbon steel, stainless steel, aluminum and specialty metals, as well as manufactured metal components. For the three months ended March 31, 2012, approximately 97% of our revenue was derived from our metals service center and processing activities, which are segmented into two groups: Flat Rolled and Non-Ferrous Group and Plates and Shapes Group. The remaining portion of our revenue was derived from our Building Products Group, which principally manufactures and sells aluminum products related to the residential remodeling industry. We purchase metal from primary producers that generally focus on large volume sales of unprocessed metals in standard configurations and sizes. In most cases, we perform the customized, value-added processing services required to meet the specifications provided by end-users. Our Plates and Shapes Group and Flat Rolled and Non-Ferrous Group customers are in multiple industries including aerospace, automotive, defense, heavy equipment, marine transportation, commercial construction, office furniture manufacturing, and energy and oilfield services. Our Building Products Group customers are primarily distributors and contractors engaged in the residential remodeling industry.

Industry Trends

Metals Service Centers

According to the World Steel Association, 2011 world crude steel production grew at a rate of approximately 5.1% over 2010. This upward trend is expected to continue in 2012. The U.S. steel capacity utilization ratio, currently at approximately 81%, remains below historical averages.

Steel prices are generally sensitive to changes in global and local demand, which are in turn governed by worldwide and country-specific economic conditions and available production capacity. Changes in raw material prices, namely iron ore and metallurgical coal, also influence steel selling prices. For metal service centers, margins are affected by the extent to which changes in raw material prices are passed through to selling prices, as well as the time lag between raw material price changes and steel selling price changes.

Global steel demand continues to improve gradually in line with the recovery of end user industries. Emerging and developing economies continue to drive growth while the recovery of steel demand in the developed world has been more moderate. We believe that in the absence of any unanticipated macroeconomic disruptions, no near term catalyst that would materially alter current price and demand trends is visible on the immediate horizon.

Building Products

The downturn in the housing and mortgage markets has caused significant contraction in the home improvement remodeling industry. Research indicates that remodeling activity is pro-cyclical with both new residential construction and the broader economy, but remodeling lags homebuilding by several quarters. The high cyclicality of remodeling activity appears to be driven by discretionary improvements, similar to the

products sold by our building products business, which are quite volatile. Improvement spending is expected to be much more cyclical and more sensitive to upturns and downturns in the general economy, whereas maintenance and repair spending is expected to be fairly stable over time.

While the pace of the decline in homeowner remodeling projects appears to be moderating, increased remodeling activity does not seem likely to materialize until further signs of recovery emerge in the broader housing market. Although lower financing costs are reducing the cost of financing home improvement projects, weak home prices and decreased cost recovery for most types of remodeling projects continue to discourage upper-end remodeling improvements.

Product demand for the Company’s Building Products Group may be influenced by numerous factors such as interest rates, general economic conditions, consumer confidence and other factors beyond our control. Declines in existing home sales and improvement remodeling expenditures due to such factors could continue to limit the pace of the segment’s recovery.

Results of Operations

The following unaudited consolidated financial information reflects our historical financial statements.

Consolidated Results—Three Months Ended March 31, 2012 Compared to March 31, 2011


	2012			%			2011		%
	(In millions, except percentages)
Net sales	$	525.3			100.0	%	$	432.3		100.0	%
Cost of sales (exclusive of operating and delivery, and depreciation and amortization shown below)		407.1			77.5	%		329.7		76.3	%
Operating and delivery		51.0			9.7	%		41.1		9.5	%
Selling, general and administrative		27.7			5.3	%		26.8		6.2	%
Depreciation and amortization		5.3			1.0	%		4.8		1.1	%
(Gain) loss on sale of assets		(0.1	)		0.0	%		0.1		0.0	%

Operating income		34.3			6.5	%		29.8		6.9	%
Interest expense		10.3			2.0	%		9.8		2.3	%

Income before income taxes		24.0			4.6	%		20.0		4.6	%

Net sales. Net sales increased $93.0 million, or 21.5%, from $432.3 million for the three months ended March 31, 2011 to $525.3 million for the three months ended March 31, 2012. The increase was primarily attributable to an 11.7% increase in average realized prices, in addition to a 9.5% increase in shipments for our Flat Rolled and Non-Ferrous and Plates and Shapes Product Groups. Net sales for our Building Products Group decreased $0.1 million for the first quarter of 2012 versus the first quarter of 2011. Results for the quarter ended March 31, 2012 include operating results from the Gregor acquisition, which closed on March 12, 2012. Gregor contributed $0.6 million of incremental sales and $0.1 million of incremental operating income for the three months ended March 31, 2012. In addition, results for the quarter ended March 31, 2012 include a full three months of results of operations from the Trident acquisition, which closed on March 11, 2011. Trident contributed $35.4 million of incremental sales and $0.2 million of incremental operating income for the three months ended March 31, 2012. Excluding the Gregor and Trident acquisitions, net sales increased $57.0 million, or 14.0%, for the quarter ended March 31, 2012 versus the same quarter of 2011, which primarily resulted from an 8.2% increase in shipments and a 5.4% increase in average realized prices.

Our improved year-over-year results were a consequence of gradual end market demand recovery, most notably in the automotive, energy and oilfield services, and lawn and garden equipment sectors, along with continued growth in industrial and heavy equipment production. In addition to the volume and price increases discussed above, the increase in net sales resulted from continued optimization of the Company’s product mix to better match demand in certain markets and to differentiate our products and services from competitors.

According to data from the Metals Service Center Institute, year-to-date actual shipments for the service center industry through March 2012 were up 7.2% over the same period of 2011. We expect sequential quarter demand trends to remain stable based on current end market dynamics and macroeconomic conditions.

Cost of sales. Cost of sales increased $77.4 million, or 23.5%, from $329.7 million for the three months ended March 31, 2011 to $407.1 million for the three months ended March 31, 2012. The increase was primarily attributable to a 13.5% increase in average cost per ton for our Flat Rolled and Non-Ferrous and Plates and Shapes Product Groups, in addition to a 9.5% increase in shipments. Cost of sales for our Building Products Group increased $0.3 million, or 2.5%. The Gregor and Trident acquisitions added a combined $26.5 million of incremental cost of sales for the quarter ended March 31, 2012. Excluding the Gregor and Trident acquisitions, shipments increased 8.2% and average cost per ton increased 7.5% over the same period of 2011. The increases were largely attributable to gradual end market demand recovery, and to a lesser extent, higher steelmaking raw material prices, which are a significant driver of steel price trends. Cost of sales as a percentage of net sales increased from 76.3% for the three months ended March 31, 2011 to 77.5% for the same period of 2012.

Operating and delivery. Operating and delivery expenses increased $9.9 million, or 24.1%, from $41.1 million for the three months ended March 31, 2011 to $51.0 million for the three months ended March 31, 2012. The increase was a result of higher variable costs associated with increased shipments, most notably higher labor costs of approximately $3.5 million and higher freight costs of approximately $1.0 million. In addition, Gregor and Trident added a combined $5.9 million of incremental operating and delivery expenses for the first quarter of 2012. As a percentage of net sales, operating and delivery expenses increased from 9.5% for the three months ended March 31, 2011 to 9.7% for the three months ended March 31, 2012.

Selling, general and administrative. Selling, general and administrative expenses increased $0.9 million, or 3.4%, from $26.8 million for three months ended March 31, 2011 to $27.7 million for the three months ended March 31, 2012. Higher salaries of approximately $1.8 million contributed to the period-over-period increase. Gregor and Trident added a combined $2.6 million of incremental selling, general and administrative expenses for the first quarter of 2012. As a percentage of net sales, selling, general and administrative expenses decreased from 6.2% for the three months ended March 31, 2011 to 5.3% for the three months ended March 31, 2012.

Depreciation and amortization. Depreciation and amortization expense increased $0.5 million, or 10.4%, from $4.8 million for the three months ended March 31, 2011 to $5.3 million for the three months ended March 31, 2012. The increase is primarily attributable to increases in fixed assets resulting from our growth through acquisitions over the past year and from increased capital spending, as our investments in new equipment have grown in line with higher business activity levels. Net property and equipment as of March 31, 2012 was $250.3 million compared to $244.9 million as of March 31, 2011. As a percentage of net sales, depreciation and amortization expenses decreased from 1.1% for the three months ended March 31, 2011 to 1.0% for the three months ended March 31, 2012.

Operating income. Operating income increased $4.5 million, or 15.1%, from $29.8 million for the three months ended March 31, 2011 to $34.3 million for the three months ended March 31, 2012. The increase was primarily a result of the increase in net sales discussed above, in addition to the impact associated with the acquisitions of Gregor and Trident. As a percentage of net sales, operating income decreased from 6.9% for the three months ended March 31, 2011 to 6.5% for the three months ended March 31, 2012.

Interest expense. Interest expense increased $0.5 million, or 5.1%, from $9.8 million for the three months ended March 31, 2011 to $10.3 million for the three months ended March 31, 2012. The increase was due to higher borrowings and a higher average facility rate on the ABL facility. The weighted average outstanding balance on our ABL facility increased from $146.2 million for the three months ended March 31, 2011 to $252.7 million for the three months ended March 31, 2012. Borrowings under the ABL facility were used to fund the Gregor acquisition, in addition to higher working capital needs between the two periods.

Segment Results—Three Months Ended March 31, 2012 Compared to March 31, 2011


	Net Sales			Operating Costs and Expenses		Operating Income (Loss)			Capital Spending
											Tons Shipped(1)
											Direct			Toll
	(in millions, except tons)
2012:
Plates and Shapes	$	210.3		$	187.0	$	23.3		$	1.4		161			4
Flat Rolled and Non-Ferrous		302.1			283.8		18.3			2.6		205			36
Building Products		16.1			17.9		(1.8	)		0.1		—			—
Corporate and other		(3.2	)		2.3		(5.5	)		0.4		(3	)		—

Total	$	525.3		$	491.0	$	34.3		$	4.5		363			40

2011:
Plates and Shapes	$	190.2		$	168.2	$	22.0		$	1.6		151			12
Flat Rolled and Non-Ferrous		228.5			211.4		17.1			0.2		174			33
Building Products		16.2			18.0		(1.8	)		—		—			—
Corporate and other		(2.6	)		4.9		(7.5	)		0.2		(2	)		—

Total	$	432.3		$	402.5	$	29.8		$	2.0		323			45

(1)	Shipments are expressed in thousands of tons and are not an applicable measure for the Building Products Group.

Plates and Shapes. Net sales increased $20.1 million, or 10.6%, from $190.2 million for the three months ended March 31, 2011 to $210.3 million for the three months ended March 31, 2012. The increase was primarily attributable to a 9.2% increase in average realized prices, in addition to a 1.2% increase in shipments for the three months ended March 31, 2012 compared to the three months ended March 31, 2011. Product demand for the Plates and Shapes Group is more transactional in nature and is typically associated with industries and end markets that show strength during later stages of economic cycles. We experienced strong demand from the defense and oilfield services end markets during the first quarter of 2012. Marine vessel end markets exhibited nominal growth in period-over-period comparisons. Non-residential construction activity has remained weak through the first quarter of 2012.

Operating costs and expenses increased $18.8 million, or 11.2%, from $168.2 million for the three months ended March 31, 2011 to $187.0 million for the three months ended March 31, 2012. The increase was primarily attributable to an 11.3% increase in average cost per ton, in addition to a 1.2% increase in shipments for the three months ended March 31, 2012 compared to the three months ended March 31, 2011. Operating costs and expenses as a percentage of net sales increased from 88.4% for the three months ended March 31, 2011 to 88.9% for the three months ended March 31, 2012.

Operating income increased $1.3 million, or 5.9%, from $22.0 million for the three months ended March 31, 2011 to $23.3 million for the three months ended March 31, 2012. The increase primarily resulted from the increase in net sales discussed above. Operating income as a percentage of net sales decreased from 11.6% for the three months ended March 31, 2011 to 11.1% for the three months ended March 31, 2012.

Flat Rolled and Non-Ferrous. Net sales increased $73.6 million, or 32.2%, from $228.5 million for the three months ended March 31, 2011 to $302.1 million for the three months ended March 31, 2012. Results for the quarter ended March 31, 2012 include $0.6 million of incremental sales from the Gregor acquisition and $35.4 million of incremental sales from the Trident acquisition. The remaining increase was primarily attributable to a 14.1% increase in shipments, in addition to a 2.7% increase in average realized prices for the three months ended March 31, 2012 compared to the three months ended March 31, 2011. Toll processed tonnage increased from 33,000 tons during the first quarter of 2011 to 36,000 tons during the first quarter of 2012. Sales of non-ferrous

metals accounted for approximately 39% of the segment’s sales product mix for the first quarter of 2012, compared to approximately 37% for the first quarter of 2011. Our Flat Rolled and Non-Ferrous segment experienced strong demand in energy and oilfield services, heavy equipment, lawn and garden equipment, as well as the automotive sector during the first quarter of 2012.

Operating costs and expenses increased $72.4 million, or 34.2%, from $211.4 million for the three months ended March 31, 2011 to $283.8 million for the three months ended March 31, 2012. Gregor and Trident contributed a combined $35.7 million of incremental operating costs and expenses to the segment for the first quarter of 2012. The remaining increase was primarily attributable to a 14.1% increase in shipments, in addition to a 4.5% increase in average cost per ton for the first quarter of 2012 versus the same period of 2011. Operating costs and expenses as a percentage of net sales increased from 92.5% for the three months ended March 31, 2011 to 93.9% for the three months ended March 31, 2012.

Operating income increased by $1.2 million, or 7.0%, from $17.1 million for the three months ended March 31, 2011 to $18.3 million for the three months ended March 31, 2012. The increase was primarily attributable to the increase in volumes, combined with the increase in average realized prices discussed above. Gregor and Trident contributed a combined $0.3 million of incremental operating income for the three months ended March 31, 2012. Operating income as a percentage of net sales decreased from 7.5% for the three months ended March 31, 2011 to 6.1% for the same period of 2012.

Building Products. Net sales decreased $0.1 million from $16.2 million for the three months ended March 31, 2011 to $16.1 million for the three months ended March 31, 2012. This segment of our business continues to be affected by lower consumer spending on residential remodeling due to the effects of the economic recession. The correction in the residential construction market has contributed to declining home prices and increased volatility in home improvement spending.

Operating costs and expenses decreased $0.1 million, in line with the decrease in net sales, from $18.0 million for the three months ended March 31, 2011 to $17.9 million for the three months ended March 31, 2012. Operating costs and expenses as a percentage of net sales remained level between the two periods.

Operating loss was unchanged at $1.8 million for the three months ended March 31, 2012 compared to the same period of 2011. Operating loss as a percentage of net sales remained level between the two periods.

Corporate and other. This category reflects certain administrative costs and expenses management has not allocated to its industry segments. These costs include compensation for executive officers, insurance, professional fees for audit, tax and legal services and data processing expenses. The negative net sales amount represents the elimination of intercompany sales. The operating loss decreased $2.0 million for the three months ended March 31, 2012 as compared to the three months ended March 31, 2011 due primarily to lower professional fees, lower employee benefit costs, and lower expenses associated with incentive compensation.

Liquidity and Capital Resources

Our primary sources of short-term liquidity are borrowings under the ABL facility and our cash flow from operations. We believe these resources will be sufficient to meet our working capital and capital expenditure requirements for the next twelve months.

Our borrowing availability fluctuates daily with changes in eligible accounts receivable and inventory, less outstanding borrowings and letters of credit. See “—Financing Activities” below. As of March 31, 2012, we had $463.8 million of eligible collateral, $257.5 million in outstanding advances, $24.2 million in open letters of credit and $182.1 million of additional borrowing capacity. As of March 31, 2012, we had $7.8 million of cash on hand.

We generally meet long-term liquidity requirements, the repayment of debt and investment funding needs, through additional borrowings under the ABL facility and the issuance of debt securities. As of March 31, 2012, our debt consisted of $257.5 million of outstanding borrowings under the ABL facility, $226.3 million principal amount of the Metals USA Notes, IRBs with $12.6 million principal amount outstanding, a note payable to Metals USA Holdings in the amount of $47.0 million, and $1.8 million of capital leases and other obligations. We believe that cash flow from operations, supplemented by cash available under the ABL facility, will be sufficient to enable us to meet our debt service and operational obligations as they come due for at least the next twelve months.

With respect to long-term liquidity, we believe that we will be able to meet our working capital, capital expenditure and debt service obligations. Our ability to meet long-term liquidity requirements is subject to obtaining additional debt and/or equity financing. Decisions by lenders and investors to enter into such transactions with us will depend upon a number of factors, such as our historical and projected financial performance, compliance with the terms of our current credit agreements, industry and market trends, the availability of capital, and the relative attractiveness of alternative lending or investment opportunities.

Operating and Investing Activities

Although we do not produce any metal, our financial performance is affected by changes in metal prices. When metal prices rise, the prices at which we are able to sell our products generally increase over their historical costs; accordingly, our working capital (which consists primarily of accounts receivable and inventory) tends to increase. Conversely, when metal prices fall, our working capital tends to decrease. Our working capital (current assets less current liabilities) increased from $488.0 million at December 31, 2011 to $517.2 million at March 31, 2012.

Changes in metal prices also affect our liquidity because of the time difference between our payment for our raw materials and our collection of cash from our customers. We sell our products and typically collect our accounts receivable within 45 days after the sale; however, we tend to pay for replacement materials (which are more expensive when metal prices are rising) over a much shorter period, primarily to benefit from early-payment discounts that are substantially higher than our cost of incremental debt. As a result, when metal prices are rising, we tend to draw more on the ABL facility to cover the cash flow cycle from material purchase to cash collection. When metal prices fall, we can replace our inventory at lower cost and, thus, generally do not need to access the ABL facility as much to cover the cash flow cycle. We believe that cash flow from operations, supplemented by cash available under the ABL facility, will be sufficient to enable us to meet our debt service and operational obligations as they come due for at least the next twelve months. Additionally, we intend to look for value-added businesses that we can acquire at reasonable prices. We intend to use cash flows from operations and borrowing availability under the ABL facility to fund future acquisitions.

The following discussion of the principal sources and uses of cash should be read in conjunction with our condensed consolidated statements of cash flows included in our condensed consolidated financial statements for the three months ended March 31, 2012.

During the three months ended March 31, 2012, net cash used in operating activities was $6.1 million. During the first three months of 2012, our working capital increased as we experienced modestly increasing prices and stable end market demand. Increases of $31.9 million in our accounts receivable balance and $17.1 million in our inventory value were the primary contributors to operating cash outflows for the period. Accounts receivable increased due to higher net sales which were primarily driven by higher average realized prices for the metal we sell in addition to higher shipments versus the same period of the prior year. During the three months ended March 31, 2011, net cash used in operating activities was $46.3 million. This amount was primarily attributable to increases in accounts receivable and inventories. Changes in working capital during the first quarter of 2011 reflected accelerating demand in the industrial economy in line with cyclical recovery momentum. As a consequence, our working capital needs increased along with increasing demand and prices.

Net cash used in investing activities was $21.5 million for the three months ended March 31, 2012, and consisted of $17.0 million of acquisition costs for the Gregor acquisition, which closed on March 12, 2012, and capital expenditures of $4.5 million. Net cash used in investing activities was $90.7 million for the three months ended March 31, 2011, and consisted primarily of $88.8 million of cash paid for the Trident acquisition and capital expenditures of $2.0 million.

Net cash provided by financing activities was $29.5 million for the three months ended March 31, 2012, which consisted of net borrowings on the ABL facility of $29.8 million offset by $0.1 million of cash paid for loan financing costs and $0.2 million of debt repayments. Net cash provided by financing activities was $132.6 million for the three months ended March 31, 2011, which consisted of borrowings on the ABL facility of $133.4 million offset by $0.7 million of cash paid for loan financing costs and $0.1 million of debt repayments.

Covenant Compliance

Adjusted EBITDA

Adjusted EBITDA (as defined by the ABL Credit Agreement and the Metals USA Notes Indenture) is defined as EBITDA further adjusted to exclude certain non-cash and non-recurring items. Adjusted EBITDA is not a defined term under GAAP and should not be used as an alternative to net income as an indicator of operating performance or to cash flow as a measure of liquidity.

Fixed Charge Coverage Ratio

Under the ABL facility, the FCCR is determined on a rolling four-quarter period, often referred to as a last-twelve month period, by dividing (1) the Adjusted EBITDA of Metals USA minus income taxes paid in cash minus non-financed capital expenditures by (2) the sum of certain distributions paid in cash, cash interest expense and scheduled principal reductions on debt paid by Metals USA. Should borrowing availability under the ABL facility fall below Minimum Availability, we must maintain a FCCR of at least 1.0 to 1.0, measured on a trailing four-quarter basis. As of March 31, 2012, our borrowing availability under the ABL facility was $182.1 million. In addition, the FCCR is an important measure of our liquidity and affects our ability to take certain actions, including paying dividends to stockholders and making acquisitions.

Because access to debt capital is currently and in the future will continue to be important to us, we believe that the inclusion of supplementary adjustments to EBITDA applied in presenting Adjusted EBITDA are appropriate to provide additional information to investors to demonstrate compliance with the covenants in our debt agreements. Failure to comply with the FCCR covenant of the ABL facility can result in limiting our long-term growth prospects by hindering our ability to incur future indebtedness or grow through acquisitions. As of March 31, 2012, our FCCR was 2.87.

Although the Metals USA Notes Indenture also contains covenants that restrict our ability to incur indebtedness and pay dividends based on our FCCR, the definition and application of the FCCR contained in the Indenture differs from the definition and application of the FCCR in the ABL facility in that the numerator of the FCCR as defined in the Indenture does not include cash income taxes or non-financed capital expenditures and the denominator of the FCCR as defined in the Indenture does not include the sum of certain distributions paid in cash and scheduled principal reductions on debt, and separate FCCRs are required under certain circumstances. See “—Financing Activities” below.

The Metals USA Notes Indenture contains covenants that restrict our ability to take certain actions, such as incurring additional debt and making certain acquisitions, if we are unable to meet defined Adjusted EBITDA to fixed charge coverage ratios (as defined). The covenants in the Indenture require us to have an Adjusted EBITDA to fixed charge coverage ratio (measured on a trailing four-quarter basis and calculated differently from the fixed charge coverage ratio as defined by the ABL facility) of 2.0 to 1.0 to incur “ratio” indebtedness. Based on the calculations for the trailing four quarters, we are able to satisfy these covenants and incur additional indebtedness under these ratios, including for acquisition purposes, under our Indenture.

Pro Forma Adjusted EBITDA

Pro Forma Adjusted EBITDA is defined as Adjusted EBITDA (as discussed above) with additions for the Adjusted EBITDA of recent acquisitions as though we owned those businesses for the twelve-month period ended March 31, 2012. Pro Forma Adjusted EBITDA, as defined in our debt agreements, is a non-GAAP measure used in the calculation of our Consolidated Total Debt Ratio, as defined by the Metals USA Notes Indenture. As of March 31, 2012, our Consolidated Total Debt Ratio was 3.22 based on a trailing twelve-month Pro Forma Adjusted EBITDA of $169.5 million.

Our inability to satisfy the terms of the negative covenants in our debt agreements do not, by themselves, constitute covenant violations or events of default. Rather, they are event-related restrictions that may limit or prohibit the Company from taking certain corporate actions. As of March 31, 2012, we were not restricted under any of the negative covenants in our debt agreements.

Limitations of Adjusted EBITDA

There are material limitations associated with making the adjustments to our earnings to calculate Adjusted EBITDA and using such a non-GAAP financial measure as compared to the most directly comparable GAAP financial measure. For instance, Adjusted EBITDA does not include:

•

interest expense, and because we have borrowed money in order to finance our operations, interest expense is a necessary element of our costs and ability to generate revenue;

•

income tax expense, and because the payment of taxes is part of our operations, income tax expense is a necessary element of our costs and ability to operate; and

•

depreciation and amortization expense, and because we use capital assets, depreciation and amortization expense is a necessary element of our costs and ability to generate revenue.

In addition, fixed charges should not be considered an alternative to interest expense.

Below is a reconciliation of net income to EBITDA, Adjusted EBITDA, Pro Forma Adjusted EBITDA, and net cash used in operating activities:


	Three Months Ended March 31,						Twelve Months Ended March 31,
	2012			2011			2012
Net income	$	16.1		$	11.9		$	65.4
Depreciation and amortization(1)		5.8			5.3			23.8
Interest expense		10.3			9.8			42.7
Provision for income taxes		7.9			8.1			31.6
Other expense		—			—			0.1

EBITDA		40.1			35.1			163.6
Covenant defined adjustments:
Facilities closure and severance costs(2)		—			0.6			—
Non-cash employee benefit expense(3)		0.6			0.4			2.6
Acquisition expenses(4)		0.4			1.2			0.8

Adjusted EBITDA(5)		41.1			37.3			167.0
Pro forma acquisition adjustments(6)		—			—			2.5

Pro Forma Adjusted EBITDA(7)		41.1			37.3			169.5
Loss (gain) on sale of property and equipment		(0.1	)		0.1			(0.2	)
Provision for bad debts		0.6			0.7			2.8
Amortization of debt issuance costs		0.8			0.7			3.0
Deferred income taxes		0.2			3.4			12.2
Interest expense		(10.3	)		(9.8	)		(42.7	)
Provision for income taxes		(7.9	)		(8.1	)		(31.6	)
Other expense		—			—			(1.0	)
Facilities closure and severance costs		—			(0.6	)		—
Acquisition expenses		(0.4	)		(1.2	)		(0.8	)
Pro forma acquisition adjustments		—			—			(2.5	)
Changes in assets and liabilities		(30.1	)		(68.8	)		(85.6	)

Net cash provided by (used in) operating activities	$	(6.1	)	$	(46.3	)	$	23.1

Net cash used in investing activities	$	(21.5	)	$	(90.7	)	$	(40.4	)

Net cash provided by financing activities	$	29.5		$	132.6		$	14.3

Fixed charge coverage ratio numerator(5)	$	120.0		$	107.1		$	120.0
Fixed charge coverage ratio denominator(5)	$	41.8		$	37.8		$	41.8
Fixed charge coverage ratio(5)		2.87			2.83			2.87

(1)	Includes depreciation for Building Products that is included in cost of sales.

(2)	Represents charges in the Plates and Shapes Group for severance costs and other facility closure costs incurred in the first quarter of 2011.

(3)	Primarily non-cash stock-based compensation expense.

(4)	Primarily related to the acquisition of Trident, which closed in March 2011, and Gregor, which closed in March 2012.

(5)	As defined by the ABL facility.

(6)	Represents adjustments for the Gregor acquisition as though we owned the business for the twelve-month period ended March 31, 2012.

(7)	Pro Forma Adjusted EBITDA, as defined in our credit agreements, which is used in the calculation of our Consolidated Total Debt Ratio, as defined in the Metals USA Notes Indenture.

Financing Activities

The ABL Facility

On December 17, 2010, Flag Intermediate, Metals USA, and certain subsidiaries of Metals USA entered into the ABL Credit Agreement. The ABL Credit Agreement provides for borrowings of up to $500.0 million of Tranche A commitments and $35.0 million of FILO Tranche A-1 commitments (which may be increased up to $750.0 million at the option of Metals USA, including $35.0 million under the FILO tranche)), under the 5-year, senior secured ABL facility that amended and restated Metals USA’s then-existing $625.0 million senior secured asset-based credit facility that was scheduled to mature on November 30, 2011.

On March 9, 2011, we activated $25.0 million of the FILO tranche under the ABL facility. The ABL facility permits us to borrow on a revolving basis through the earlier of November 30, 2015 and 60 days prior to the scheduled maturity of the Metals USA Notes, unless the Metals USA Notes are refinanced to a date more than 5 years and 60 days after the closing date of the ABL facility and/or repaid prior to such date. Substantially all of our subsidiaries are borrowers under the ABL facility.

•

85% of the net amount of eligible accounts receivable, plus

•

the lesser of (x) 80% of the lesser of the original cost or market value of eligible inventory and (y) 90% of the net orderly liquidation value of eligible inventory, plus

•

reserves.

The ABL facility provides sub-limits for up to $25.0 million of swingline loans and up to $100.0 million for the issuance of letters of credit. Both the face amount of any outstanding letters of credit and any swingline loans will reduce borrowing availability under the ABL facility on a dollar-for-dollar basis.

As of March 31, 2012, we had $463.8 million of eligible collateral, $257.5 million in outstanding advances, $24.2 million in open letters of credit and $182.1 million of additional borrowing capacity. As of March 31, 2012, we had $7.8 million of cash on hand.

As of April 27, 2012, we had $460.0 million of eligible collateral, $272.8 million in outstanding advances, $24.0 million in open letters of credit and $163.2 million of additional borrowing capacity. As of April 27, 2012, we had approximately $6.6 million of cash.

Certain Conditions Precedent and Covenants. As a condition precedent to any borrowing or issuance of a letter of credit, a material adverse effect shall not have occurred or exist. The ABL facility contains customary representations, warranties and covenants, including limitations on our ability to incur or guarantee additional debt, subject to certain exceptions, pay dividends, or make redemptions and repurchases, with respect to capital stock, repay debt, create or incur certain liens, make certain loans or investments, make acquisitions or investments, engage in mergers, acquisitions or asset sales, and engage in certain transactions with affiliates. The ABL facility requires a lock-box arrangement for collection of accounts receivable and proceeds from sales of inventory. Metals USA may make withdrawals from the lock-box unless an event of default exists or borrowing availability is less than the greater of (i) $50.0 million and (ii) 12.5% of the lesser of (A) the borrowing base (not to exceed $62.5 million) and (B) the aggregate commitment. We do not have to maintain a minimum FCCR as long as our borrowing availability is greater than or equal to the Minimum Availability, defined as the greater of (i) $45.0 million and (ii) 10% of the lesser of the borrowing base and the aggregate commitment. We must maintain an FCCR of at least 1.0 to 1.0 if borrowing availability falls below the Minimum Availability. For purposes of determining covenant compliance, the FCCR is determined by dividing (i) the sum of Adjusted EBITDA (as defined in the ABL Credit Agreement) minus income taxes paid in cash (excluding certain specified deferred taxes) minus non-financed capital expenditures by (ii) the sum of certain distributions paid in cash, cash interest expense and scheduled principal reductions on debt, and is calculated based on such amounts for the most recent period of four consecutive fiscal quarters for which financial statements are available. FCCR and Adjusted EBITDA are each calculated on a pro forma basis. As of March 31, 2012, our FCCR was 2.87. We were in compliance with all covenants as of March 31, 2012.

Any payment default or acceleration under the ABL facility would also result in a default under the Metals USA Notes that would provide the holders of the Metals USA Notes with the right to demand immediate repayment.

The Metals USA Notes

On the closing date of the Merger in 2005, we received approximately $268.0 million of net cash proceeds from the sale of $275.0 million in aggregate principal amount of the Metals USA Notes, after deducting expenses of the offering. Interest on the Metals USA Notes accrues at the rate of 11¹/8% per annum, is payable semi-annually in arrears on June 1 and December 1 and commenced on June 1, 2006. The Metals USA Notes will mature on December 1, 2015. We may redeem some or all of the Metals USA Notes at any time on or after December 1, 2010, at a predetermined redemption price plus accrued and unpaid interest and additional interest, if any, to the applicable redemption date. If we experience a change of control and we do not redeem the Metals USA Notes, we will be required to make an offer to repurchase the Metals USA Notes at a price equal to 101% of the principal amount, plus accrued and unpaid interest and additional interest, if any, to the date of repurchase.

Under the Metals USA Notes Indenture, we are required to pay interest on overdue principal at 1% per annum in excess of the above rate and are required to pay interest on overdue installments of interest at such higher rate to the extent lawful.

The Metals USA Notes Indenture contains certain customary events of default, including (subject, in some cases, to customary cure period thresholds) defaults based on (1) the failure to make payments under the Metals USA Notes Indenture when due, (2) breach of covenants, (3) cross-defaults to other material indebtedness, (4) bankruptcy events and (5) material judgments. We were in compliance with all covenants as of March 31, 2012.

Industrial Revenue Bonds

Metals USA is a conduit bond obligor on IRBs issued by the municipalities of Muskogee, Oklahoma and Jeffersonville, Indiana. The IRBs are secured by certain real estate, leasehold improvements and equipment acquired with proceeds from the IRBs. The Muskogee IRB is due in one lump sum of $5.7 million on May 1, 2023. The Jeffersonville IRB had principal amounts outstanding of $4.0 million and $2.9 million as of March 31, 2012, and are being redeemed in varying amounts annually through August 2021 and December 2027, respectively. The interest rates assessed on the IRBs vary from month to month. As of March 31, 2012, the weighted average variable interest rate on the IRBs was 0.37%. The IRBs place various restrictions on certain of our subsidiaries, including but not limited to maintenance of required insurance coverage, maintenance of certain financial ratios, limits on capital expenditures and maintenance of tangible net worth and are supported by letters of credit. We were in compliance with all covenants as of March 31, 2012.

Intercompany Loan Agreement

Metals USA Holdings has made advances to Metals USA through an intercompany loan agreement, as amended (the “Loan Agreement”), which totaled $47.0 million as of March 31, 2012 and December 31, 2011. The advances have been primarily to accommodate working capital expansion and the J. Rubin acquisition in June 2010. In June 2011, the Loan Agreement was amended to extend the maturity date to June 15, 2017, and to modify the rate at which borrowings under the Loan Agreement bear interest to LIBOR plus 6.00% per annum. The aggregate amount of Metals USA Holdings’ commitment under the Loan Agreement is $50.0 million. For the three months ended March 31, 2012 and 2011, Metals USA recognized $1.1 million and $0.8 million of interest expense related to the Loan Agreement, respectively.

Restricted Payments

Both the ABL Credit Agreement and the Metals USA Notes Indenture contain restrictions as to the payment of dividends. Under the ABL Credit Agreement, general distributions are unlimited if the FCCR is at least 1.1:1.0 and availability (including a 30 day lookback) exceeds the greater of (i) $50.0 million and (ii) 15% of the lesser of the borrowing base (not to exceed $75.0 million) and the aggregate commitments. As of March 31, 2012, our FCCR as defined in the ABL Credit Agreement was 2.87, and our borrowing availability was $182.1 million.

As of March 31, 2012, $37.2 million was available for general distribution under the restricted payment covenant contained in the Metals USA Notes Indenture. As of March 31, 2012, Flag Intermediate and its wholly-owned subsidiary, Metals USA, had $237.5 million of total stockholder’s equity.

We believe that cash flow from operations, supplemented by cash available under the ABL facility, will be sufficient to enable us to meet our debt service and operational obligations as they come due for at least the next twelve months.

Commitments and Contingencies

Off-Balance Sheet Arrangements

We were not engaged in off-balance sheet arrangements through any unconsolidated, limited purpose entities and no material guarantees of debt or other commitments to third parties existed as of March 31, 2012.

Critical Accounting Policies and Estimates

The discussion and analysis of the Company’s financial condition and results of operations is based upon the Company’s condensed consolidated financial statements, which have been prepared in accordance with GAAP. The preparation of these condensed consolidated financial statements requires the Company to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosures of contingent assets and liabilities. Estimates are based on historical experience and on various other assumptions that are believed to be reasonable under the circumstances. The result of this process forms the basis for making judgments about the carrying value of assets and liabilities that are not readily apparent from other sources. We review our estimates and judgments on a regular, ongoing basis. Actual results may differ from these estimates due to changed circumstances and conditions.

The following accounting policies and estimates are considered critical in light of the potential material impact that the estimates, judgments and uncertainties affecting the application of these policies might have on the Company’s reported financial information.

Accounts Receivable

We generally recognize revenue as product is shipped (risk of loss for our products generally passes at time of shipment), net of provisions for estimated returns. Financial instruments, which potentially subject us to concentrations of credit risk, consist principally of trade accounts and notes receivable. Collections on our accounts receivable are made through several lockboxes maintained by our lenders. Credit risk associated with concentration of cash deposits is low as we have the right of offset with our lenders for a substantial portion of our cash balances. Concentrations of credit risk with respect to trade accounts receivable are within several industries. Generally, credit is extended once appropriate credit history and references have been obtained. We perform ongoing credit evaluations of customers and set credit limits based upon reviews of customers’ current credit information and payment history. We monitor customer payments and maintain a provision for estimated credit losses based on historical experience and specific customer collection issues that we have identified. Provisions to the allowance for doubtful accounts are made monthly and adjustments are made periodically based upon our expected ability to collect all such accounts. Generally we do not require collateral for the extension of credit.

Each month we consider all available information when assessing the adequacy of the provision for allowances, claims and doubtful accounts. Adjustments made with respect to the allowance for doubtful accounts often relate to improved information not previously available. Uncertainties with respect to the allowance for doubtful accounts are inherent in the preparation of financial statements. The rate of future credit losses may not be similar to past experience.

Inventories

As of March 31, 2012 we had inventories of $420.4 million. Inventories are stated at the lower of cost or market (“LCM”). Our inventories are accounted for using a variety of methods including specific identification, average cost and the first-in, first-out method of accounting. Under the LCM concept, the Company is required to recognize an additional expense in cost of sales in the current period for any inventory whose replacement cost has declined below its carrying cost.

We conduct an LCM inventory valuation annually as of December 31 or more frequently if circumstances indicate potential write-downs. The LCM valuation requires us to review product specific facts and circumstances, including current selling prices, estimated costs to complete and deliver the product, expectations for normal profit margins, costs currently in inventory, as well as current replacement costs.

In addition to making an assessment of current selling prices relative to product cost, we also review customer purchasing trends and take into consideration the current economic conditions as they relate to our industry and the end-use industries of our customers.

During 2008 and 2009, the global financial crisis caused significant contraction in industrial production world-wide. The reduction in demand for metals was driven by widespread inventory destocking throughout the supply chain as industry participants looked to preserve liquidity by reducing their investment in working capital. As a direct consequence of the rapid and unprecedented decline in metals prices we experienced as a result of the economic recession discussed above, we recorded $53.4 million of write-downs during the year ended December 31, 2009, as compared to $6.8 million of write-downs during the year ended December 31, 2008, for inventory LCM adjustments in our metal service center businesses.

We have not recorded any LCM adjustments since 2009, as metal selling prices relative to metal costs have been more favorable since approximately the second quarter of 2009. We continue to manage our inventory by working to optimize the tradeoff between holding inventory and forgoing incremental sales.

We regularly review inventory on hand and may periodically record provisions for damaged and slow-moving inventory based on the factors discussed above. Adjustments made with respect to inventory valuation often relate to improved information not previously available. Uncertainties with respect to inventory valuation are inherent in the preparation of financial statements. The rate of future losses associated with damaged or slow moving inventory, or LCM write-downs, may not be similar to past experience.

Goodwill

The acquisition method of accounting for business combinations requires the Company to make use of estimates and judgments to allocate the purchase price paid for acquisitions to the fair value of the net tangible and identifiable intangible assets. We perform a goodwill impairment test annually as of October 31. In addition, goodwill would be tested more frequently if changes in circumstances or the occurrence of events indicates that a potential impairment exists.

We test for impairment of goodwill by first making a qualitative assessment of whether it is more likely than not that a reporting unit’s fair value is less than its carrying amount before applying the two-step goodwill impairment test. If we conclude that it is more likely than not that the fair value of a reporting unit is less than its carrying amount, we proceed to the two-step approach as prescribed in Accounting Standards Codification

(“ASC”) Topic 350—“Intangibles—Goodwill and Other” (“ASC 350”). The first step of the impairment test compares the fair value of a reporting unit with its carrying value including assigned goodwill. The second step of the impairment test is required only in situations where the carrying value of the reporting unit exceeds its fair value as determined in the first step. In such instances, we compare the implied fair value of goodwill to its carrying value. The implied fair value of goodwill is determined by allocating the fair value of a reporting unit to all of the assets and liabilities of that unit as if the reporting unit had been acquired in a business combination and the fair value of the reporting unit was the price paid to acquire the reporting unit. The excess of the fair value of a reporting unit over the amounts assigned to its assets and liabilities is the implied fair value of goodwill. An impairment loss is recorded to the extent that the carrying amount of the reporting unit goodwill exceeds the implied fair value of that goodwill.

We use the present value of future cash flows to determine fair value in combination with the market approach. While we believe that our key assumptions and estimates are consistent with those a hypothetical market participant would use given circumstances that are present at the time the estimates are made, future operating results could reasonably differ from our estimates and could require a provision for impairment in a future period.

New Accounting Pronouncements

In June 2011, the FASB issued ASU 2011-05 which amends some of the guidance in ASC Topic 220 “Comprehensive Income” regarding how companies must present comprehensive income. The main provisions of ASU 2011-05 provide that an entity that reports items of other comprehensive income has the option to present comprehensive income in either a single statement or two separate statements. A single statement would contain the components of net income and total net income, the components of other comprehensive income and total other comprehensive income, and a total for all comprehensive income. In a two-statement approach, an entity must present the components of net income and total net income in the first statement. That statement must be immediately followed by a financial statement that presents the components of other comprehensive income, a total for other comprehensive income, and a total for all comprehensive income. The ASU is intended to increase the prominence of other comprehensive income in financial statements and to facilitate convergence of U.S. GAAP and International Financial Reporting Standards. The amendments in ASU 2011-05 are to be applied retrospectively. For public entities, the ASU is effective for fiscal years and interim periods within those years beginning after December 15, 2011. The Company has adopted ASU 2011-05 within its condensed consolidated financial statements for the quarter ended March 31, 2012. ASU 2011-05 impacts presentation only and has no effect on the Company’s financial condition, results of operations, or cash flows.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

In the normal course of our business, we are exposed to market risk, primarily from changes in interest rates and the cost of metal we hold in inventory. We continually monitor exposure to market risk and develop appropriate strategies to manage this risk. With respect to our metal purchases, there is no recognized market to purchase derivative financial instruments to reduce the inventory exposure risks. See “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Liquidity and Capital Resources” for a discussion of market risk relative to steel prices.

Our exposure to market risk for changes in interest rates relates primarily to the ABL facility, which is subject to variable interest rates. As of March 31, 2012, outstanding borrowings under the ABL facility were $257.5 million. Based on the weighted average borrowings outstanding on the ABL facility during the three months ended March 31, 2012, a one percent increase or decrease in the weighted average facility rate would have resulted in a change to pretax interest expense of approximately $0.6 million for the period.

At March 31, 2012, $226.3 million aggregate principal amount of Metals USA Notes were outstanding with a fixed interest rate of 11¹/8%. Changes in market interest rates will not impact cash interest payable on the Metals USA Notes. At March 31, 2012, the Metals USA Notes were traded at approximately 103.75% of face value, based on quoted market prices.

ITEM 4. CONTROLS AND PROCEDURES

Flag Intermediate. As of the end of the period covered by this report, an evaluation was carried out under the supervision and with the participation of the management, including the Chief Executive Officer (“CEO”) and the Chief Financial Officer (“CFO”) of Flag Intermediate, of the effectiveness of its disclosure controls and procedures (as defined pursuant to Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934).

Based on that evaluation, the CEO and CFO of Flag Intermediate have concluded that the disclosure controls and procedures of Flag Intermediate are effective to ensure that the information required to be disclosed in reports it files or submits under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission’s rules and forms, and that such information is accumulated and communicated to management, including the CEO and CFO, as appropriate, to allow timely decisions regarding required disclosure.

Flag Intermediate maintains a system of internal controls that are designed to provide reasonable assurance that its books and records accurately reflect its transactions and that its policies and procedures are followed. There have been no changes in the internal controls over financial reporting of Flag Intermediate or in other factors that occurred during the most recent fiscal quarter that have materially affected, or are reasonably likely to materially affect, its internal controls over financial reporting.

Metals USA. As of the end of the period covered by this report, an evaluation was carried out under the supervision and with the participation of the management, including the Chief Executive Officer (“CEO”) and the Chief Financial Officer (“CFO”) of Metals USA, of the effectiveness of its disclosure controls and procedures (as defined pursuant to Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934).

Based on that evaluation, the CEO and CFO of Metals USA have concluded that the disclosure controls and procedures of Metals USA are effective to ensure that the information required to be disclosed in reports it files or submits under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission’s rules and forms, and that such information is accumulated and communicated to management, including the CEO and CFO, as appropriate, to allow timely decisions regarding required disclosure.

Metals USA maintains a system of internal controls that are designed to provide reasonable assurance that its books and records accurately reflect its transactions and that its policies and procedures are followed. There have been no changes in the internal controls over financial reporting of Metals USA or in other factors that occurred during the most recent fiscal quarter that have materially affected, or are reasonably likely to materially affect, its internal controls over financial reporting.

PART II. OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

From time to time, we are involved in a variety of claims, lawsuits and other disputes arising in the ordinary course of business. We believe the resolution of these matters and the incurrence of their related costs and expenses should not have a material adverse effect on our consolidated financial position, results of operations, liquidity or cash flows. While it is not feasible to predict the outcome of all pending suits and claims, the ultimate resolution of these matters as well as future lawsuits could have a material adverse effect on our business, financial condition, results of operations, cash flows or reputation.

ITEM 1A. RISK FACTORS

There have been no material changes to the disclosure related to risk factors made in our Annual Report on Form 10-K for the year ended December 31, 2011.

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

Sales of Unregistered Securities

None.

Purchases of Equity Securities

None.

Limitations Upon the Payment of Dividends

Both the ABL Credit Agreement and the Metals USA Notes Indenture contain restrictions as to the payment of dividends. See “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Liquidity and Capital Resources—Restricted Payments” for further discussion of these restrictive covenants.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

None.

ITEM 4. MINE SAFETY DISCLOSURES

None.

ITEM 5. OTHER INFORMATION

None.

ITEM 6. EXHIBITS


Exhibit Number		Description
31.1*		Certification of the Chief Executive Officer of Flag Intermediate Holdings Corporation, dated May 9, 2012, pursuant to Rule 13a-14(a) or 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

31.2*		Certification of the Chief Financial Officer of Flag Intermediate Holdings Corporation, dated May 9, 2012, pursuant to Rule 13a-14(a) or 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

31.3*		Certification of the Chief Executive Officer Metals USA, Inc., dated May 9, 2012, pursuant to Rule 13a-14(a) or 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

31.4*		Certification of the Chief Financial Officer of Metals USA, Inc., dated May 9, 2012, pursuant to Rule 13a-14(a) or 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

32.1*		Certification of the Chief Executive Officer of Flag Intermediate Holdings Corporation, dated May 9, 2012, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

32.2*		Certification of the Chief Financial Officer of Flag Intermediate Holdings Corporation, dated May 9, 2012, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

32.3*		Certification of the Chief Executive Officer of Metals USA, Inc., dated May 9, 2012, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

32.4*		Certification of the Chief Financial Officer of Metals USA, Inc., dated May 9, 2012, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

101.INS**		XBRL Instance Document

101.SCH**		XBRL Taxonomy Extension Schema

101.CAL**		XBRL Taxonomy Extension Calculation Linkbase

101.DEF**		XBRL Taxonomy Extension Definition Linkbase

101.LAB**		XBRL Taxonomy Extension Label Linkbase

101.PRE**		XBRL Taxonomy Extension Presentation Linkbase

*	Filed herewith.

Pursuant to Rule 406T of Regulation S-T, these interactive data files are deemed not filed or part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933 or Section 18 of the Securities Exchange Act of 1934 and otherwise are not subject to liability.

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.


	FLAG INTERMEDIATE HOLDINGS CORPORATION

Date: May 9, 2012	By:	/S/ ROBERT C. MCPHERSON, III
		Robert C. McPherson, III Senior Vice President and Chief Financial Officer

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.


	METALS USA, INC.

Date: May 9, 2012	By:	/S/ ROBERT C. MCPHERSON, III
		Robert C. McPherson, III Senior Vice President and Chief Financial Officer

METALS USA INC 10-Q