CARSON INC
10-K, 2000-04-14
PERFUMES, COSMETICS & OTHER TOILET PREPARATIONS
Previous: ARQULE INC, DEF 14A, 2000-04-14
Next: APPALACHIAN BANCSHARES INC, 10KSB, 2000-04-14




                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-K
      [X ] Annual Report Pursuant to Section 13 or 15(d) of the Securities
                      Exchange Act of 1934 [Fee Required]

                   For the Fiscal Year Ended December 31, 1999

                                       or

[ ] Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange
                                   Act of 1934

                         Commission file number 1-12271


                                  CARSON, INC.

             (Exact name of registrant as specified in its charter)

             DELAWARE                                    06-1428605
(State or other jurisdiction of                  (I.R.S. Employer Identification
     incorporation or organization)                   Number)

                     64 Ross Road, Savannah Industrial Park
                             Savannah, Georgia 31405
          (Address, including zip code, of principal executive offices)

       Registrant's telephone number, including area code: (912) 651-3400

          Securities Registered Pursuant to Section 12 (b) of the Act:

Title of Each Class:                       Name of Exchange On Which Registered:
Common Stock - Class A, $0.01 Par Value           New York Stock Exchange

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days.
                                  Yes _X__ No

        Securities Registered Pursuant to Section 12 (g) of the Act: None

     Indicate by check mark if disclosure of delinquent  filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to the
best of registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
                                 Form 10-K. [ ]

     Aggregate  market value of the voting and non-voting common equity held
     by  non-affiliates of  the  registrant, computed  by  reference  to the
     average bid and asked prices as of March 31, 2000 on The New York Stock
                           Exchange was: $ 33,124,595

 Indicate the number of shares outstanding of each of the registrant's  classes,
as of the latest practicable date.

               Title of Each Class: Outstanding at March 31, 2000:
            Common Stock - Class A, $0.01 Par Value 10,083,485 shares
            Common Stock - Class C, $0.01 Par Value 5,126,163  shares

<PAGE>



                                     Part I.

Item 1.  Business

Forward Looking Statements

This report on Form 10-K for the year ended  December  31, 1999 as well as other
public documents of the Company contain forward-looking statements which involve
risks and uncertainties,  including (i) the proposed  acquisition of the Company
as further described herein,  (ii) the Company's plans to introduce new products
and  product  enhancements,  (iii) the  Company's  marketing,  distribution  and
manufacturing expansion plans, (iv) future financial performance, (v) cash flows
from operations and (vi) capital expenditures.  The Company's actual results may
differ materially from those discussed in such forward-looking  statements. When
used herein and in the Company's future filings,  the terms "expects",  "plans",
"intends", "estimates",  "projects", or "anticipates" or similar expressions are
intended to identify  forward-looking  statements (within the meaning of Section
21E of the Securities  Exchange Act of 1934, as amended (the  "Exchange  Act")).
Such statements  reflect the current views of the Company with respect to future
events and are  subject to certain  risks,  uncertainties  and  assumptions.  In
addition to risk factors that may be described in the Company's filings with the
Securities and Exchange  Commission (the  "Commission"),  including this filing,
actual   results   could  differ   materially   from  those   expressed  in  any
forward-looking statements made by the Company. Additional risk factors include,
but are not limited to, the following: (a) the Company's success in implementing
its  growth  strategy,  including  its  success  in  obtaining  financing  where
required,  (b) difficulties or delays in developing and introducing new products
or the  failure of  consumers  to accept new product  offerings,  (c) changes in
consumer  preferences,  including  reduced  consumer  demand  for the  Company's
current  products,  (d) the  nature  and  extent  of future  competition  in the
Company's  principal  marketing areas,  (e) political,  economic and demographic
developments in the United States,  Africa,  Brazil,  the Caribbean,  Europe and
other countries where the Company now does or in the future may do business, and
(f) failure to satisfy the conditions to the pending merger transaction prior to
the July 31, 2000  termination  date. The Company assumes no  responsibility  to
update forward-looking information contained herein.

General

The Company  believes  that it is one of the leading  global  manufacturers  and
marketers  of ethnic  hair care  products  for  people of color.  The  Company's
flagship brand,  Dark & Lovely,  is the most widely recognized ethnic brand name
in the United  States retail ethnic hair care  business.  The Company  currently
sells over 100 different products specifically  formulated to address the unique
physiological characteristics of people of color under seventeen principal brand
names, including Dark & Lovely, Excelle,  Beautiful Beginnings,  Dark & Natural,
Magic,  Let's Jam, Gentle Treatment,  Ultra Sheen,  Sta-Sof-Fro,  Posner,  Ultra
Star, Classy  Curl,  Curly Perm, Afro Sheen and  Dermablend. The majority of the
Company's  net sales have  historically  been  derived  from hair  relaxers  and
texturizers, which are used to chemically treat and straighten hair, hair color,
men's  depilatory  products and hair care  maintenance  products,  primarily for
people of color.

                                       1
<PAGE>

Organization and Business

Carson, Inc. (formerly DNL Savannah Holding Corp. and also referred to herein as
the "Company") was  established in May 1995 and until August 1995 its operations
were de minimus. On August 23, 1995, the Company acquired all of the outstanding
stock  of  Aminco,  Inc.  (also  referred  to as  the  "Predecessor").  Aminco's
operations were  principally  conducted by its wholly owned  subsidiary,  Carson
Products  Company.  Subsequent to the  acquisition  of Aminco,  Carson  Products
Company was merged into Aminco; the surviving entity was renamed Carson Products
Company.  The  accompanying  financial  statements  of the  Company  include the
operating  results  of Carson  Products  Company  ("Carson  Products")  from the
acquisition date.

The Predecessor had a March 31 fiscal year-end. Effective December 31, 1996, the
Company  changed its fiscal  year-end from March 31 to December 31. The decision
to  change  the  fiscal  year-end  was made in order to  conform  the  Company's
financial reporting year to the natural business year of the industry.

In July 1996, the Company's South African  subsidiary,  Carson Holdings  Limited
("Carson South Africa") sold 25% of its shares in an initial public  offering on
the Johannesburg Stock Exchange.

The Company  completed an initial  public  offering of  4,818,500  shares of its
common stock on the New York Stock  Exchange on October 18, 1996. As of December
31, 1999 the Company's  direct  subsidiaries  were Carson  Products  Company and
Carson  Management  Company.  Active  indirect  subsidiaries of the Company were
Carson  Holdings  Limited (South Africa),  Carson Products Do Brasil,  Carson UK
Ltd., Carson Products (Proprietary) Limited (South Africa), Carson Products West
Africa Limited  (Ghana) and Carson  Products East Africa (Epz) Limited.  Four of
the  Company's  indirect  subsidiaries  were  inactive:   Carson  Botswana  (PTY
Limited), Johnson Products Export Sales, Inc., IVAX Personal Care Products P.R.,
Inc. and Johnson Products Co. (UK) Limited.

Recent Developments

Proposed Sale of Company

On February 25, 2000,  the Company  entered into an Agreement and Plan of Merger
(the "Merger  Agreement")  with Cosmair,  Inc.  ("Cosmair") and its wholly-owned
subsidiary, Crayon Acquisition Corp. ("Purchaser"), pursuant to which Cosmair, a
Delaware  corporation  wholly-owned  by  L'Oreal,  S.A. of Paris,  France,  will
acquire the Company in a two-step transaction.

To implement the Merger  Agreement,  Purchaser on March 8, 2000 commenced a cash
tender offer to acquire all the issued and outstanding  shares of Class A Common
Stock, par value $.01per share, of the Company (the "Class A Common Stock") at a
price of $5.20 per share net to the  seller in cash (the  "Offer").  Purchaser's
obligation to purchase  shares of Class A Common Stock tendered  pursuant to the
Offer is subject to the  satisfaction  of customary  conditions,  including  the
expiration or  termination  of  the   applicable   waiting   periods   under the
Hart-Scott-Rodino  Antitrust  Improvements  Act of 1976 (the "HSR  Act") and the
Competition Act of the Republic of South Africa (the "S.A. Competition Act") and
the valid tender of a majority of the outstanding shares of Company Common Stock
(as defined below) on a fully-diluted  basis. On March 22, 2000, Cosmair and the


                                       2
<PAGE>

Company received a request for additional  information and documentary  material
from the U. S. Department of Justice ("DOJ") related to the proposed merger. The
requested  materials are being compiled and will be submitted to the DOJ. If DOJ
clearance is obtained and the other  conditions to the Offer are satisfied,  any
and all shares tendered in the Offer must be purchased by Cosmair.  The Board of
Directors of the Company  recommended that all stockholders accept the Offer and
tender  their  shares  pursuant  to  the  Offer.  The  Merger  Agreement  may be
terminated by either party if the Offer is not  consummated  on or prior to July
31, 2000.

If the Offer is successfully  completed,  Purchaser will be merged with and into
the Company (the "Merger"),  with the Company becoming a wholly-owned subsidiary
of  Cosmair.  Consummation  of the  Merger is  subject  to the  approval  of the
Company's  stockholders.  Cosmair  and  Purchaser  have  agreed  in  the  Merger
Agreement to vote all shares of Class A Common  Stock  purchased in the Offer in
favor of the Merger.  The Majority  Stockholders (as defined below) will also be
required to vote their shares of Class C Common Stock,  par value $.01 per share
of the Company  ("Class C Common  Stock" and,  together  with the Class A Common
Stock,  the "Company  Common  Stock"),  in favor of the Merger in the event that
they are not  required  to  convert  their  shares of Class C Common  Stock into
shares of Class A Common Stock and tender their shares to Purchaser  pursuant to
the  Stockholders  Agreement,  as described  below. Any shares of Company Common
Stock not  purchased  in the Offer will be  converted  into the right to receive
$5.20 per share in cash, without interest.

To induce  Cosmair and  Purchaser  to enter into the Merger  Agreement,  certain
stockholders  of  the  Company  (the  "Majority  Stockholders")  entered  into a
Stockholders Agreement,  dated February 25, 2000, with the Company,  Cosmair and
Purchaser   (the   "Stockholders   Agreement").   Collectively,   the   Majority
Stockholders own shares of Company Common Stock  representing  approximately 48%
of the outstanding  shares of Company Common Stock on a fully-diluted  basis and
approximately  88% of the  voting  power of all  outstanding  shares of  Company
Common Stock. In the Stockholder  Agreement,  the Majority  Stockholders agreed,
among other  things,  (i) subject to at least  565,857  shares of Class A Common
Stock being  tendered in the Offer,  to convert  their  shares of Class C Common
Stock into shares of Class A Common  Stock and to tender all of their  shares of
Company  Common  Stock in the  Offer,  and (ii) in the  event  that they are not
required  to so  convert  their  shares of Class C Common  Stock,  to vote their
shares of Class C Common Stock in favor of the Merger.

Cosmair  conditioned its  willingness to enter into the Merger  Agreement on the
Company's  settlement  of all  disputes  with AM  Cosmetics  arising  out of any
business  relationships  between  them.  The Company  entered  into a settlement
agreement  with  AM  Cosmetics  on  February  25,  2000.  See  Note  18  to  the
consolidated financial statements for terms of the settlement.


Industry Overview

         Ethnic Hair Care Business

Sales of ethnic  hair care,  cosmetics  and  skincare  at retail was  estimated,
according  to Packaged  Facts,  an  independent  market  research  company  (the
"Packaged  Facts  Report"),  to be $1.6  billion in 1999.  The ethnic  hair care
market  comprises  75%, or $1.2 billion,  of the overall  retail ethnic  product
business.   According  to  1997  United  States  Census  Data  (Selected  Social
Characteristics of the Population,) published by the United States Department of


                                       3
<PAGE>

Commerce,  the  African-American  population  was  approximately  34 million and
represented  12.8%  of  the  United  States  population.  This  segment  of  the
population is projected by the United States Department of Commerce to grow at a
rate  twice  that of the  Caucasian  population  through  the middle of the next
century.  The combined  purchasing  power of  African-Americans  was expected to
exceed $530 billion in 1999. Moreover,  research indicates that African-American
consumers  generally spend up to three times as much of their disposable  income
on health and beauty products as Caucasian consumers.

On a global scale, the Company currently  estimates that there are approximately
900 million people of African  descent  outside the United States,  including an
estimated 750 million  people on the African  continent,  100 million  people in
Brazil,  20 million people in the Caribbean,  10-15 million people in Europe and
10-13  million  people in Central  America.  Although  there are no  independent
market data to support the size of the international sales, the Company believes
that the international market is significant.

Company Strengths

The  Company  was a leading  supplier of products in three of the five hair care
categories  in which it  competes  (chemicals,  hair color and men's  depilatory
products) for the 1999 year, according to Information  Resources,  Inc. ("IRI").
Since the acquisition of Johnson Products, the Company also competes in the hair
dress/conditioning and the combout/oil sheen categories. The Company believes it
has a number  of  competitive  strengths,  including  its  strong  brand  names,
dedicated sales force,  broad  distribution,  R&D  capabilities  and experienced
management team.

                Strong Brands.  The Company  currently  sells its products under
              seventeen  principal  brand names.  The company's  flagship brand,
              Dark & Lovely,  is the most widely recognized ethnic brand name in
              the   United   States   retail   ethnic   hair  care   market  for
              African-Americans. The acquisition of Johnson Products brought two
              more well known brands into the Carson family,  namely Ultra Sheen
              and Gentle Treatment. The Company believes that its brand strength
              is based upon  product  quality,  properly  targeted  advertising,
              package design,  reputation for innovation and focused  commitment
              to the unique needs of its consumers.

               Experienced  Sales  Force and  Broad  Distribution.  The  Company
              believes  it has the  largest  direct  sales  force in the  United
              States retail ethnic hair care business. The Company's competitors
              primarily  use  commissioned   sales  brokers  who  tend  to  have
              conflicting  brand  loyalties  and provide  minimal  marketing and
              sell-through  support.  In the United States, the Company benefits
              from having its extensive product line distributed broadly through
              three principal channels:  (i) multi-warehouse  chains,  including
              mass  merchandisers  (e.g.,  Wal-Mart),  major drug chains  (e.g.,
              Walgreens,  Rite-Aid, CVS), food chains (e.g., Winn Dixie, Kroger)
              and discount chains (e.g.,  Family Dollar,  Dollar General),  (ii)
              Beauty and Barber Supply Stores  ("B&B's") such as  Alberto-Culver
              Company's Sally's Beauty Supply stores and members of the National
              Beauty  Supply  Dealers  Association,  and  (iii)  ethnic  product
              distributors.

                                       4
<PAGE>

               Focused Research and  Development.  The Company believes that its
              heritage of  technological  innovation  and its focused R&D effort
              are important to  maintaining  its  position.  Three of the ethnic
              hair care industry's most significant  innovations were introduced
              by the Company:  the first hair color  developed  exclusively  for
              hair of  persons  of  African  descent  (1972),  the first  no-lye
              relaxer,  which  provided  a safe  relaxer  product  for  home use
              (1978),  and the recently patented Fail Safe technology for no-lye
              relaxers  (1998),  the only relaxer  system to eliminate  problems
              associated with imprecise  mixing,  which the Company  believes is
              the most common cause of consumer complaints regarding relaxers.

Key Brands

The  Company  manufactures  and  markets a variety of  products  worldwide.  The
following table sets forth the Company's principal products,  as of December 31,
1999.

Brand                      Products

Dark & Lovely              Relaxers
                           Hair Color
                           Hair Care Maintenance

Excelle                    Relaxers
                           Hair Care Maintenance

Beautiful Beginnings       Relaxers
                           Hair Care Maintenance

Dark & Natural             Texturizers
                           Hair Color
                           Moustache & Beard Color

Magic                      Shaving Products

Let's Jam                  Hair Care Maintenance

Gentle Treatment           Relaxers
                           Texturizers
                           Hair Care Maintenance

Ultra Sheen                Relaxers
                           Hair Care Maintenance

Sta-Sof-Fro                Relaxers
                           Texturizers
                           Hair Care Maintenance

                                       5
<PAGE>

Posner                     Hair Care Maintenance
                           Cosmetics

Ultra Star                 Hair Care Maintenance

Classy Curl                Texturizers
                           Hair Care Maintenance

Curly Perm                 Hair Care Maintenance

Afro Sheen                 Hair Care Maintenance

Dermablend                 Skin Care


Marketing and Promotions

The Company believes that  understanding the consumer,  meeting her or his needs
and  delivering on product  promises are critical in  maintaining  the Company's
competitive  position.  The Company  conducts market  research,  such as in-home
consumer product placements for new products, tracking studies, concept testing,
package testing and advertising  testing aimed at improving its understanding of
and effectively  targeting its consumer.  The Company also maintains a toll-free
telephone  number to answer consumer  questions and to gather consumer  feedback
used to focus the Company's marketing programs.

Approximately  8% of net sales in 1999 was allocated to advertising and consumer
promotions.  The Company regularly advertises in magazines aimed at consumers of
African  descent,  such as Essence,  Ebony,  Black  Enterprise  and Jet,  and in
targeted  spot  advertising  on  television  and  cable  channels  such as Black
Entertainment  Television  (BET)  and  engages  in  promotional  activities  and
in-store  displays to  introduce  new  products or attract  new  consumers.  The
Company also uses its kit packaging format to conduct sampling  programs for new
products.

Distribution and Sales

The Company's products are sold through five principal  distribution channels in
the United States retail personal care market, as follows:

               Mass Merchandisers.  The  Company's  products are  sold  by  mass
              merchandisers, including Wal-Mart, K-Mart and Target.

               Drug Chains.  The  Company's  products  are sold  by drug chains,
              including Walgreens, Rite-Aid and CVS.

               Food Chains.  The  Company's products  are sold  by food  chains,
              including Winn Dixie and Kroger.



                                       6
<PAGE>

               Discount Chains.  The  Company's  products  are sold  by discount
              chains, including Family Dollar and Dollar General.

               Beauty & Barber Supply Stores.  B&Bs are dominated by the Sally's
              Beauty  Supply  retail  chain  (Alberto-Culver  Company)  and  the
              National Beauty Supply Dealers Association (the "NBSDA"),  a large
              group of independent  family-controlled  retail outlets. B&Bs that
              are  members of the NBSDA are  prevalent  in the  African-American
              community,  typically in retail outlets in strip  shopping  malls.
              B&Bs generally have convenient locations, low everyday prices, and
              a wide selection of ethnic products relative to retail chains.

The chains  generally  are an important  part of the Company's  retail  business
because of their ability to draw  customers  from a large  geographic  area. The
Company's chain customers may purchase the Company's  products directly from the
Company, through an ethnic product distributor or both.

The  Company's   strong   relationships   with  its  customers  in  the  various
distribution  channels  are  enhanced  by its direct  sales force  comprised  of
national account persons,  regional directors and sales merchandisers,  covering
the  Northeast,  Mid-Atlantic,  Mideast  and  Midwest  regions  in the  Northern
Division and the  Mid-South,  Southeast,  Southwest  and Western  regions in the
Southern Division. The sales force in each region markets the Company's products
to all of the distribution channels doing business in its geographic region.

The Company has established  distributor  relationships in various  countries in
international  markets.  In Africa, the Company focuses its direct sales efforts
primarily on hair care salons which are serviced through regional  distributors,
specialty  cash-and-carry wholesale outlets, mass merchandisers and large retail
chains.



Research and Development and Quality Control

The Company believes that the strength of its position in the hair care industry
is attributable,  in part, to its tradition of technological  innovation and its
focused  R&D  effort.  Three  of  the  hair  care  industry's  most  significant
innovations  were  introduced  by the  Company:  the first hair color  developed
exclusively for  African-American  hair (1972), the first no-lye relaxer,  which
provided a safe relaxer product for home use (1978),  and the recently  patented
Fail Safe  technology  for no-lye  relaxers  (1998),  the only relaxer system to
eliminate problems associated with imprecise mixing,  which the Company believes
is the most common cause of consumer complaints regarding relaxers.  The Company
believes that its R&D  department  represents  the largest R&D effort focused on
the ethnic hair care market.

                                       7
<PAGE>

Manufacturing

The  Company  uses a  batching  process  in  its  manufacturing  operations  for
virtually  all of its  products.  The  batching  process  begins  with  chemical
ingredients  being  mixed in kettles in batch sizes  ranging  from 2,000 lbs. to
21,000 lbs. The kettles heat, cool, homogenize and blend each batch of materials
according to standard operating procedures (SOPs). The SOPs for each product are
established by the Company's R&D and Quality Control staff and are  periodically
reviewed and improved to ensure  uniformity and  batch-to-batch  conformity with
the manufacturing specifications for the product.

The product is then  transferred from the kettles into a holding tank or another
type  of  storage  device  until  it is  pumped  into  a  filling  machine  that
volumetrically  fills the liquid or cream into plastic jars,  tubes,  bottles or
packets. Each container (i.e., jar, tube, bottle or packet) is coded to identify
or track a specific  batch.  Hair care  maintenance  products are then packed in
shipping  boxes and sent to the finished goods  warehouse  ready for shipment to
the Company's  customers.  Certain other products are filled,  capped,  labeled,
coded and stored  temporarily  until they are  assembled  as  components  in the
relaxer, texturizer or hair color kits.

The Company  emphasizes  quality and adherence to Good  Manufacturing  Practices
(according to FDA guidelines) throughout the production operation. Each batch of
finished  product is tested by Quality  Control  staff before it is packaged and
shipped.  The Company's  quality control measures and standards  include testing
raw materials and packaging materials.

The Company purchases raw materials,  packaging,  and components  throughout the
world and  reviews  the  efficiency  and  quality  of its  purchasing  contracts
regularly.  The Company  believes that  alternate  sources of supplies exist and
does not  anticipate any  significant  shortages of, or difficulty in obtaining,
such supplies.

In order to increase the Company's manufacturing capacity, the Company has added
new  production  lines in Savannah and  outsourced the production of certain low
volume maintenance  products,  freeing the resources of the Savannah facility to
concentrate  on  certain  high  volume  relaxer  and  hair  care  products.  The
acquisition of Johnson Products Company in July 1998 significantly  expanded the
Company's manufacturing capacity.

Competition

The  Company  primarily  competes  on the  basis of brand  recognition,  product
quality,   performance  and  price.  Advertising,   promotions,   merchandising,
packaging and the timing of new product  introductions  and line extensions also
have a significant  impact on buying  decisions and the structure and quality of
the sales force affect product reception,  in-store position,  display space and
inventory levels in retail outlets.

Some of the Company's  competitors are general market companies which are larger
and have substantially greater financial and other resources than the Company.

                                       8
<PAGE>

Trademarks and Patents

The  Company  owns  all of the  trademark  rights  used in  connection  with its
principal  brands both in the United States and in the other  countries in which
its  products are  principally  sold.  Significant  trademarks  include:  Dark &
Lovely, Magic, Let's Jam, Excelle, Beautiful  Beginnings, Dark & Natural, Gentle
Treatment,  Ultra Sheen, Posner and Dermablend.  The Company considers these and
its other marks and the name recognition  associated with them to be valuable to
its business.  The Company utilizes certain proprietary or patented technologies
in the formulation or manufacture of a number of its products; however, the loss
of such proprietary  rights and patents would not have a material adverse effect
on the business, results of operations or financial condition of the Company.

Consumer Laws, Government and Industry Regulations

The Company is subject to the Food, Drug and Cosmetics Act, the Consumer Product
Safety Act, the Federal  Hazardous  Substance Act and to the jurisdiction of the
Consumer  Product  Safety  Commission as well as product  safety laws in foreign
jurisdictions.  Such  regulations  subject  the  Company to the  possibility  of
requirements  of repurchase or recall of products  found to be defective and the
possibility of fines or penalties.  The Food and Drug Administration ("FDA") has
promulgated certain regulations concerning product ingredients, product labeling
and product claims. In addition,  the FTC regulates product claims.  The Company
is subject to consumer  laws in foreign  countries  where its products are sold,
for  example,   bilingual  packaging   requirements  (Canada)  and  new  product
registration  requirements  (Brazil).  Existing  and future FDA, FTC and foreign
regulations  could  impact  distribution  and sales of certain of the  Company's
products.

The  Company  operates  under  the  FDA's  Good  Manufacturing  Practices  (GMP)
guidelines  and is  regulated by the FDA,  although its product  formulas do not
have to be approved in advance by the FDA. Coloring agents used in the Company's
products may be either  Food,  Drug & Cosmetic  (FD&C) or Drug & Cosmetic  (D&C)
classified.   Additionally,  as  a  member  of  the  Cosmetics,  Toiletries  and
Fragrances  Association  ("CTFA"),  the  Company  agrees to  adhere  to  Quality
Assurance  Guidelines as promulgated  by CTFA.  The Company  believes that it is
substantially  in compliance  with such  guidelines and uses such  guidelines as
standards for its operational activities. The Company is also subject to various
other federal,  state, local and foreign regulations.  Federal,  state and local
regulations  in the United States that are designed to protect  customers or the
environment  have had an increasing  influence on product  claims,  contents and
packaging.  The Company believes that it is in substantial  compliance with such
regulations.

Employees

As of December  31,  1999,  the Company  employed  approximately  334 persons in
Savannah,  165 in Chicago,  Illinois,  an  additional 47 elsewhere in the United
States and 440 internationally.  In the United States, 373 were hourly personnel
and 173 were salaried employees.  The Company also utilizes temporary workers as
needed,  primarily in  manufacturing.  An average of 110 such temporary  workers
were utilized on a daily basis by the Company during the year ended December 31,

                                       9
<PAGE>

1999. The Company is non-union and believes that its relationship with employees
is good.

Environmental Matters

The  Company  is  subject  to  various   federal,   state,   local  and  foreign
environmental requirements, including those relating to discharges to air, water
and land, the handling and disposal of solid and hazardous waste and the cleanup
of properties affected by hazardous substances. Certain environmental laws, such
as the Comprehensive Environmental Response, Compensation, and Liability Act, as
amended ("CERCLA"), impose strict, retroactive, joint and several liability upon
persons responsible for releases of hazardous substances.

Based upon  recent  experience,  the  Company  believes  that the future cost of
compliance  with existing  environmental  requirements,  and liability for known
environmental  claims  pursuant to such  requirements,  will not have a material
adverse  effect on the Company's  business,  results of operations and financial
condition. However, future events, such as new information,  changes in existing
requirements or their interpretation,  and more vigorous enforcement policies of
regulatory  agencies,  may give rise to additional  expenditures  or liabilities
that could be material.

Item 2. Properties

The Company owns and occupies nine buildings on an 11.6-acre  tract in Savannah.
The plant,  warehouses and offices  encompass  approximately  225,000 sq. ft. on
seven acres of the property,  with the remaining 4.6 acres undeveloped.  Four of
the  buildings  are used  primarily  for  warehousing  and storage.  The largest
building  (more than  120,000 sq. ft.) houses the  manufacturing  equipment  for
production,  shipping, quality control, the R&D laboratories,  customer research
and a  professional  hair salon which is used to test new products.  The Company
has  reconfigured  its production lines to increase the capacity of the Savannah
facility.  The Company  leases  approximately  112,000 square feet of additional
warehouse and office space under a five-year  lease which  expires in 2003.  The
annual lease commitment is approximately $445,000.

In addition,  the Company owns and occupies one building on a 14.4-acre tract in
Chicago,  Illinois.  The facility encompasses  approximately 225,000 sq. ft., of
which 51,718 square feet consists of office and R&D laboratory space.

The Company  believes  that the capacity in the Savannah and Chicago  facilities
combined with the  additional  leased  warehouse  space will be adequate for its
needs in the reasonably foreseeable future.

The Company's  South African  subsidiary  owns and occupies two buildings on 9.0
acres in Midrand,  South Africa,  15 miles north of Johannesburg in a developing
industrial park located on the major highway between  Johannesburg and Pretoria.
The   buildings   encompass   approximately   162,000  sq.  ft.  and  house  the
manufacturing equipment for all products,  shipping and receiving,  raw material
and finished goods storage,  an R&D laboratory and executive office space. Ample
acreage is available for expansion of the facility.

                                       10
<PAGE>

The  Company  also  operates a  production  facility in Ghana  located  near the
Ghanaian  Coca-Cola  bottling plant which enables the Company to service the 200
million people located in the region.  The Company  believes that the facilities
in Midrand  and Ghana  provide  adequate  production  capacity  for its needs in
Africa in the reasonably foreseeable future.

Item 3.  Legal Proceedings

The Company is involved in various  routine  legal  proceedings  incident to the
ordinary  course of business and believes  that the outcome of all pending legal
proceedings,  in the aggregate,  will not have a material  adverse effect on the
business, results of operations or financial condition of the Company.

Item 4.  Submission of Matters to Vote of Security Holders

Not applicable.


                                       11
<PAGE>


                                    PART II.

Item 5. Market for the Registrant's Common Stock and Related Shareholder Matters

         The  Company's  Class A Common  Stock is traded  on the New York  Stock
Exchange under the symbol "CIC".  The Company's Class B Common Stock and Class C
Common Stock have no established public trading market. The high and low closing
sales prices for the Company's  Class A Common Stock as reported by the New York
Stock  Exchange for each  quarter of the years ended  December 31, 1999 and 1998
are as follows:


             Quarter Ended            High                 Low
         -------------------------------------------------------------

               03/31/99            $  4.8750             $ 2.9375
               06/30/99               4.3125               2.6250
               09/30/99               3.5000               2.5625
               12/31/99               4.0000               2.6250

               03/31/98            $ 10.1250             $ 5.8750
               06/30/98              10.7500               5.8750
               09/30/98               7.8125               1.9375
               12/31/98               4.8750               2.0000


At March  31,  2000,  there  were  approximately  125  holders  of record of the
Company's  Class A Common Stock and 14 holders of the  Company's  Class C Common
Stock.  As of such date,  all shares of the  Company's  Class B Common Stock had
been  converted  to shares of Class A Common  Stock.  Since  October  1996,  the
Company has not declared or paid any cash or other dividends on its Common Stock
and does not expect to pay dividends  for the  foreseeable  future.  The Company
anticipates that for the foreseeable future,  earnings will be reinvested in the
business to finance its growth and  development.  The declaration and payment of
dividends by the Company are subject to the discretion of the Board of Directors
of the Company (the "Board"). The Company's debt agreements restrict the ability
of the Company or any subsidiary of the Company from paying cash dividends other
than dividends or  distributions  payable in shares of capital stock. Any future
determination  to  pay  dividends  will  depend  on  the  Company's  results  of
operations, financial condition, capital requirements,  contractual restrictions
and other factors deemed relevant by the Board.

Item 6.  Selected Consolidated Historical Financial Data

The Company was  established  in May 1995 and until  August 1995 its  operations
were de minimus. On August 23, 1995, the Company acquired all of the outstanding
stock  of  Aminco,  Inc.  (also  referred  to as  the  "Predecessor").  Aminco's
operations were  principally  conducted by its wholly owned  subsidiary,  Carson
Products  Company.  Subsequent to the  acquisition  of Aminco,  Carson  Products
Company was merged into Aminco; the surviving entity was renamed Carson Products


                                       12
<PAGE>

Company. The following tables contain selected consolidated historical financial
data for the Company (amounts in thousands except per share data):

<TABLE>
<CAPTION>
                                            Company (1)                                  Full Fiscal Year
                          ---------------------------------------------------------   ----------------------
                                                                                                         Company
                                  Year           Year           Year    Nine Months     Predecessor   August 23,
                                 Ended          Ended          Ended          Ended   April 1, 1995      1995 to
                          December 31,   December 31,   December 31,   December 31,   to August 22,    March 31,
                                  1999           1998           1997        1996(1)            1995      1996(2)
- -----------------------------------------------------------------------------------------------------------------
<S>                         <C>             <C>            <C>             <C>             <C>          <C>
Net sales                   $ 169,355       $ 150,706      $ 109,631       $ 59,938        $ 26,854     $ 41,465

(Loss) income before
extraordinary item            (14,288)            (36)         3,754         (3,256)          3,934        1,104

Basic and diluted
earnings (loss) per
share before
extraordinary item          $  ( 0.94)      $    0.00      $    0.25       $ ( 0.25)           ----     $   0.09

Weighted average shares
outstanding                    15,150          14,986         15,003         12,715            ----       11,871
- -----------------------------------------------------------------------------------------------------------------
</TABLE>




<TABLE>
<CAPTION>
                                       December 31,    December 31,    December 31,   December  31,      March 31,
                                               1999            1998            1997            1996           1996
- ------------------------------------ --------------- --------------- --------------- --------------- --------------
<S>                                       <C>             <C>             <C>              <C>            <C>
Total assets                              $ 246,648       $ 267,463       $ 201,424        $ 97,529       $ 87,980

Long-term debt (including current
portion)                                    138,314         133,549         103,623          27,101         66,788

Stockholders' equity                         53,869          69,160          61,531          54,215          9,775

Working capital                           $  44,904       $  54,774       $  44,944        $ 15,852       $ 13,855
- ------------------------------------ --------------- --------------- --------------- --------------- --------------
</TABLE>


(1) Effective  December 31, 1996, the Company  changed its fiscal  year-end from
March 31 to December 31.

(2) The  acquisition of Aminco, Inc. (the Predecessor) was  completed on  August
23, 1995.  The Company's financial statements include the operating results from
the acquisition date.

(3) The  consolidated  financial  statements  of the Company have been  prepared
assuming  the Company  will  continue  as a going  concern.  However,  there are
matters disclosed in Note 19 to the consolidated financial statements that raise
substantial  doubt about the Company's  ability to continue as a going  concern.
These  consolidated  financial  statements do not include any  adjustments  that
might result from the outcome of this uncertainty.


                                       13
<PAGE>

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

Company Overview

The Company is a  manufacturer  and marketer of hair care and shaving  products.
The majority of the Company's net sales are derived from five  categories of the
health and beauty aids market:  chemicals (hair relaxers and texturizers),  hair
color, men's depilatory products,  hair dress/conditioning and combout/oil sheen
products.

In the years ended December 31, 1999 and 1998, 36.4% and 34.9%, respectively, of
the net sales of the Company were to customers  outside the United  States.  The
following table presents the Company's net sales by geographic  region for these
periods:

                               Year Ended     % of          Year Ended     % of
                         December 31,1999    Total    December 31,1998    Total
- --------------------- -------------------- -------- ------------------- --------
Net sales to:
United States                   $ 107,744     63.6%          $  98,096     65.1%
South Africa                       44,018     26.0              39,183     26.0
Europe                              9,970      5.9               7,170      4.8
Other International                 7,623      4.5               6,257      4.1
- --------------------- -------------------- -------- ------------------- --------
Total                           $ 169,355    100.0%          $ 150,706    100.0%


Most of the  Company's  sales are recorded in United  States  Dollars.  However,
sales by Carson South Africa to South  Africa,  Botswana,  Lesotho,  Namibia and
Swaziland  are  denominated  in South  African  Rand,  and sales by Carson South
Africa's  subsidiary in Ghana ("Carson Ghana") are denominated in Ghanian Cedis.
The Company is therefore  exposed to foreign currency price risk as the exchange
rates of the rand and the cedi fluctuate,  and there is a potential for gains or
losses on the consolidated level. The Company does not view the exposure to rand
exchange rate  fluctuations  as  significant  because Carson South Africa incurs
most of its costs in rand.  Assets and  liabilities  of Carson  South Africa are
translated for consolidation purposes from South African Rand into United States
Dollars  at the  rate of  currency  exchange  at the end of the  fiscal  period.
Revenues and expenses are  translated  at average  monthly  prevailing  exchange
rates.  Resulting  translation  differences  are  recognized  as a component  of
stockholders'  equity.  Gains and losses from foreign currency  transactions are
included in other income in the consolidated statement of operations.

Subsequent Event - Sale of Company

On February 25, 2000, the Company entered into the Merger Agreement with Cosmair
and  Purchaser,  pursuant to which  Cosmair,  wholly-owned  by L'Oreal,  S.A. of
Paris, France, will acquire the Company in a two-step transaction.

To implement the Merger  Agreement,  Purchaser on March 8, 2000 commenced a cash
tender offer to acquire all the issued and outstanding  shares of Class A Common

                                       14
<PAGE>

Stock at a price of $5.20 per share in cash.  Purchaser's obligation to purchase
shares of Class A Common Stock tendered  pursuant to the Offer is subject to the
satisfaction of customary conditions, including the expiration or termination of
the applicable  waiting  periods under the HSR Act and the S.A.  Competition Act
and the valid tender of a majority of the  outstanding  shares of Company Common
Stock on a  fully-diluted  basis.  On March 22,  2000,  Cosmair  and the Company
received a request for additional  information and documentary material from the
U. S.  Department  of  Justice  ("DOJ")  related  to the  proposed  merger.  The
requested  materials are being compiled and will be submitted to the DOJ. If DOJ
clearance is obtained and the other  conditions to the Offer are satisfied,  any
and all shares tendered in the Offer must be purchased by Cosmair.  The Board of
Directors of the Company  recommended that all stockholders accept the Offer and
tender  their  shares  pursuant  to  the  Offer.  The  Merger  Agreement  may be
terminated by either party if the Offer is not  consummated  on or prior to July
31, 2000.

If the Offer is successfully  completed,  Purchaser will be merged with and into
the Company,  with the Company  becoming a  wholly-owned  subsidiary of Cosmair.
Consummation  of the  Merger  is  subject  to  the  approval  of  the  Company's
stockholders.  Cosmair and Purchaser have agreed in the Merger Agreement to vote
all  shares  of  Class A Common  Stock  purchased  in the  Offer in favor of the
Merger. The Majority  Stockholders will also be required to vote their shares of
Class C Common  Stock in favor of the  Merger  in the  event  that  they are not
required to convert  their shares of Class C Common Stock into shares of Class A
Common Stock and tender their shares to Purchaser  pursuant to the  Stockholders
Agreement. Any shares of Company Common Stock not purchased in the Offer will be
converted into the right to receive $5.20 per share in cash, without interest.

To induce Cosmair and Purchaser to enter into the Merger Agreement, the Majority
Stockholders entered into a Stockholders Agreement.  Collectively,  the Majority
Stockholders own shares of Company Common Stock  representing  approximately 48%
of the outstanding  shares of Company Common Stock on a fully-diluted  basis and
approximately  88% of the  voting  power of all  outstanding  shares of  Company
Common Stock. In the Stockholder  Agreement,  the Majority  Stockholders agreed,
among other  things,  (i) subject to at least  565,857  shares of Class A Common
Stock being  tendered in the Offer,  to convert  their  shares of Class C Common
Stock into shares of Class A Common  Stock and to tender all of their  shares of
Company  Common  Stock in the  Offer,  and (ii) in the  event  that they are not
required  to so  convert  their  shares of Class C Common  Stock,  to vote their
shares of Class C Common Stock in favor of the Merger.

Cosmair  conditioned its  willingness to enter into the Merger  Agreement on the
Company's  settlement  of all  disputes  with AM  Cosmetics  arising  out of any
business  relationships  between  them.  The Company  entered  into a settlement
agreement  with  AM  Cosmetics  on  February  25,  2000.  See  Note  18  to  the
consolidated financial statements for terms of the settlement.



Fiscal 1999 - Significant Events

Restructuring and Other Charges
During the year ended December 31, 1999, the Company recorded  restructuring and

                                       15
<PAGE>

other  charges of $11.3  million  (of which $10.8  million  was  recorded in the
fourth  quarter).  Such charges by category of  expenditure  were as follows (in
thousands):

<TABLE>
<CAPTION>
                                                                                                        Foreign
                                                               AM          South                       Exchange
                                           Product      Cosmetics        African       Management   Transaction
                           Returns      Relaunches     Settlement     Write-offs    Restructuring        Losses       Total
                       -------------- -------------- -------------- -------------- -------------- -------------- --------------
<S>                         <C>            <C>            <C>            <C>            <C>            <C>            <C>
Net sales                   $  4,048       $    300       $     --       $     --       $     --       $     --       $  4,348

Cost of sales                    175            400             --            449             --             --          1,024

Marketing and selling
expenses                          --          1,699             --             --             --             --          1,699

General and
administrative                    --             --             --            947             --             --            947

Charge for settlement
with AM Cosmetics                 --             --          1,350             --             --             --          1,350

Restructuring charges             --             --             --             --            600             --            600
                       -------------- -------------- -------------- -------------- -------------- -------------- --------------
Operating income               4,223          2,399          1,350          1,396            600             --          9,968

Other income, net                 --             --             --             --             --          1,301          1,301
                       -------------- -------------- -------------- -------------- -------------- -------------- --------------
Total                       $  4,223       $  2,399       $  1,350       $  1,396       $    600       $  1,301       $ 11,269
                       ============== ============== ============== ============== ============== ============== ==============
</TABLE>


               In 1999 net sales  included  the  following  charges  related  to
              product  returns or  dispositions:  $2.1 million for Cutex polish,
              $1.0  million for Diva hair  colors and $0.9  million for Dark and
              Lovely  Cosmetics.  The $2.1  million  of Cutex  charges  included
              customer  deductions and other expenses related to the disposition
              of the Cutex polish  business,  which was sold in 1998. The actual
              Cutex  polish  disposition  expenses  exceeded the $4.0 million of
              estimated  expenses  which  were  recorded  in 1998.  The  Company
              discovered  that tube  components  in some of the Diva hair  color
              kits  held  by the  Company  and by  customers  were  leaking  and
              required  replacement.  The Company recorded a $1.0 million charge
              to net sales for returns of damaged  inventory  held by  customers
              and a $0.2  million  charge to cost of sales for the  write-off of
              damaged inventory held by the Company. The $0.9 million charge for
              Dark and Lovely  Cosmetics  was for the return or  disposition  of
              inventory  held by customers;  the Company  decided to discontinue
              the manufacture and sale of Dark and Lovely Cosmetics in 1999.

               The $2.4 million of new packaging  costs related to a relaunch of
              Dark and Lovely relaxers and hair colors  scheduled for 2000. This
              charge included $1.7 million for package design,  $0.4 million for
              write-off  of excess  old  inventory  and $0.3  million  for price
              reductions granted to customers for Diva inventory on hand.

               The $1.4 million expensed for the AM Cosmetics settlement related
              to a  dispute  between  the  Company  and a  related  party and is
              discussed   further  in  Note  18  to  the   Company's   financial
              statements.

                               16
<PAGE>

               The South Africa  write-offs of $1.4 million consisted of charges
              for inventory and  trademarks,  primarily of the Seasilk and Nu-Me
              brands, determined to be unsaleable or impaired.

               The  restructuring  charges  of $0.6  million  included  employee
              severance costs for personnel  reductions the Company undertook to
              cut costs and  increase  operating  income.  Seventeen  employees,
              mostly  involved in  administrative  functions,  were  terminated.
              Severance  payments of $0.5  million  were paid in 1999,  and $0.1
              million will be paid in 2000.

               The foreign exchange  transaction losses of $1.3 million resulted
              from a significant  devaluation of the Ghanian currency, the Cedi,
              in the last quarter of 1999. The Cedi devalued  approximately 50%,
              from 2,340 cedi per dollar at December  31, 1998 to 3,500 cedi per
              dollar at December 31, 1999.

Net sales and operating  income (loss) for products  discontinued or disposed of
by the Company  for the years ended  December  31,  1999,  1998 and 1997 were as
follows (in thousands):
                                           1999       1998       1997
                                        ---------- ---------- ----------
       Cutex
       Net sales                         $     --   $ 15,187   $ 17,800
       Operating (loss) income             (2,098)    (1,647)     6,684

       Dark and Lovely Cosmetics
       Net sales                              163      1,677      1,229
       Operating loss                      (1,040)    (1,978)      (923)

       Nu-Me and Seasilk
       Net sales                               --        292        292
       Operating (loss) income             (1,396)        35         41



Fiscal 1998 - Significant Events

Sale of South Africa Stock
In May 1998 the Company sold 29.1 million of its shares of Carson South  Africa.
This sale generated net cash proceeds of $55.2 million and resulted in a gain of
$49.1 million.  Concurrent with the sale of the Company's  shares,  Carson South
Africa issued an additional  10.25 million shares for which it received net cash
proceeds of approximately $19.2 million.  This transaction resulted in a gain to
the Company of $11.7 million which was recorded in paid-in-capital.

Acquisition of Johnson Products Co., Inc.
In July 1998,  the Company  acquired  all of the  outstanding  shares of Johnson
Products Co., Inc. ("Johnson  Products").  Johnson Products is a manufacturer of
personal care products. The purchase price approximated $84.7 million with $34.7
million paid in cash.  The Company  entered into a senior secured term loan with
IVAX Corporation, d/b/a IVX Bioscience, Inc., for the remaining $50.0 million of

                                       17
<PAGE>

the purchase  price.  The IVAX loan was replaced with  longer-term  financing in
December 1998 as discussed below.

The acquisition  was accounted for under the purchase method of accounting.  The
results  of  operations  of  Johnson  Products  are  included  in the  Company's
consolidated  financial  statements since the date of acquisition.  The purchase
price was allocated to the identifiable assets and liabilities based on the fair
values at the  acquisition  date. The  allocation of the assets and  liabilities
acquired was as follows (in thousands):

           Current assets                                  $ 15,495
           Property, plant and equipment                     10,135
           Trademarks                                        22,199
           Goodwill                                          48,433
           Other assets                                         517
           Liabilities assumed                              (62,118)
                                                    ----------------
                                                           $ 34,661
                                                    ================


The  Dermablend  line of corrective  cosmetics,  which is sold in department and
specialty  stores and has an ethnic  consumer base of 40 - 50%, was purchased by
the  Company  as  part  of the  Johnson  Products  acquisition.  Dermablend  was
incorporated as Dermablend,  Inc.  ("Dermablend"),  a wholly-owned subsidiary of
Johnson Products, at the time the Company acquired Johnson Products. Originally,
management  intended to sell  Dermablend  within one year from the  acquisition.
Therefore, in accordance with Emerging Issues Task Force No. 87-11,  "Allocation
of Purchase  Price to Assets to be Sold",  the results of operations  related to
Dermablend were initially excluded from the Company's  consolidated statement of
operations.  In December  1998, the Company  decided to operate  Dermablend on a
longer-term basis.  Accordingly,  the cumulative effect of the operating results
of  Dermablend  since the  acquisition  date of  $890,000  was  included  in the
Company's  consolidated  statement of operations for the year ended December 31,
1998. These operating results were summarized as follows:

       Net sales                                                  $ 4,016
       Cost of sales                                                  766
                                                              ------------
             Gross profit                                           3,250
                                                              ------------
       Marketing and selling                                        1,576
       General and administrative expenses                            440
       Amortization                                                   344
                                                              ------------
                                                                  $   890
                                                              ============

Beginning  January 1, 1999, the operating  results of Dermablend are included in
the Company's consolidated statement of operations.

Debt Refinancing
In July 1998 the Company  terminated  its senior  secured  credit  facility with
Credit  Agricole  Indosuez.  During  the  third  quarter  of 1998,  the  Company
recognized an extraordinary  loss of $0.9 million (net of tax) for the write-off
of $1.6  million of debt  issuance  costs  related to the  credit  facility.

                                       18
<PAGE>

On December 8, 1998 the Company entered into loan agreements relating to a $75.0
million  secured  term  loan  (the  "Secured  Term  Loan")  and an $8.0  million
unsecured  term loan (the  "Unsecured  Term Loan").  The cash proceeds were used
primarily  to repay the $50.0  million  secured  term loan  which  financed  the
Johnson Products  acquisition and to purchase and retire $27.0 million of senior
subordinated notes for $23.0 million.  The Company recorded an extraordinary net
gain of  approximately  $1.8 million  resulting from the early retirement of the
$27.0 million of senior notes and the write-off of related debt issuance  costs.
Of the  remaining  cash  proceeds,  approximately  $4.3  million was used to pay
transaction fees and expenses, and $5.7 million was retained for working capital
purposes.

On December 10, 1998, the proceeds from the sale of Cutex (see discussion below)
were used to repay the $8.0 million Unsecured Term Loan and $14.7 million of the
Secured  Term Loan.  As a result of this  repayment,  the  Company  recorded  an
extraordinary net loss of approximately $0.7 million (net of tax) related to the
write-off of debt issuance  costs  incurred for this debt.  As discussed  below,
$4.5 million of the cash proceeds from the sale of Cutex were  restricted to pay
for certain expenses related to the sale of Cutex.

The  Secured  Term Loan bears  interest  at an annual rate of 13% and matures on
December 8, 2003.  Interest is payable monthly.  The Company may, at its option,
defer the monthly  interest  payment a maximum of twelve times until December 8,
2000. In the event of deferral, interest is accrued at an annual rate of 16% for
the month deferred and added to the  outstanding  principal  amount of the loan.
The Company elected to defer the monthly  interest  payment a total of six times
during 1999 and thereby added $5.0 million to the outstanding  principal balance
in 1999.  The  Company  elected  to defer the  monthly  interest  payment  three
additional  times in 2000 and added  another  $2.6  million  to the  outstanding
principal balance of the secured term loan, which totaled $68.0 million at March
31, 2000. The capital stock and assets of Carson Products Company, including the
assets used in the Johnson  Products and Dermablend  operations,  are pledged as
collateral for the Secured Term Loan.  The loan contains  covenants with respect
to, among other things,  (i)  restrictions on the incurrence of additional liens
or  indebtedness  and (ii)  restrictions on the payment of any cash dividends by
the Company or any subsidiary.

Sale of Cutex
In December 1998 the Company sold  substantially  all of the assets of the Cutex
nail  polish  remover and nail  implements  business  to The Cutex  Company,  an
unrelated  corporation.  The Company realized net cash proceeds of approximately
$27.8 million ($4.5 million of which was  restricted  cash at December 31, 1998)
and recorded a loss on the sale of approximately $14.0 million. The $4.5 million
restricted  cash was used  during 1999 to pay for  certain  designated  expenses
related to the sale of Cutex.

                                       19
<PAGE>

Restructuring and Other Charges
During  the  year  ended   December  31,  1998,   the  Company   recorded  total
restructuring  and other  significant  charges of $39.0  million (of which $19.2
million  was  recorded  in the fourth  quarter).  These  charges by  category of
expenditure  and  classification  in the statement of operations were as follows
(in thousands):


<TABLE>
<CAPTION>

                                                                              Bad
                                                                            Debts                       Write-off
                                             Management      Fixed            and          Sale of             of
                              Inventory   Restructuring      Assets         Other            Cutex      Investment        Total
                           -------------- -------------- -------------- -------------- -------------- -------------- --------------
<S>                             <C>            <C>           <C>             <C>            <C>            <C>            <C>
Net sales                       $     --       $     --      $      --       $     --       $  4,000       $     --       $  4,000

Cost of goods sold                 6,573             --             --             --          1,300             --          7,873

General and
administrative                        --          1,416            228          2,000             --             --          3,644

Loss on sale of
business                              --             --             --             --         13,994             --         13,994

Restructuring charges                 --          2,638          2,879            234             --             --          5,751
                           -------------- -------------- -------------- -------------- -------------- -------------- --------------
Operating income                   6,573          4,054          3,107          2,234         19,294             --         35,262

Loss on write-off of
investment                            --             --             --             --             --          3,768          3,768
                           -------------- -------------- -------------- -------------- -------------- -------------- --------------
Total                           $  6,573       $  4,054      $   3,107       $  2,234       $ 19,294       $  3,768       $ 39,030
                           ============== ============== ============== ============== ============== ============== ==============
</TABLE>


In 1998,  the  Company  undertook  a  restructuring  of its  product  lines  and
management  group.  The Company  revised its key  management  team,  terminating
several  senior  managers  and  adding  Gregory J.  Andrews  as Chief  Executive
Officer.  The Company announced a new strategic focus on its core business,  the
worldwide  ethnic hair care market.  In  connection  with this new focus and the
Johnson  Products  acquisition,   all  of  the  combined  products,  brands  and
facilities were reviewed for optimum use. Items  identified as  non-strategic or
redundant were written down.

The $6.6 million  inventory charge related  primarily to write-down of inventory
which was determined to be non-strategic and to reserves for obsolete  inventory
and  inventory  in excess of usage  plans.  Over 100  stock-keeping  units  were
eliminated.  The management  restructuring charges of $4.1 million included $2.6
million of employee  severance costs and $1.4 million of expenses related to the
hiring of the Company's chief executive officer. Thirty employees, including six
members of senior management and fourteen members of the sales department,  were
terminated. Severance payments totaling $1.3 million were paid in 1998 and 1999.
The fixed assets charges of $3.1 million related primarily to fixed assets which
were disposed of in connection with the  restructuring  of product lines.  These
fixed  assets  were  written  off in 1998.  The "Bad  Debts and  Other"  charges
included  primarily  $2.0  million  of  additional   reserves  against  accounts
receivable for customer deductions. Miscellaneous restructuring charges included
in "Bad Debts and Other"  above were paid $0.1 million in each of 1998 and 1999.

                                       20
<PAGE>

The  charges  related to the sale of Cutex were for product  returns,  inventory
write-downs and the loss on the sale of the remover  business.  The $3.8 million
loss on write-off of  investment  was the result of  management's  determination
that the Company's preferred stock investment in AM Cosmetics was not realizable
due to the financial condition of AM Cosmetics.

On February 21,  1999,  Gregory  Andrews died while on a business  trip in South
Africa. Malcolm R. Yesner was named President and Chief Executive Officer of the
Company to succeed  Mr.  Andrews.  Mr.  Yesner  also  serves as Chief  Executive
Officer of Carson Holdings Limited and as President,  International  Operations,
for the Company.

Fiscal 1997- Significant Events

In the first half of 1997, Carson South Africa consummated three acquisitions in
the African  personal  care  industry  including  the African  Nu-Me  Cosmetics,
Restore  Plus and  Seasilk  brand names and certain  related  assets.  The total
purchase price,  including fees, for these three  acquisitions was approximately
$1.5  million,  comprised of $0.7  million in cash and 500,000  shares of Carson
South  Africa  common  stock  (which  resulted  in a  gain  to  the  Company  of
approximately   $460,000   which  was  recorded  in  paid-in   capital).   These
acquisitions were accounted for under the purchase method of accounting.

On April 30,  1997,  the  Company  purchased  the  rights  to sell,  distribute,
package,  manufacture,  and market Cutex nail polish remover,  nail enamel, nail
care treatment products and nail care implements in the United States and Puerto
Rico (the "Cutex  Acquisition").  The  purchase  price was  approximately  $41.4
million,  with funds provided by additional long-term debt. Net product sales of
Chesebrough-Pond  USA Co.'s  Cutex  line in the United  States  and Puerto  Rico
approximated  $18.2 million,  excluding any results from the sale of nail enamel
or other  products  under  license  by Jean  Philippe  Fragrances,  Inc.  ("Jean
Phillipe"), for the year ended December 31, 1996. This acquisition was accounted
for under the purchase method of accounting.

Also on April  30,  1997,  the  Company  terminated  its just  acquired  license
agreement  with Jean  Philippe to package,  distribute  and sell nail enamel and
nail care treatment products,  nail care implements and lipstick under the Cutex
trademark in the United States and Puerto Rico.

During  April  1997,  the Company  completed  the  acquisition  of the Let's Jam
product line from New Image Laboratories, Inc. This acquisition added one of the
leading  hair care  maintenance  brands in the  ethnic  retail  business  to the
Company's portfolio of brands. The purchase price was approximately $5.6 million
in cash,  funded  primarily by additional long term debt.  This  acquisition was
accounted for under the purchase method of accounting.

In  November  1997,  Carson  South  Africa  completed  the  acquisition  of  A&J
Cosmetics, which owns and manufactures the Sadie brand of toiletry products. The
original  purchase  consideration  payable for the acquisition was approximately
$9.5  million,  of which  approximately  $9.3 million was recorded as intangible
assets. Additional consideration aggregating $3.0 million was paid in March 1999
based upon the after-tax profits of the business for the year ended December 31,

                                       21
<PAGE>

1998 and was recorded as  additional  goodwill.  To fund this  purchase,  Carson
South Africa issued stock with net proceeds of approximately $9.1 million (which
resulted  in a gain to the  Company of  approximately  $5.9  million,  which was
recorded in paid-in capital).  Approximately  $5.4 million of the purchase price
was paid in January  1998,  and  approximately  $3.4 million was paid in January
1999.  The amount paid in January  1999 was reduced  from an original  amount of
$4.1 million due to significant devaluation of the South African Rand in 1998.


Results of Operations

Year Ended December 31, 1999 Compared to Year Ended December 31, 1998

Net Sales.  Consolidated  net sales for the year ended  December  31,  1999 were
$169.4 million,  an increase of $18.6 million,  or 12.4%, over net sales for the
year ended December 31, 1998 of $150.7  million.  This increase is summarized as
follows (dollars are in thousands):

                                 Year Ended           Year Ended
                          December 31, 1999    December 31, 1998      % Change
                        -------------------- -------------------- -------------
Domestic Hair Care                 $ 93,321             $ 79,645          17.2
Export                               17,593               13,427          31.0
Dermablend Group                     16,521                3,264         406.2
South Africa                         44,018               39,183          12.3
                        -------------------- --------------------
   Ethnic                           171,453              135,519          26.5
Cutex                                (2,098)              15,187        (100.0)
                        -------------------- --------------------
   Consolidated                    $169,355             $150,706          12.4
                        ==================== ====================


Domestic hair care net sales above include  domestic sales of Carson and Johnson
hair care products.  Carson products include the principal brands Dark & Lovely,
Excelle,  Beautiful  Beginnings,  Dark & Natural,  Magic and Let's Jam.  Johnson
products   include  the  principal   brands  Gentle   Treatment,   Ultra  Sheen,
Sta-Sof-Fro,  Ultra Star,  Classy Curl and Curly Perm. Export includes net sales
of Carson and  Johnson  hair care  products  in Europe  and other  international
markets,  excluding  Africa.  Dermablend  Group  net  sales  includes  sales  of
Dermablend corrective cosmetics, Posner cosmetics and Dark and Lovely Cosmetics.

Domestic  hair  care  1999 net sales  increased  from the prior  year due to the
acquisition of Johnson Products Company in July 1998. Johnson brands contributed
$36.3  million to  Domestic  hair care net sales in 1999,  an  increase of $14.7
million  over the  $21.6  million  contributed  from July to  December  of 1998.
Domestic net sales of Carson brands decreased  slightly to $57.0 million in 1999
from $58.0 million in 1999.  Domestic sales of Carson relaxers were down in 1999
compared to 1998,  while  domestic  sales of Carson hair colors were up from the
prior year.  Domestic  hair care net sales for 1999  includes  the $1.3  million
charge for Diva hair color returns and price reductions discussed earlier.

Export 1999 net sales  exceeded prior year levels due to the addition of Johnson
Products and higher sales of Carson hair care  products in Europe.  Net sales in

                                       22
<PAGE>

Europe  increased  to $10.0  million in 1999 from $7.2  million  in 1998.  Other
international  net sales  increased to $7.6 million in 1999 from $6.2 million in
1998.

Dermablend  group  1999  net  sales  were  up from  the  prior  year  due to the
acquisition of Dermablend, Inc. and Johnson Products Company, Inc. in July 1998.
Net sales of Dermablend  corrective cosmetics were $14.2 million in 1999. No net
sales for  Dermablend  were included in the 1998 net sales as the brand was held
for sale from its purchase in July 1998 until the end of 1998.  Dermablend group
net sales for 1999  includes  the $0.9  million  charge to  dispose  of Dark and
Lovely Cosmetics inventory held by customers discussed earlier.

South Africa 1999 net sales were up 12.3% from the prior year.  While gains were
made,  this sales growth is smaller than in prior years due to economic  factors
on the  African  continent.  High  interest  rates  in  South  Africa  generally
depressed  consumer spending there and necessitated  heavy discounting and trade
promotional  spending to grow market  share.  Sales in West and Southern  Africa
were  adversely  impacted by declining  local  currencies,  which  increased the
relative cost of the Company's products.

As discussed earlier, net sales for 1999 included approximately $2.1 million for
deductions  and other  expenses  related to the  disposition of the Cutex polish
business, which was sold in 1998.

Gross  Profit.  Consolidated  gross  profit was $85.6  million in the year ended
December 31, 1999 compared to $66.2 million in the year ended December 31, 1998,
an increase of $19.4 million, or 29.3%. Gross margin was 50.6% for 1999 compared
to 43.9% for 1998. The 1999 gross margin was adversely  impacted by $5.4 million
of  unusual  charges,  including:  $3.0  million  charged to net sales for Cutex
polish and Dark and Lovely Cosmetics returns,  $1.3 million charged to net sales
for Diva  hair  color  returns  and $1.0  million  charged  to cost of sales for
write-down of inventory.  The 1998 gross margin was adversely  impacted by $11.9
million of unusual  charges,  including:  $6.6 million  charged to cost of goods
sold for  inventory  write-downs,  $4.0  million  charged to net sales for Cutex
polish returns and $1.3 million charged to cost of sales for write-down of Cutex
polish  inventory.  Excluding  these  special  charges,  gross  profit was $91.0
million in 1999 and $78.1  million in 1998,  and gross  margin was 52.4% in 1999
and 50.5% in 1998.  Excluding  special charges,  the increase in gross margin in
1999 was  attributable  in part to increased  plant  utilization in the Savannah
manufacturing  facility,  whereas in the first half of 1998 gross  margins  were
adversely  impacted by reduced  production  volumes undertaken in order to lower
inventory  balances  at that time.  The overall  gross  margin for 1998 was also
reduced  by higher  than  anticipated  returns of old Cutex  nail  polish  after
introduction  of the new Ultra line.  Gross margins in 1999  benefited from high
margins (typically in excess of 75%) of the Dermablend business, offset somewhat
by lower Johnson  Products hair care margins  resulting  from  discounted  sales
pricing.  Revised pricing terms for Johnson hair care products began to phase in
in the third  quarter of 1999 and produced an improved  gross margin for Johnson
brands in the fourth quarter of 1999.

Marketing and Selling  Expenses.  Marketing and selling expenses  increased $6.0
million, or 14.0%, to $48.7 million in 1999 from $42.7 million in 1998. In 1999,

                                       23
<PAGE>

marketing and selling expenses  included $1.7 million of special charges related
to the relaunch of Dark and Lovely  relaxers and hair colors in 2000.  Excluding
these special charges, marketing and selling expenses were $47.0 million in 1999
compared to $42.7 million in 1998,  an increase of $4.3 million or 10.1%.  These
expenses  increased  $13.5  million  from  1998 to 1999 due to the  addition  of
Dermablend and Johnson Products in July 1998 and higher spending at Carson South
Africa.  Marketing and selling expenses  increased at Carson South Africa due to
heavy trade  promotional  spending required to stimulate demand and increases in
distribution  costs. The increased marketing and selling expense for Dermablend,
Johnson  Products and Carson  South  Africa was largely  offset by a decrease of
approximately  $7.2 million from the elimination of spending on the Cutex,  Dark
and Lovely Cosmetics and Salon Professional lines.  Spending was also reduced in
1999 on the  production  of media  advertising.  As a  percentage  of net sales,
excluding  special charges,  marketing and selling  expenses  decreased to 27.1%
during 1999 from 27.6% during 1998.

General and Administrative  Expense.  General and  administrative  expenses were
$29.7  million in 1999  compared  to $31.2  million in 1998,  a decrease of $1.5
million or 4.8%.  In 1999,  general and  administrative  expense  included  $0.9
million of special  charges for the  write-off  of  trademarks  at Carson  South
Africa, and in 1998, general and administrative expense included $3.6 million of
special charges primarily related to the executive management  restructuring and
additional  accounts  receivable  reserves.  Excluding  these  special  charges,
general and administrative expenses were $28.8 million in 1999 compared to $27.6
million in 1998,  an increase of $1.2  million or 4.4%.  Increased  spending for
Carson South Africa,  Johnson  Products and Dermablend was largely offset by the
elimination of general and administrative  expenses,  primarily amortization and
depreciation, related to Cutex and Dark and Lovely Cosmetics. As a percentage of
net sales,  excluding  special  charges,  general  and  administrative  expenses
decreased to 16.6% during 1999 from 17.8% during 1998. This percentage  decrease
is  primarily  due to the  incremental  net sales  provided  by the  addition of
Johnson   Products   without  a  pro  rata  increase  in  overall   general  and
administrative expenses.

Restructuring   Charges.   In  1999  the  Company   recorded   $0.6  million  of
restructuring  charges for severance  payments related to personnel  reductions.
These  reductions  were  undertaken  as a  cost-cutting  measure to improve  the
Company's operating income. In 1998 the Company recorded  restructuring  charges
of $5.7 million  related  primarily to changes in the Company's  top  management
group and to the  write-down  of fixed assets which were disposed of as a result
of changes in product lines.

Operating Income.  As a result of the above changes,  operating income increased
to $4.9 million in 1999 compared to an operating loss of $28.3 million in 1998.

Interest  Expense.  Interest expense increased to $17.8 million in 1999 compared
to $13.6  million in 1998.  The  increased  interest  expense  was the result of
additional  debt,  at higher  rates,  incurred  in 1998 to finance  the  Johnson
Products acquisition.

Foreign Currency Transaction Losses.  The loss of $1.3 million  recorded in 1999
related to the devaluation of the Ghanian Cedi.


                                       24
<PAGE>

Other Income,  Net.  Other income  decreased to $2.0 million in 1999 compared to
$3.4 million in 1998. The decrease was primarily due to lower interest income in
South  Africa.  Gain on Sale of Subsidiary  Stock.  In May 1998 the Company sold
29.1 million of its shares of Carson South  Africa,  resulting in a pre-tax gain
to the Company of $49.1 million.

Loss on Write-off of Investment.  In 1998, the Company  recorded a pretax charge
of $3.8 million for the write-off of an investment in the preferred  stock of AM
Cosmetics.

Provision  for Income Taxes.  The provision for income taxes  decreased to $1.8,
million based on an effective rate of (15.0)%, in 1999 compared to $4.3 million,
based on an effective  rate of 61.6%,  in 1998.  These  effective  tax rates are
unusual due to the valuation  allowances  recorded against domestic deferred tax
assets  in both  1999  and  1998.  For  further  discussion,  see Note 13 to the
Company's financial statements.

Minority  Interest in Earnings of Subsidiary.  Minority  interest in earnings of
subsidiary  decreased to $0.4 million in 1999  compared to $2.7 million in 1998.
This  decrease  was due to the lower  earnings  of Carson  South  Africa in 1999
compared to 1998.

Year Ended December 31, 1998 Compared to Year Ended December 31, 1997

Net Sales.  Consolidated  net sales for the year ended  December  31,  1998 were
$150.7 million,  an increase of $41.1 million,  or 37.5%, over net sales for the
year ended December 31, 1997 of $109.6  million.  This increase is summarized as
follows (dollars are in thousands):



                                  Year Ended           Year Ended
                           December 31, 1998    December 31, 1997      % Change
                         -------------------- -------------------- -------------
Domestic Hair Care                  $ 79,645             $ 56,803          40.2
Export                                13,427               12,137          10.6
Dermablend Group                       3,264                1,229         165.6
South Africa                          39,183               21,662          80.9
                         -------------------- --------------------
   Ethnic                            135,519               91,831          47.6
Cutex                                 15,187               17,800         (14.7)
                         -------------------- --------------------
   Consolidated                     $150,706             $109,631          37.5
                         ==================== ====================



Domestic hair care net sales above include  domestic sales of Carson and Johnson
hair care products.  Carson products include the principal brands Dark & Lovely,
Excelle,  Beautiful  Beginnings,  Dark & Natural,  Magic and Let's Jam.  Johnson
products   include  the  principal   brands  Gentle   Treatment,   Ultra  Sheen,
Sta-Sof-Fro, Ultra Star, Classy Curl, Afro Sheen and Curly Perm. Export includes
net  sales of  Carson  and  Johnson  hair  care  products  in  Europe  and other
international  markets,   excluding  Africa.  For  the  years  presented  above,
Dermablend  group net sales  includes  sales of  Posner  cosmetics  and Dark and
Lovely  Cosmetics.  Although the  Dermablend  line of  corrective  cosmetics was

                                       25
<PAGE>

purchased in July 1998,  no net sales for  Dermablend  were included in the 1998
net sales as the brand was held for sale from its  purchase  in July 1998  until
the end of 1998.

Domestic  hair  care  1998  net  sales  were up from the  prior  year due to the
acquisition of Johnson Products Company in July 1998. Johnson brands contributed
$21.6  million to Domestic  hair net sales from July to  December of 1998.  This
amount  included  $1.4  million of net sales for items  produced for and sold to
another  ethnic hair care company under a contract  which was  terminated at the
end of 1998.

Domestic net sales  Carson  brands  amounted to $58.0  million in 1998, a modest
increase of $1.2  million,  or 2.2%,  compared to $56.8  million in 1997. In the
first half of 1998,  domestic  net sales of Carson  brands  were below the prior
year levels.  To address this downward trend,  management was  restructured  and
certain sales,  distribution and marketing practices were revised to better meet
customer and  distributor  needs and stimulate  interest at the consumer  level.
Sales improved in the second half of the year.

Significant gains were made in Europe in 1998. Net sales there were $7.2 million
in 1998 compared to $4.6 million in 1997. This increase of $2.6 million, or 56.5
%,  included  $1.5  million of net sales of Johnson  brands  1998.  Net sales of
Carson  brands in Europe  increased  $1.1  million,  or 23.9% from 1998 to 1997.
Other  international  net sales  decreased by 16.8% to $6.3 million in 1998 from
$7.5 million in 1997.  The reduction in other  international  net sales occurred
primarily in the Caribbean.

Dermablend  group net sales in 1998  included  $1.6 million for net sales of the
Posner  cosmetics line,  which was purchased as part of Johnson Products in July
1998.  The remaining  Dermablend  net sales in 1998 and 1997 consist of sales of
Dark and Lovely Cosmetics.

Net sales in South  Africa grew  significantly  from the prior  year.  Net sales
there increased 80.9% to $39.2 million in 1998. Carson South Africa has extended
operations to key and  fast-growing  markets in West Africa and East Africa,  in
addition to its growing base in Southern Africa.

Net  sales of Cutex in 1998  were  14.7%  below  1997,  although  the  brand was
purchased  on April  30,  1997 and was  included  in the  Company's  results  of
operations  for only  eight  months  of 1997.  Cutex net  sales  were  adversely
impacted in 1998 by the  introduction  in April 1998 of the new Cutex Ultra line
of nail polishes.  This introduction resulted in heavy returns in the second and
third quarters of old product which the Cutex Ultra line replaced.

Gross  Profit.  Gross profit was $66.2 million in 1998 compared to $59.1 million
in 1997, an increase of $7.1 million,  or 12.0%.  Gross margin was 43.9% in 1998
compared  to 53.9% in 1997.  The 1998 gross  margin was  adversely  impacted  by
significant  non-recurring charges,  including:  $6.6 million charged to cost of
goods sold for  inventory  write-downs,  $4.0  million  charged to net sales for
Cutex polish returns and $1.3 million charged to cost of sales for write-down of
Cutex polish inventory.  Other factors in the gross margin  percentage  decrease
were the  addition of Johnson  Products,  which  produced  gross profit of $11.2
million  and a gross  margin of 44.5%,  and the high  returns  of old Cutex nail

                                       26
<PAGE>

polish after introduction of the new Ultra line.

Decreased  production  volumes  earlier  in the  year  also  contributed  to the
reduction in gross margin. Production volume was curtailed in the second quarter
of 1998 to reduce  inventories  which  had risen to levels in excess of  current
needs. To lower inventory levels,  the plant was shut down for two weeks and run
only four days per week for  several  more weeks  during  the second  quarter of
1998. This action resulted in unabsorbed  overhead in production which adversely
impacted gross margin.

Marketing and Selling Expenses.  Marketing and selling expenses  increased $15.7
million,  or 58.1%,  to $42.7  million in 1998 from $27.0  million in 1997. As a
percentage  of net sales,  these  expenses  increased  to 28.3% during 1998 from
24.6%  during  1997.  This  increase  was due to expanded  domestic  programs to
promote the Company's core ethnic products,  the addition of Johnson Products in
1998 and higher spending  internationally  to support the growth of Carson South
Africa.  Marketing  and selling  expenses were also higher in 1998 for the Cutex
and Let's Jam brands, which were purchased in April 1997.

General and Administrative  Expense.  General and  administrative  expenses were
$31.2  million for 1998 compared to $18.3 million for 1997, an increase of $12.9
million,  or 70.1%.  As a percentage  of net sales,  general and  administrative
expenses increased to 20.7% during 1998 from 16.7% during 1997. The 1998 general
and administrative expenses were increased by significant  non-recurring charges
discussed  earlier,  including:  $1.4 million  related to the  restructuring  of
senior  management  and $2.0  million  to  increase  reserves  against  accounts
receivable.  General and administrative  expenses also increased $3.0 million in
1998  due to the  addition  of  Johnson  Products.  General  and  administrative
expenses  incurred by Carson South Africa  increased $3.0 million in 1998 due to
the enhancement of infrastructure required to support the subsidiary's growth.

Loss on Sale of Business.  As  discussed  previously, this  $14.0  million  loss
resulted from the sale of the Cutex business.

Restructuring.  As discussed previously,  restructuring charges in 1998 included
$2.6  million  related to the  management  restructuring,  $2.9  million for the
write-down of fixed assets and $0.2 million of other miscellaneous charges.

Operating Income.  As a result of the above changes,  operating income decreased
to a loss of $28.4  million in 1998 from  income of $12.2  million in 1997.  The
1998 operating loss includes total non-recurring charges of $35.3 million.

Interest Expense.  Interest expense increased  significantly to $13.6 million in
1998 from $6.4 million in 1997. The increased interest expense was the result of
additional debt at higher rates, to finance the Johnson Products  acquisition as
well as  additional  debt  incurred  in 1997 to finance  the Cutex and Let's Jam
acquisitions.

Other Income.  Other income increased to $3.4 million for 1998 from $0.8 million
for 1997, an increase of $2.6 million.  The increase was primarily due to higher
interest  income on cash  balances in the United  States and South  Africa which

                                       27
<PAGE>

were generated by the sale of Carson South Africa stock in June 1998.

Gain on Sale of Subsidiary  Stock. As discussed  previously,  this $49.1 million
gain resulted  from the sale of 29.1 million of the  Company's  shares of Carson
South Africa.

Minority  Interest in Earnings of Subsidiary.  Minority  interest in earnings of
subsidiary  increased  to expense of $2.7  million in 1998 from  expense of $1.0
million in 1997.  This  increase was due to the higher  earnings of Carson South
Africa in 1998 compared to 1997 and to the higher minority ownership  percentage
resulting from the sales of Carson South Africa stock.

Loss on Write-off of  Investment.  As discussed  previously,  this loss resulted
from  the  write-off  of the  Company's  investment  in  preferred  stock  of AM
Cosmetics.

Provision for Taxes. The provision for taxes increased to $4.3 million, based on
an  effective  rate of  61.6%  in 1998  compared  to $2.8  million,  based on an
effective rate of 37.1%,  in 1997. The 1998 effective tax rate is unusually high
due to the valuation allowance recorded against deferred tax assets.

Liquidity and Capital Resources

In 1999 the Company's cash balance  decreased by $20.0 million,  to $8.7 million
at December 31, 1999 from $28.7 million at December 31, 1998. Net cash flow used
in operations was $1.3 million.  Cash was used primarily to increase inventories
and  to  decrease  accrued  liabilities  and  income  taxes  payable.   Domestic
inventories  were at  lower  than  optimum  levels  at the end of 1998  and were
increased during 1999. Accrued liabilities decreased primarily due to payment of
expenses  related to the  disposition of Cutex and income taxes by the Company's
foreign  subsidiaries.  Cash was provided by the  conversion of restricted  cash
into available cash, which was used to pay the Cutex accrued  liabilities.  Cash
was also  provided  by a decrease  in  accounts  receivable  and an  increase in
accounts payable. Accounts receivable decreased as domestic collections improved
after credit policy and staff changes were implemented during the second half of
1999.  Accounts payable  increased  primarily due to the $1.4 million  liability
payable to AM Cosmetics  recorded in 1999 for  settlement  of the legal  dispute
discussed earlier. Accounts payable was also up due to a delay in paying vendors
from the last two weeks of 1999 into the year 2000.

Net cash  used in  investing  activities  in 1999  was  $11.8  million.  Capital
expenditures totaled $5.6 million. Approximately $1.8 million of these additions
related to the Carson Products software upgrade and  approximately  $2.0 million
were additions by Carson South Africa. Carson South Africa invested $5.7 million
in redeemable cumulative  preference shares of two investment companies.  Carson
South  Africa,  through its  subsidiary  in Ghana,  also  issued a $1.0  million
long-term  note  receivable  to the Company's  distributor  in Brazil to provide
working  capital  to the  distributor  and  thereby  assist  in  increasing  the
Company's exports to Brazil.

Net cash used in financing activities totaled $6.4 million.  Carson South Africa
paid $6.4 million of purchase  consideration  related to its 1997 acquisition of

                                       28
<PAGE>

A&J Cosmetics.  This amount included $3.4 million of original consideration that
was due in January 1999 and $3.0 million of  additional  consideration  that was
paid in March 1999 based on the after tax profits of A&J Cosmetics for the  year
ended December 31, 1998.

The cash balance was adversely impacted in 1999 by continued  devaluation of the
South African Rand.  The rand devalued  approximately  3.0%,  from 5.98 rand per
dollar at December 31, 1998 to 6.16 rand per dollar at December 31, 1999. Due to
this  devaluation,  the cash  balances  held in South  Africa  decreased by $0.5
million when converted to U.S. dollars.

As discussed  earlier,  the Company deferred the monthly interest payment on its
Secured  Term Loan six  times in 1999 and  thereby  added  $5.0  million  to the
principal  balance.  The Company  deferred the monthly  interest  payment  three
additional  times in 2000 (and  can defer such  monthly interest payments up  to
three more times during the remainder of 2000) and added  another  $2.6  million
to the  outstanding principal  balance of  the Secured Term Loan, which  totaled
$68.0 million at March 31, 2000.

At the end of April 2000,  the Company  must pay  approximately  $4.5 million of
interest,   including  a  $3.8  million  semi-annual  interest  payment  on  the
subordinated  notes and a $0.7 million monthly  interest  payment on the Secured
Term Loan.  Management  plans to meet these  interest  payments  from cash flows
provided by operations.

Current  operating  budgets and cash flow projections  indicate that the Company
will build cash throughout the second half of 2000. However,  these earnings and
cash  flow   projections  are  based  upon  the  successful   launches  of  new,
reformulated  or  repackaged  products  and  the  achievement  of  sales  levels
substantially  higher than  historical  sales  levels.  As a result,  management
cannot be certain it will have  sufficient  cash resources to meet its long-term
debt repayment  requirements.  Failure to meet debt repayment requirements would
result in the Company being in default of its loan covenants,  in which case the
Company's long-term debt would become immediately due and payable.

Inflation
The Company's  manufacturing  costs and operating expenses are affected by price
changes. The Company has historically  mitigated inflationary effects by passing
price  changes  along  to its  customers  and  by  continually  developing  more
cost-effective  manufacturing and operational procedures.  The Company's ability
to mitigate the effects of price changes will depend on market factors.

Outlook
Statements contained herein are forward-looking  statements.  It is important to
note that the  Company's  actual  results  could  differ  materially  from those
projected in such forward-looking  statements based on a number of factors, some
of which are beyond the Company's control.

Risk factors include,  but are not limited to, the Company's ability to generate
sufficient cash flows from operations to meets its debt repayment  requirements,
the  Company's  ability  to  refinance  its  long-term  debt if  necessary,  the
Company's ability to successfully  implement its growth strategy, the nature and

                                       29
<PAGE>

extent of future  competition  in the Company's  principal  marketing  areas and
increased costs of compliance with any  developments  in the U.S.,  Brazil,  the
Caribbean,  Europe and other countries where the Company now does business or in
the future may do business.

New Accounting Standards
Statement of Financial  Accounting Standards No. 133, "Accounting for Derivative
Instruments and Hedging Activities" ("FAS 133"), as amended, will be required to
be adopted by the Company  effective with the quarter ending March 31, 2001. The
Company has not yet completed  its  evaluation of the effect of this standard on
its financial statements.


Item 7A.   Quantitative and Qualitative Disclosure About Market Risk

The Company does not speculate on the future  direction of interest rates. As of
March 31, 2000, none of the Company's debt bore interest at variable rates.  The
Company  believes  that the effect,  if any, of  reasonably  possible  near term
changes in interest rates on its  consolidated  financial  position,  results of
operations or cash flows would not be significant.

The Company is exposed to foreign  currency price risk because of its operations
in foreign countries.  Most of the Company's sales are recorded in United States
Dollars.  However,  sales by  Carson  South  Africa to South  Africa,  Botswana,
Lesotho,  Namibia and Swaziland are denominated in South African Rand, and sales
by Carson South Africa's subsidiary in Ghana ("Carson Ghana") are denominated in
Ghanian  Cedis.  The  Company is exposed to foreign  currency  price risk as the
exchange rates of the rand and the cedi fluctuate,  and there is a potential for
gains  or  losses  on the  consolidated  level.  The  Company  does not view the
exposure to rand exchange rate fluctuations as significant  because Carson South
Africa  incurs most of its costs in rand.  In 1999 the  Company  incurred a $1.3
million foreign currency  transaction loss related to a significant  devaluation
of the  Ghanian  Cedi.  This loss was  included  in the  Company's  consolidated
statement of operations for the year ended December 31, 1999.


                                       30
<PAGE>

Item 8. Financial Statements and Supplementary Data


                                  CARSON, INC.
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                      (In thousands, except per share data)
<TABLE>
<CAPTION>
                                                                                      Year Ended December 31,
                                                                     ==========================================================
                                                                        1999                  1998                 1997
                                                                     ================     ================     ================
<S>                                                                 <C>                  <C>                  <C>
Net sales                                                           $        169,355     $        150,706     $        109,631
Cost of sales                                                                 83,747               84,509               50,510
                                                                     ----------------     ----------------     ----------------
Gross profit                                                                  85,608               66,197               59,121
                                                                     ----------------     ----------------     ----------------

Marketing and selling expenses                                                48,688               42,692               27,007
General and administrative expenses                                           29,703               31,196               18,344
General and administrative - fees paid to MCG Global                             350                  350                  370
Charge for settlement with AM Cosmetics                                        1,350                   --                   --
Restructuring charges                                                            600                5,751                   --
AM Cosmetics sales commissions                                                    --                1,452                1,151
Loss on sale of business                                                          --               13,994                   --
                                                                     ----------------     ----------------     ----------------
Operating expenses                                                            80,691               95,435               46,872
                                                                     ----------------     ----------------     ----------------

Other operating income - cumulative effect of change
in accounting for subsidiary                                                      --                  890                   --
                                                                     ----------------     ----------------     ----------------

Operating income (loss)                                                        4,917              (28,348)              12,249

Interest expense                                                             (17,757)             (13,649)              (6,444)
Foreign currency transaction (loss) gain                                      (1,301)                  (7)                   7
Other income, net                                                              2,047                3,390                  773
Gain on sale of subsidiary stock                                                  --               49,140                   --
Loss on write-off of investment                                                   --               (3,768)                  --
AM Cosmetics management fee and dividend                                          --                  223                  900
                                                                     ----------------     ----------------     ----------------
(Loss) income before income taxes, minority interest and
     extraordinary items                                                     (12,094)               6,981                7,485

Provision for income taxes                                                    (1,816)              (4,299)              (2,779)
                                                                     ----------------     ----------------     ----------------
(Loss) income before minority interest and extraordinary items               (13,910)               2,682                4,706

Minority interest in earnings of subsidiary                                     (378)              (2,718)                (952)
                                                                     ----------------     ----------------     ----------------
(Loss) income before extraordinary items                                     (14,288)                 (36)               3,754

Extraordinary items, net of income taxes                                          --                  127               (2,086)
                                                                     ----------------     ----------------     ----------------
Net (loss) income                                                   $        (14,288)    $             91     $          1,668
                                                                     ================     ================     ================

Basic and diluted (loss) income per common share:
     Before extraordinary items                                     $          (0.94)    $           0.00     $           0.25
     Extraordinary items, net of income taxes                                     --                 0.01                (0.14)
                                                                     ----------------     ----------------     ----------------
     Net (loss) income                                              $          (0.94)    $           0.01     $           0.11
                                                                     ================     ================     ================

Weighted average common shares outstanding                                    15,150               14,986               15,003
                                                                     ================     ================     ================

</TABLE>

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


                                       31
<PAGE>


                                  CARSON, INC.
                           CONSOLIDATED BALANCE SHEETS
                 (In thousands, except share and per share data)

<TABLE>
<CAPTION>
                                                                                                    December 31,       December 31,
                    ASSETS                                                                             1999               1998
                                                                                                  ==============     ==============
<S>                                                                                              <C>                <C>
CURRENT ASSETS:
       Cash and cash equivalents                                                                 $        8,740     $       28,706
       Accounts receivable less allowances of $5,490 (1999) and $6,457 (1998)                            35,459             38,953
       Inventories                                                                                       28,332             22,825
       Restricted cash                                                                                       --              4,500
       Investments                                                                                        2,435                 --
       Other current assets                                                                                 507                669
                                                                                                  --------------     --------------
              Total current assets                                                                       75,473             95,653

PROPERTY, PLANT AND EQUIPMENT, net                                                                       37,190             35,765

INVESTMENTS                                                                                               3,248                 --

INTANGIBLES, net of accumulated amortization of $10,675 (1999) and $6,174 (1998)                        124,285            129,183

OTHER ASSETS                                                                                              6,452              6,862

                                                                                                  --------------     --------------
            TOTAL ASSETS                                                                         $      246,648     $      267,463
                                                                                                  ==============     ==============


                         LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES:
       Accounts payable                                                                          $       14,373     $       12,584
       Accrued expenses                                                                                  13,630             19,306
       Payable to AM Cosmetics                                                                            2,000
       Income taxes payable                                                                                 566              2,508
       Due for A&J Cosmetics                                                                                 --              6,355
       Current maturities of long-term debt                                                                  --                126
                                                                                                  --------------     --------------
            Total current liabilities                                                                    30,569             40,879

LONG-TERM DEBT                                                                                          138,314            133,423

OTHER LIABILITIES                                                                                         3,769              3,345

MINORITY INTEREST IN SUBSIDIARY                                                                          20,127             20,656

COMMITMENTS AND CONTINGENCIES (Notes 16 and 18)                                                              --                 --

STOCKHOLDERS' EQUITY:
       Preferred stock, $.01 par value, 10,000,000 shares authorized, none outstanding                       --                 --
       Common stock:
            Class A, voting, $.01 par value, 150,000,000 shares authorized,  10,096,730 and
             7,926,485 shares issued as of December 31, 1999 and 1998, respectively                         101                 79
            Class B, nonvoting, $.01 par value, 2,000,000 shares authorized, 0 and
             1,859,677 shares issued and outstanding as of December 31, 1999 and 1998, respectively          --                 19
            Class C, voting, $.01 par value, 13,000,000 shares authorized, 5,155,132 and
             5,334,700 shares issued as of December 31, 1999 and 1998, respectively                          52                 53

       Paid-in capital                                                                                   81,500             80,970
       Accumulated deficit                                                                              (18,208)            (3,920)
       Accumulated other comprehensive losses                                                            (8,001)            (6,495)
       Notes receivable from shareholders, net of discount                                               (1,238)            (1,209)
       Treasury stock, 13,245 shares of Class A common stock as of December 31, 1999
            and 1998 and 28,969 shares of Class C common stock as of December 31, 1999 and 1998            (337)              (337)
                                                                                                  --------------     --------------
            Total stockholders' equity                                                                   53,869             69,160

                                                                                                  --------------     --------------
            TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                           $      246,648     $      267,463
                                                                                                  ==============     ==============
</TABLE>
The  accompanying  notes are an integral  part of these  consolidated  financial
statements.

                                       32
<PAGE>

                                  Carson, Inc.
                 Consolidated Statement of Stockholders' Equity
                                 (in thousands)
<TABLE>

<CAPTION>
                                                               Class A                   Class B                   Class C
                                                     -------------------------------------------------------------------------------
                                                            Shares       Amount       Shares       Amount       Shares       Amount
                                                     -------------------------------------------------------------------------------
<S>                                                         <C>          <C>         <C>          <C>          <C>          <C>
Balance, December 31, 1996                                   4,997       $   50       1,860       $   19        8,128       $   81
Comprehensive income (loss):
     Net income                                                 --           --          --           --           --           --
     Foreign currency translation                               --           --          --           --           --           --
Total comprehensive income

Gain on sale of South African stock, net                        --           --          --           --           --           --
Restricted share awards                                         36           --          --           --           --           --
Change in shareholder loans                                     --           --          --           --           --           --
Purchase of treasury stock                                      --           --          --           --           --           --

                                                     -------------------------------------------------------------------------------
Balance, December 31, 1997                                   5,033           50       1,860           19        8,128           81
Comprehensive income (loss):
     Net income                                                 --           --          --           --           --           --
     Foreign currency translation                               --           --          --           --           --           --
Total comprehensive loss

Gain on sale of South African stock, net                        --           --          --           --           --           --
Restricted share awards, net of cancellations                  100            1          --           --           --           --
Conversion of Class C shares to Class A shares               2,793           28          --           --       (2,793)         (28)
Change in shareholder loans                                     --           --          --           --           --           --
Purchase of treasury stock                                      --           --          --           --           --           --

                                                     -------------------------------------------------------------------------------
Balance, December 31, 1998                                   7,926           79       1,860           19        5,335           53
Comprehensive loss:
     Net loss                                                   --           --          --           --           --           --
     Foreign currency translation                               --           --          --           --           --           --
Total comprehensive loss

Conversion of Class B shares to Class A shares               1,860           19      (1,860)         (19)          --           --
Conversion of Class C shares to Class A shares                 180            1          --           --         (180)          (1)
Restricted share awards                                        131            2          --           --           --           --
Gain on sale of South African stock, net                        --           --          --           --           --           --
Change in shareholder loans                                     --           --          --           --           --           --

                                                     -------------------------------------------------------------------------------
Balance, December 31, 1999                                  10,097       $  101          --       $   --        5,155       $   52
                                                     ===============================================================================
</TABLE>

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
























 <TABLE>
<CAPTION>
                                                                                Accumulated     Notes
                                                                                   Other     Receivable                   Total
                                                        Paid-in    Accumulated Comprehensive    From        Treasury   Stockholders'
                                                        Capital      Deficit      Losses     Shareholders    Stock        Equity
                                                     -------------------------------------------------------------------------------
<S>                                                     <C>          <C>          <C>          <C>          <C>          <C>
Balance, December 31, 1996                              $  62,418    $  (5,679)   $  (1,309)   $  (1,365)   $      --    $  54,215
Comprehensive income (loss):
     Net income                                                --        1,668           --           --           --        1,668
     Foreign currency translation                              --           --         (861)          --           --         (861)
Total comprehensive income                                                                                            --------------
                                                                                                                               807

 Gain on sale of South African stock, net                   6,360           --           --           --           --        6,360
 Restricted share awards                                      244           --           --           --           --          244
 Change in shareholder loans                                   --           --           --           12           --           12
 Purchase of treasury stock                                    --           --           --           --         (107)        (107)

                                                     -------------------------------------------------------------------------------
Balance, December 31, 1997                                 69,022       (4,011)      (2,170)      (1,353)        (107)      61,531
Comprehensive income (loss):
     Net income                                                --           91           --           --           --           91
     Foreign currency translation                              --           --       (4,325)          --           --       (4,325)
Total comprehensive loss                                                                                              --------------
                                                                                                                            (4,234)

Gain on sale of South African stock, net                   11,713           --           --           --           --       11,713
Restricted share awards, net of cancellations                 235           --           --           --           --          236
Conversion of Class C shares to Class A shares                 --           --           --           --           --           --
Change in shareholder loans                                    --           --           --          (86)          --          (86)
Purchase of treasury stock                                     --           --           --          230         (230)          --

                                                     -------------------------------------------------------------------------------
Balance, December 31, 1998                                 80,970       (3,920)      (6,495)      (1,209)        (337)      69,160
Comprehensive loss:
     Net loss                                                  --      (14,288)          --           --           --      (14,288)
     Foreign currency translation                              --           --       (1,506)          --           --       (1,506)
Total comprehensive loss                                                                                              --------------
                                                                                                                           (15,794)

Conversion of Class B shares to Class A shares                 --           --           --           --           --           --
Conversion of Class C shares to Class A shares                 --           --           --           --           --           --
Restricted share awards                                       384           --           --           --           --          386
Gain on sale of South African stock, net                      146           --           --           --           --          146
Change in shareholder loans                                    --           --           --          (29)          --          (29)

                                                     -------------------------------------------------------------------------------
Balance, December 31, 1999                              $  81,500    $ (18,208)   $  (8,001)   $  (1,238)   $    (337)   $  53,869
                                                     ===============================================================================
</TABLE>
The  accompanying  notes are an integral  part of these  consolidated  financial
statements.

                                       33

<PAGE>

                                 CARSON, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (In thousands)
<TABLE>
<CAPTION>
                                                                                              Year Ended December 31,
                                                                                ====================================================
                                                                                     1999               1998               1997
                                                                                =============      =============      =============
<S>                                                                             <C>                <C>                <C>
OPERATING ACTIVITIES:
     Net (loss) income                                                          $    (14,288)       $        91       $      1,668
     Adjustments to reconcile net (loss) income to net cash
       used in operating activities:
            Depreciation and amortization                                              7,386              6,626              3,793
            Interest deferred on secured term loan                                     4,990                 --                 --
            Non-cash charges - inventory, intangibles and fixed assets                 1,971              9,596                 --
            Provision for doubtful accounts                                            1,673              2,935                935
            Foreign currency transaction loss (gain)                                   1,301                  7                 (7)
            Deferred income tax provision                                                323                790               (142)
            Minority interest in earnings of subsidiary                                  378              2,718                952
            Gain on sale of subsidiary stock                                              --            (49,140)                --
            Loss on sale of business                                                      --             13,994                 --
            Loss on write-off of investment                                               --              3,768                 --
            Extraordinary item, net of income taxes                                       --               (127)             2,086
            Other, net                                                                   140                 97               (547)
            Changes in operating assets and liabilities, net of acquisitions
                and disposals:
                   Accounts receivable                                                 1,475             (7,367)           (13,078)
                   Inventories                                                        (7,660)               (60)           (11,589)
                   Restricted cash                                                     4,500                 --                 --
                   Other current assets                                                  152                 47              1,711
                   Accounts payable                                                    3,874             (2,642)             6,852
                   Accrued liabilities                                                (5,654)             6,775             (9,912)
                   Income taxes payable                                               (1,880)             1,773                 --
                   Other liabilities                                                      --              1,688                 --
                                                                                -------------      -------------      -------------
                    Total adjustments                                                 12,969             (8,522)           (18,946)
                                                                                -------------      -------------      -------------
            Net cash used in operating activities                                     (1,319)            (8,431)           (17,278)
                                                                                -------------      -------------      -------------

INVESTING ACTIVITIES:
     Additions to property, plant and equipment                                       (5,605)           (10,340)            (8,220)
     Purchase of investments                                                          (5,683)                --                 --
     Issuance of long-term note receivable                                            (1,000)                --                 --
     Collection of long-term note receivable                                             517                 --                 --
     Acquisitions of business assets, net of cash acquired                                --            (34,661)           (49,406)
     Net proceeds from sale of business                                                   --             23,298                 --
                                                                                -------------      --------------     -------------
            Net cash used in investing activities                                    (11,771)           (21,703)           (57,626)
                                                                                -------------      --------------     -------------

FINANCING ACTIVITIES:
     Proceeds from long-term borrowings                                                   --             93,500            166,860
     Payment on A&J Cosmetics payable                                                 (6,355)            (5,416)                --
     Proceeds from sale of subsidiary stock                                              281             74,446              9,032
     Principal payments on long-term debt                                               (225)           (59,537)           (92,661)
     Repayment of short-term notes payable                                                --            (50,000)                --
     Debt issuance costs                                                                  --             (4,619)                --
     Proceeds from equity rights offering                                                 --                 --              1,525
     Other, net                                                                         (123)               106                 --
                                                                                -------------      -------------      -------------
            Net cash (used in) provided by financing activities                       (6,422)            48,480             84,756
                                                                                -------------      -------------      -------------

EFFECT OF EXCHANGE RATE CHANGES                                                         (454)            (3,683)                --

NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS                                 (19,966)            14,663              9,852
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR                                        28,706             14,043              4,191
                                                                                -------------      -------------      -------------
CASH AND CASH EQUIVALENTS AT END OF YEAR                                        $      8,740       $     28,706       $     14,043
                                                                                =============      =============      =============
Cash paid during the year for:
     Interest                                                                   $     11,780       $     13,324       $      6,683
     Income taxes                                                               $      3,242       $      2,273       $      2,764
</TABLE>

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

                                       34
<PAGE>

Notes to Consolidated Financial Statements

Note 1. Organization and Business

The Company is engaged in the  production  and marketing of hair care  products.
The  Company's  more than 100 products are marketed  under  seventeen  principal
brand names.

Certain  of  the  Company's  international   activities  are  conducted  by  its
majority-owned South African subsidiary,  Carson Holdings Limited ("Carson South
Africa"),  shares of which are traded on the Johannesburg Stock Exchange.  As of
December 31, 1999 the Company owned  approximately  52.5% of the stock of Carson
South Africa.  A license  agreement  between the Company and Carson South Africa
commenced in April 1998 and provides  that Carson South Africa pay the Company a
royalty in the amount of 3.0% of the net sales price of all  licensed  products.
The agreement may be altered or renewed  indefinitely until terminated by either
party upon twelve months  written  notice.  The agreement was altered in 1999 to
suspend the payment of royalties during 1999 in exchange for Carson South Africa
providing  a $1.0  million  loan to the  Company's  distributor  in Brazil.  See
further discussion of this loan in Note 10. The royalty payments were reinstated
at 3.5% on January 1, 2000 and will increase to 4% on April 1, 2000.

In May 1998 the Company sold 29.1 million of its shares of Carson South  Africa.
This sale generated net cash proceeds of $55.2 million and resulted in a gain of
$49.1  million  ($28.1  million  net of  tax).  Concurrent  with the sale of the
Company's shares,  Carson South Africa issued an additional 10.25 million shares
for which it received net cash proceeds of  approximately  $19.2  million.  This
transaction  resulted  in a gain to the  Company  of  $11.7  million  which  was
recorded in paid-in-capital.

Note 2. Significant Accounting Policies

Principles of Consolidation
The accompanying  financial  statements  include the accounts of the Company and
its subsidiaries.  All significant  intercompany  transactions and accounts have
been eliminated.

New Accounting Standards
Statement of Financial  Accounting Standards No. 133, "Accounting for Derivative
Instruments and Hedging Activities" ("FAS 133"), as amended, will be required to
be adopted by the Company  effective with the quarter ending March 31, 2001. The
Company has not yet completed  its  evaluation of the effect of this standard on
its financial statements.

Cash and Cash Equivalents
Cash and investments  with maturities of three months or less when purchased are
considered cash and cash equivalents.

Inventories
Inventories are valued at the lower of first-in, first-out (FIFO) cost or market
(see Note 7).

                                       35
<PAGE>

Property, Plant and Equipment
Property,  plant and  equipment  is recorded at assigned  values or cost less an
allowance for depreciation. The Company capitalizes eligible expenditures with a
cost greater  than  $1,000.  Depreciation  is computed  using the  straight-line
method over the following estimated useful lives:
                                                                      Years
                                                                      -----
     Buildings                                                           42
     Land improvements                                                   20
     Machinery and equipment                                             12
     Furniture and fixtures                                              10
     Office equipment                                                     8
     Vehicles                                                             5
     Information systems                                                  5

Intangible Assets
Intangible  assets are  substantially  comprised  of  goodwill  and  trademarks.
Goodwill  of $96.1  million  and $98.8  million at  December  31, 1999 and 1998,
respectively,  is being  amortized using the  straight-line  method over periods
ranging from 15 to 40 years.  Trademarks  of $27.9  million and $30.1 million at
December  31,  1999 and  1998,  respectively,  are  being  amortized  using  the
straight-line method over 10 to 25 years.

Long-lived Assets
The Company  reviews  long-lived  assets,  including fixed assets and intangible
assets, for impairment whenever events or changes in circumstances indicate that
the carrying amount of such assets may not be  recoverable.  The Company reviews
projected  undiscounted  cash  flows  of the  underlying  long-lived  assets  to
determine if the assets are impaired.  If there is an indication of  impairment,
the Company would write the long-lived assets down to fair value.

Income Taxes
Deferred  income taxes are  recognized  for the tax  consequences  of "temporary
differences"  by  applying  currently  enacted  statutory  rates to  differences
between  financial  statement  carrying  amounts  and the tax basis of  existing
assets and liabilities. The effect on deferred taxes of a change in tax rates is
recognized  in the  results  of  operations  in the  period  that  includes  the
enactment  date.  Valuation  allowances  are  provided  when  recoverability  of
deferred tax assets is uncertain.


Foreign Currency Translation/Transaction
Assets and  liabilities of Carson South Africa are translated from South African
Rand into U.S. Dollars at the rate of currency exchange at the end of the fiscal
period.  Revenues and expenses are translated at average monthly  exchange rates
prevailing during the period.  Resulting translation  differences are recognized
as a component  of other  comprehensive  losses.  Gains and losses from  foreign

                                       36
<PAGE>

currency transactions are included in the consolidated statements of operations.

Fair Value of Financial Instruments
The  carrying  values  of  cash  and  cash  equivalents,   accounts  receivable,
inventories,  investments,  accounts payable and accrued liabilities approximate
fair values due to the short-term  maturities of the  instruments.  The carrying
value of long-term debt is discussed in Note 11.

Revenue Recognition
Revenue  from  sales  of  manufactured  goods is  recognized  upon  shipment  to
customers.

Research and Development Costs
Research and development  costs  (principally  for new products) are expensed as
incurred.  Such costs for the years ended  December 31,  1999,  1998 and 1997 of
$863,000,  $610,000  and  $535,000,  respectively,  are  included in general and
administrative expenses in the accompanying statements of operations.

Sale of Subsidiary Stock
The Company  accounts for gains incurred on the sale of subsidiary stock sold by
the subsidiary as an increase in paid-in capital in stockholders'  equity. Gains
incurred on sales of the Company's  holdings of subsidiary  stock are recognized
in the statement of operations.

Basic and Diluted Earnings (Loss) Per Share
Basic  earnings  per share is computed by dividing  net  earnings  (loss) by the
weighted average number of shares of common stock  outstanding  during the year.
Diluted  earnings per share is computed by dividing  net earnings  (loss) by the
sum of (1) the weighted  average  number of shares of common  stock  outstanding
during the period,  (2) the  dilutive  effect of the  assumed  exercise of stock
options  using the treasury  stock  method and (3) the dilutive  effect of other
potentially dilutive securities. For the year ended December 31, 1999 options to
purchase 1,487,025 shares of the Company's common stock were not included in the
computation  of diluted  earnings  per share  because the effect would have been
anti-dilutive.  For the year ended December 31, 1998 options to purchase 568,500
shares were included in the computation of diluted earnings per share, resulting
in an increase of 334,367 weighted average shares outstanding but no change from
basic  earnings  per share.  For the years ended  December 31, 1998 and December
31, 1997 options to purchase 395,525 shares and 441,500 shares respectively were
not  included  in the  computation of  diluted  earnings  per share  because the
options' exercise  price was greater than the average market price of the common
shares.

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

                                       37
<PAGE>

Reclassification
Certain  prior  periods  have been  reclassified  to conform  with  current year
presentation.

Note 3. Subsequent Event - Sale of Company

On February 25, 2000, the Company entered into the Merger Agreement with Cosmair
and  Purchaser,  pursuant to which  Cosmair,  wholly-owned  by L'Oreal,  S.A. of
Paris, France, will acquire the Company in a two-step transaction.

To implement the Merger  Agreement,  Purchaser on March 8, 2000 commenced a cash
tender offer to acquire all the issued and outstanding  shares of Class A Common
Stock at a price of $5.20 per share in cash.  Purchaser's obligation to purchase
shares of Class A Common Stock tendered  pursuant to the Offer is subject to the
satisfaction of customary conditions, including the expiration or termination of
the applicable  waiting  periods under the HSR Act and the S.A.  Competition Act
and the valid tender of a majority of the  outstanding  shares of Company Common
Stock on a  fully-diluted  basis.  On March 22,  2000,  Cosmair  and the Company
received a request for additional  information and documentary material from the
U. S.  Department  of  Justice  ("DOJ")  related  to the  proposed  merger.  The
requested  materials are being compiled and will be submitted to the DOJ. If DOJ
clearance is obtained and the other  conditions to the Offer are satisfied,  any
and all shares tendered in the Offer must be purchased by Cosmair.  The Board of
Directors of the Company  recommended that all stockholders accept the Offer and
tender  their  shares  pursuant  to  the  Offer.  The  Merger  Agreement  may be
terminated by either party if the Offer is not  consummated  on or prior to July
31, 2000.

If the Offer is successfully  completed,  Purchaser will be merged with and into
the Company,  with the Company  becoming a  wholly-owned  subsidiary of Cosmair.
Consummation  of the  Merger  is  subject  to  the  approval  of  the  Company's
stockholders.  Cosmair and Purchaser have agreed in the Merger Agreement to vote
all  shares  of  Class A Common  Stock  purchased  in the  Offer in favor of the
Merger. The Majority  Stockholders will also be required to vote their shares of
Class C Common  Stock in favor of the  Merger  in the  event  that  they are not
required to convert  their shares of Class C Common Stock into shares of Class A
Common Stock and tender their shares to Purchaser  pursuant to the  Stockholders
Agreement. Any shares of Company Common Stock not purchased in the Offer will be
converted into the right to receive $5.20 per share in cash, without interest.

To induce Cosmair and Purchaser to enter into the Merger Agreement, the Majority
Stockholders entered into a Stockholders Agreement.  Collectively,  the Majority
Stockholders own shares of Company Common Stock  representing  approximately 48%
of the outstanding  shares of Company Common Stock on a fully-diluted  basis and
approximately  88% of the  voting  power of all  outstanding  shares of  Company
Common Stock. In the Stockholder  Agreement,  the Majority  Stockholders agreed,
among other  things,  (i) subject to at least  565,857  shares of Class A Common
Stock being  tendered in the Offer,  to convert  their  shares of Class C Common
Stock into shares of Class A Common  Stock and to tender all of their  shares of
Company  Common  Stock in the  Offer,  and (ii) in the  event  that they are not
required  to so  convert  their  shares of Class C Common  Stock,  to vote their
shares of Class C Common Stock in favor of the Merger.

                                       38
<PAGE>

Cosmair  conditioned its  willingness to enter into the Merger  Agreement on the
Company's  settlement  of all  disputes  with AM  Cosmetics  arising  out of any
business  relationships  between  them.  The Company  entered  into a settlement
agreement  with  AM  Cosmetics  on  February  25,  2000.  See  Note  18  to  the
consolidated financial statements for terms of the settlement.

Note 4. Restructuring and Other Charges

During the year ended December 31, 1999, the Company recorded  restructuring and
other  charges of $11.3  million  (of which $10.8  million  was  recorded in the
fourth  quarter).  Such charges by category of  expenditure  were as follows (in
thousands):

<TABLE>
<CAPTION>
                                                                                                        Foreign
                                                               AM          South                       Exchange
                                           Product      Cosmetics        African       Management   Transaction
                           Returns      Relaunches     Settlement     Write-offs    Restructuring        Losses       Total
                       -------------- -------------- -------------- -------------- -------------- -------------- --------------
<S>                         <C>            <C>            <C>            <C>            <C>            <C>            <C>
Net sales                   $  4,048       $    300       $     --       $     --       $     --       $     --       $  4,348

Cost of sales                    175            400             --            449             --             --          1,024

Marketing and selling
expenses                          --          1,699             --             --             --             --          1,699

General and
administrative                    --             --             --            947             --             --            947

Charge for settlement
with AM Cosmetics                 --             --          1,350             --             --             --          1,350

Restructuring charges             --             --             --             --            600             --            600
                       -------------- -------------- -------------- -------------- -------------- -------------- --------------
Operating income               4,223          2,399          1,350          1,396            600             --          9,968
Other income, net                 --             --             --             --             --          1,301          1,301
                       -------------- -------------- -------------- -------------- -------------- -------------- --------------
Total                       $  4,223       $  2,399       $  1,350       $  1,396       $    600       $  1,301       $ 11,269
                       ============== ============== ============== ============== ============== ============== ==============
</TABLE>

      In 1999 net sales  included  the  following  charges  related  to  product
     returns or  dispositions:  $2.1 million for Cutex polish,  $1.0 million for
     Diva hair colors and $0.9 million for Dark and Lovely  Cosmetics.  The $2.1
     million of Cutex charges  included  customer  deductions and other expenses
     related to the disposition of the Cutex polish business,  which was sold in
     1998.  The actual  Cutex  polish  disposition  expenses  exceeded  the $4.0
     million of  estimated  expenses  which were  recorded in 1998.  The Company
     discovered that tube components in some of the Diva hair color kits held by
     the Company and by customers  were leaking and  required  replacement.  The
     Company  recorded a $1.0 million charge to net sales for returns of damaged
     inventory  held by customers and a $0.2 million charge to cost of sales for
     the write-off of damaged  inventory  held by the Company.  The $0.9 million
     charge for Dark and Lovely  Cosmetics was for the return or  disposition of
     inventory  held by  customers;  the  Company  decided  to  discontinue  the
     manufacture and sale of Dark and Lovely Cosmetics in 1999.

      The $2.4 million of new packaging  costs related to a relaunch of Dark and
     Lovely  relaxers and hair colors  scheduled for 2000.  This charge included

                                       39
<PAGE>

     $1.7 million for package  design,  $0.4 million for write-off of excess old
     inventory  and $0.3 million for price  reductions  granted to customers for
     Diva inventory on hand.

      The $1.4 million  expensed for the AM  Cosmetics  settlement  related to a
     dispute between the Company and a related party and is discussed further in
     Note 18.

      The South  Africa  write-offs  of $1.4  million  consisted  of charges for
     inventory  and  trademarks,  primarily  of the  Seasilk  and Nu-Me  brands,
     determined to be unsaleable or impaired.

      The  restructuring  charges of $0.6 million  included  employee  severance
     costs for  personnel  reductions  the  Company  undertook  to cut costs and
     increase  operating  income.   Seventeen  employees,   mostly  involved  in
     administrative functions, were terminated. Severance payments totaling $0.5
     million were paid in 1999, and $0.1 million will be paid in 2000.

      The foreign  exchange  transaction  losses of $1.3 million resulted from a
     significant  devaluation  of the Ghanian  currency,  the Cedi,  in the last
     quarter of 1999. The Cedi devalued  approximately  50%, from 2,340 cedi per
     dollar at December 31, 1998 to 3,500 cedi per dollar at December 31, 1999.

Net sales and operating  income (loss) for products  discontinued or disposed of
by the Company  for the years ended  December  31,  1999,  1998 and 1997 were as
follows (in thousands):

                                         1999         1998         1997
                                     ------------ ------------ ------------
       Cutex
       Net sales                         $    --      $15,187      $17,800
       Operating income (loss)            (2,098)      (1,647)       6,684

       Dark and Lovely Cosmetics
       Net sales                             163        1,677        1,229
       Operating loss                     (1,040)      (1,978)        (923)

       Nu-Me and Seasilk
       Net sales                              --          292          292
       Operating income (loss)            (1,396)          35           41

                                       40
<PAGE>

During the year ended December 31, 1998, the Company recorded  restructuring and
other  charges of $39.0  million  (of which $19.2  million  was  recorded in the
fourth  quarter).  Such charges by category of  expenditure  were as follows (in
thousands):

<TABLE>
<CAPTION>

                                                                               Bad
                                                                             Debts                       Write-off
                                             Management       Fixed            and         Sale of              of
                              Inventory   Restructuring       Assets         Other           Cutex      Investment       Total
                           -------------- -------------- -------------- -------------- -------------- -------------- --------------
<S>                             <C>            <C>           <C>             <C>            <C>            <C>            <C>
Net sales                       $     --       $     --      $      --       $     --       $  4,000       $     --       $  4,000

Cost of goods sold                 6,573             --             --             --          1,300             --          7,873

General and
administrative                        --          1,416            228          2,000             --             --          3,644

Loss on sale of
business                              --             --             --             --         13,994             --         13,994

Restructuring charges                 --          2,638          2,879            234             --             --          5,751
                           -------------- -------------- -------------- -------------- -------------- -------------- --------------
Operating income                   6,573          4,054          3,107          2,234         19,294             --         35,262

Loss on write-off of
investment                            --             --             --             --             --          3,768          3,768
                           -------------- -------------- -------------- -------------- -------------- -------------- --------------
Total                           $  6,573       $  4,054      $   3,107       $  2,234       $ 19,294       $  3,768       $ 39,030
                           ============== ============== ============== ============== ============== ============== ==============
</TABLE>

The inventory  charge  related  primarily to  write-down of inventory  which was
determined  to be  non-strategic  and to reserves  for  obsolete  inventory  and
inventory in excess of usage plans. The management restructuring charges of $4.1
million  included $2.6 million of employee  severance  costs and $1.4 million of
expenses related to the hiring of the Company's chief executive officer.  Thirty
employees,  including six members of senior  management and fourteen  members of
the sales department, were terminated.  Severance payments totaling $1.3 million
were paid in 1998 and 1999.  The fixed assets  charges of $3.1  million  related
primarily  to  fixed  assets  which  were  disposed  of in  connection  with the
restructuring of product lines. These fixed assets were written off in 1998. The
"Bad Debts and Other"  charges  included  primarily  $2.0 million of  additional
reserves  against  accounts  receivable for customer  deductions.  Miscellaneous
restructuring  charges  included  in "Bad Debts and Other"  above were paid $0.1
million in each of 1998 and 1999. The charges  related to the sale of Cutex were
for  product  returns,  inventory  write-downs  and the  loss on the sale of the
remover  business (see Note 6). The write-off of the related party investment is
discussed further in Note 18.

Note 5. Acquisitions

In July 1998,  the Company  acquired  all of the  outstanding  shares of Johnson
Products Co., Inc. ("Johnson  Products").  Johnson Products is a manufacturer of
personal care products. The purchase price approximated $84.7 million with $34.7
million paid in cash.  The Company  entered into a senior secured term loan with
IVAX Corporation (the "Seller"),  d/b/a IVX Bioscience,  Inc., for the remaining
$50.0 million of the purchase  price.  This senior  secured term loan carried an
annual  interest  rate of 9% and was  replaced  with  longer-term  financing  in
December 1998 (see Note 11).

                                       41
<PAGE>

The acquisition  was accounted for under the purchase method of accounting.  The
results  of  operations  of  Johnson  Products  are  included  in the  Company's
consolidated  financial  statements since the date of acquisition.  The purchase
price was allocated to the identifiable assets and liabilities based on the fair
values at the  acquisition  date. The  allocation of the assets and  liabilities
acquired was as follows (in thousands):

           Current assets                                           $15,495
           Property, plant and equipment                             10,135
           Trademarks                                                22,199
           Goodwill                                                  48,433
           Other assets                                                 517
           Liabilities assumed                                      (62,118)
                                                               -------------
                                                                    $34,661
                                                               =============

The  Dermablend  line of corrective  cosmetics,  which is sold in department and
specialty  stores and has an ethnic  consumer base of 40 - 50%, was purchased by
the  Company  as  part  of the  Johnson  Products  acquisition.  Dermablend  was
incorporated as Dermablend,  Inc.  ("Dermablend"),  a wholly-owned subsidiary of
Johnson Products at the time the Company acquired Johnson Products.  Originally,
management  intended to sell  Dermablend  within one year from the  acquisition.
Therefore, in accordance with Emerging Issues Task Force No. 87-11,  "Allocation
of Purchase  Price to Assets to be Sold",  the results of operations  related to
Dermablend were initially excluded from the Company's  consolidated statement of
operations.  In December  1998, the Company  decided to operate  Dermablend on a
longer-term basis.  Accordingly,  the cumulative effect of the operating results
of  Dermablend  since the  acquisition  date of  $890,000  was  included  in the
Company's  consolidated  statement of operations for the year ended December 31,
1998. These operating results are summarized as follows:

           Net sales                                              $ 4,016
           Cost of sales                                              766
                                                              ------------
                 Gross profit                                       3,250
           Marketing and selling expenses                           1,576
           General and administrative expenses                        784
                                                              ------------
                                                                  $   890
                                                              ============

Beginning  January 1, 1999, the operating  results of Dermablend are included in
the Company's consolidated statement of operations.

On April 30,  1997,  the  Company  purchased  the  rights  to sell,  distribute,
package,  manufacture,  and market Cutex nail polish remover,  nail enamel, nail
care treatment products and nail care implements in the United States and Puerto
Rico from  Chesebrough-Pond's USA Co. The purchase price was approximately $41.4
million in cash, of which approximately $41.2 million was recorded as intangible
assets.  The  acquisition  was  accounted  for  under  the  purchase  method  of
accounting.

Also on April  30,  1997,  the  Company  terminated  its just  acquired  license
agreement with Jean Philippe Fragrances,  Inc. to package,  distribute, and sell
nail enamel and nail care treatment products,  nail care implements and lipstick

                                       42
<PAGE>

under the Cutex trademark in the United States and Puerto Rico.

The following unaudited pro forma information presents the results of operations
of the Company and the results of the Johnson  Products  acquisition  (including
Dermablend) as if the  acquisition  had occurred at the beginning of each of the
years ended  December 31, 1998 and 1997. The unaudited pro forma results for the
year ended December 31, 1997 include the results of the Cutex business as if the
Cutex acquisition had occurred as of the beginning of the year. Cutex operations
are included in 1998 up to the date of its sale in December 1998.

                                                 Year Ended         Year Ended
(Dollars in thousands except per share    December 31, 1998  December 31, 1997
amounts)                                         (unaudited)        (unaudited)
- -------------------------------------------------------------------------------
Net sales                                         $ 187,997          $ 176,248
Net income before extraordinary item                  1,500              5,913
Net income                                            1,627              3,827
Basic and diluted income per share before
extraordinary item                                   $ 0.10             $ 0.39
Basic and diluted income per share                   $ 0.11             $ 0.26


These  unaudited pro forma results have been prepared for  comparative  purposes
only and include certain adjustments,  such as additional goodwill amortization,
additional  depreciation,  additional  interest expense on acquisition  debt, an
adjustment  to cost of goods  sold per a  manufacturing  agreement  between  the
Company and  Chesebrough-Pond's USA Co., and additional selling expenses related
to an  agreement  between the  Company and AM  Cosmetics,  among  others.  These
unaudited  pro forma results are not  necessarily  indicative of what the actual
results  of  operations  might  have  been if the  Johnson  Products  and  Cutex
acquisitions had been in effect as of the beginning of each period presented, or
of future results of operations of the Company.

During  April 1997,  the Company  acquired  the Let's Jam product  line from New
Image  Laboratories,  Inc. This  acquisition  added one of the leading hair care
maintenance  brands in the ethnic retail  market to the  Company's  portfolio of
brands.  The purchase  price was  approximately  $5.6 million in cash,  of which
approximately $5.3 million was recorded as intangible  assets.  This acquisition
was accounted for under the purchase method of accounting.

In the first half of 1997, Carson South Africa consummated three acquisitions in
the African  personal  care  industry  including  the African  Nu-Me  Cosmetics,
Restore  Plus and  Seasilk  brand names and certain  related  assets.  The total
purchase price,  including fees, for these three  acquisitions was approximately
$1.5  million,  comprised of $0.7  million in cash and 500,000  shares of Carson
South  Africa  common  stock  (which  resulted  in a  gain  to  the  Company  of
approximately   $460,000   which  was  recorded  in  paid-in   capital).   These
acquisitions were accounted for under the purchase method of accounting.

In  November  1997,  Carson  South  Africa  completed  the  acquisition  of  A&J
Cosmetics, which owns and manufactures the Sadie brand of toiletry products. The
original  purchase  consideration  payable for the acquisition was approximately
$9.5  million,  of which  approximately  $9.3 million was recorded as intangible
assets. Additional consideration aggregating $3.0 million was paid in March 1999

                                       43
<PAGE>

based upon the after-tax profits of the business for the year ended December 31,
1998 and was recorded as  additional  goodwill.  To fund this  purchase,  Carson
South Africa issued stock with net proceeds of approximately $9.1 million (which
resulted  in a gain to the  Company of  approximately  $5.9  million,  which was
recorded  in  paid-in  capital).  Approximately  $5.4  million  of the  original
purchase price was paid in January 1998 and approximately  $3.4 million was paid
in January  1999.  The amount paid in January  1999 was reduced from an original
amount of $4.1 million due to significant  devaluation of the South African Rand
in 1998.

Note 6. Disposition

In December 1998 the Company sold  substantially  all of the assets of the Cutex
nail  polish  remover and nail  implements  business  to The Cutex  Company,  an
unrelated  corporation.  The Company realized net cash proceeds of approximately
$27.8 million ($4.5 million of which was  restricted  cash at December 31, 1998)
and recorded a loss on the sale of approximately $14.0 million. The $4.5 million
restricted  cash was used  during 1999 to pay for  certain  designated  expenses
related to the sale of Cutex.

Note 7. Inventories

Inventories are summarized as follows (in thousands):

                                 December 31, 1999            December 31,1998
- --------------------------------------------------------------------------------
Raw materials                             $ 12,658                      $ 9,979
Work-in-process                              3,048                        1,938
Finished goods                              12,626                       10,908
- --------------------------------------------------------------------------------
     Total                                $ 28,332                     $ 22,825


Note 8. Investments

Current  investments  aggregating  $2.4  million at December 31, 1999 consist of
redeemable  cumulative  "A"  preference  shares in the share capital of Cerisier
Investments (Pty) Limited held by Carson South Africa. The shares pay cumulative
dividends of 64% of the prime  lending rate of interest per annum charged by The
Standard  Bank of South Africa  Limited.  During  1999,  the rate earned on this
investment  averaged  9.92% per annum.  The dividends  were paid on December 31,
1999,  the  original  redemption  date of the  investment.  Upon  maturity,  the
investment was extended another six months and are redeemable on June 30, 2000.

Long-term  investments  aggregating $3.2 million at December 31, 1999 consist of
redeemable cumulative  non-participating  preference shares in the share capital
of AEL Investment Holdings (Pty) Limited held by Carson South Africa. The shares
pay  semi-annual  cumulative  dividends  of  66% of the  prime  lending  rate of
interest  per annum.  During 1999, the rate  earned on this  investment averaged
10.23% per annum.  The shares are redeemable in January 2002.

These investments are being held to maturity by the Company.

                                       44

Note 9. Property, Plant and Equipment

Property,  plant and  equipment  is summarized as follows (in thousands):

                                      December 31, 1999       December 31, 1998
- --------------------------------------------------------------------------------
Land                                           $  1,345                $  1,345
Buildings and equipment                          17,133                  16,661
Machinery and equipment                          16,556                  15,659
Furniture and fixtures                            5,910                   2,657
Construction-in-progress                          2,711                   3,371
- --------------------------------------------------------------------------------
                                                 43,655                  39,693
Less: accumulated depreciation                    6,465                   3,928
- --------------------------------------------------------------------------------
   Total                                       $ 37,190                $ 35,765
- --------------------------------------------------------------------------------

Depreciation  expense for the years ended  December 31, 1999,  1998 and 1997 was
$2.8 million, $3.0 million and $1.3 million, respectively.

The Company leases warehouse and office space under a  non-cancelable  operating
lease which  expires in 2003 and  contains  renewal  options.  The Company  pays
taxes,  maintenance,  insurance and certain other  operating costs of the leased
property. The Company also leases certain equipment which, in the aggregate,  is
not significant.  Rent expense approximated $1.2 million, $1.9 million, and $0.6
million in the years ended December 31, 1999,  1998 and 1997,  respectively.  At
December 31, 1999, future minimum annual rental commitments under non-cancelable
operating  leases are  approximately  $446,000 per year in 2000 through 2002 and
$260,000 in 2003.

Note 10. Other Assets

Other assets are summarized as follows (in thousands):

                                         December 31, 1999    December 31, 1998
- --------------------------------------------------------------------------------
Debt issuance costs                                $ 6,628              $ 6,534
Long-term notes receivable                           1,250                  767
- --------------------------------------------------------------------------------
                                                     7,878                7,301
Less: accumulated amortization of
debt issuance costs                                  1,426                  439
- --------------------------------------------------------------------------------
Total                                              $ 6,452              $ 6,862
- --------------------------------------------------------------------------------


Long-term  notes  receivable  at December 31, 1999  includes a $1.0 million loan
from Carson  Products  West Africa  Limited  ("Carson  Ghana"),  a  wholly-owned
subsidiary of Carson South  Africa,  to Layff  Kosmetic,  Ltda.  ("Layff"),  the


                                       45
<PAGE>

distributor  of the Company's  products in Brazil.  The loan was made to provide
Layff with working  capital and thereby assist in developing the Company's sales
in Brazil.  The term of the loan is two years; all principal is due in September
2001. Interest accrues at 10% per annum and is payable  semi-annually.  The loan
is  denominated  in US dollars  and is secured  by a  mortgage  on certain  real
property owned by Layff.

Note 11. Long-Term Debt

Long-term debt is summarized as follows (in thousands):

                                         December 31, 1999    December 31, 1998
- --------------------------------------------------------------------------------
10  % senior subordinated notes due              $  73,000            $  73,000
2007
13% secured term loan due 2003                      65,314               60,324
Other                                                   --                  225
- --------------------------------------------------------------------------------
                                                   138,314              133,549
Less: current portion                                   --                  126
- --------------------------------------------------------------------------------
                                                 $ 138,314            $ 133,423
- --------------------------------------------------------------------------------


Term Loan
On December 8, 1998 the Company entered into loan agreements relating to a $75.0
million  secured  term  loan  (the  "Secured  Term  Loan")  and an $8.0  million
unsecured  term loan (the  "Unsecured  Term Loan").  The cash proceeds were used
primarily  to repay the $50.0  million  secured  term loan  which  financed  the
Johnson  Products  acquisition  in July 1998 (see  Note 5) and to  purchase  and
retire $27.0 million of senior subordinated notes for $23.0 million. The Company
recorded an extraordinary  net gain of  approximately  $1.8 million (net of tax)
resulting from the early retirement of the $27.0 million of senior notes and the
write-off  of related debt  issuance  costs.  Of the  remaining  cash  proceeds,
approximately  $4.3  million was used to pay  transaction  fees and  expenses to
investment  bankers and other  professionals,  and $5.7 million was retained for
working capital purposes.

On December 10, 1998, the proceeds from the sale of Cutex (see Note 6) were used
to repay the $8.0 million  Unsecured  Term Loan and $14.7 million of the Secured
Term Loan. As a result of this repayment,  the Company recorded an extraordinary
net loss of approximately  $0.7 million (net of tax) related to the write-off of
loan fees incurred for this debt.

The Secured Term Loan bears interest at an annual rate of 13% and is due in full
on  December  8, 2003.  Interest is payable  monthly.  The  Company  may, at its
option,  defer the  monthly  interest  payment a maximum of twelve  times  until
December  8, 2000.  In the event of  deferral,  interest is accrued at an annual
rate of 16% for the month  deferred  and is added to the  outstanding  principal
amount of the loan. The Company elected to defer the monthly  interest payment a
total of six times during 1999 and thereby added $5.0 million to the outstanding
principal  balance in 1999.  The Company  elected to defer the monthly  interest
payment  three  additional  times in 2000 and added  another $2.6 million to the
outstanding  principal  balance of the secured term loan,  which  totaled  $68.0
million at March 31,  2000.  The  capital  stock and  assets of Carson  Products

                                       46
<PAGE>

Company,  including  the assets  used in the  Johnson  Products  and  Dermablend
operations,  are  pledged as  collateral  for the  Secured  Term Loan.  The loan
contains  covenants with respect to, among other things, (i) restrictions on the
incurrence of additional  liens or  indebtedness  and (ii)  restrictions  on the
payment of any cash dividends by the Company or any subsidiary.

The Secured Term Loan had a carrying  value of $65.3 million and a fair value of
approximately  $62.0  million at December  31, 1999.  At December 31, 1998,  the
carrying  value of  $60.3  million  approximated  fair  value.  Fair  value  was
determined by reference to quoted market prices.

Senior Subordinated Notes
In November  1997,  the Company  completed a private  offering of $100.0 million
aggregate  principal  amount of  ten-year,  fixed rate 10 % senior  subordinated
notes (the  "offering").  In December  1997, the notes were exchanged for $100.0
million aggregate  principal amount of fixed rate 10 % senior subordinated notes
due in full in 2007 and which  were  registered  and are  publicly  traded.  The
Company used the net  proceeds  from the  offering,  after  initial  purchasers'
discounts and other offering expenses, to repay in full outstanding indebtedness
and  accrued  interest  under  its  then  existing  credit  facility  and to pay
transaction  fees and expenses of $4.4 million related to a new credit facility.
The balance of the  proceeds of the  offering  was used for working  capital and
general corporate purposes. As a result, the Company recognized an extraordinary
loss of $2.1  million  (net of the related tax benefit of $1.2  million) in 1997
for debt-related  charges and write-offs.  The notes are currently guaranteed by
the Company's wholly-owned subsidiary, Carson Products Company. Johnson Products
and Dermablend, formerly indirect wholly-owned subsidiaries of the Company, were
also  guarantor  subsidiaries  of the Notes  until they were  merged into Carson
Products during 1999. The indenture with respect to the notes contains covenants
with respect to, among other  things,  (i)  restrictions  on the  incurrence  of
additional  liens or  indebtedness  and (ii)  restrictions on the payment of any
cash dividends by the Company or any subsidiary.

The senior  subordinated  notes had a carrying value of $73.0 million and a fair
value of approximately $57.7 million at December 31, 1999. At December 31, 1998,
the carrying value was $73.0 million  compared to a fair value of  approximately
$51.1 million. Fair value was determined by reference to quoted market prices.

Credit Facility
In April  1997,  the Company  amended a credit  facility  with  Credit  Agricole
Indosuez to change the  Company's  then  existing  $40.0  million  senior credit
facility to a $100.0 million senior credit facility  consisting of $25.0 million
of Term A loans,  $50.0  million of Term B loans and a $25.0  million  revolving
loan commitment. The proceeds of the new term loans were used in part to finance
the Cutex  acquisition  (see Note 5). In connection  with the  refinancing,  the
Company  incurred debt issuance costs of approximately  $2.6 million,  including
$520,000 paid to MCG Global, LLC (see Note 18).

In July 1998 the Company  terminated  its senior  secured  credit  facility with
Credit Agricole  Indosuez.  As a result, the Company recognized an extraordinary
loss of $0.9  million  (net of tax) for the  write-off  of $1.6  million of debt
financing costs related to the credit facility.

                                       47
<PAGE>

Note 12. Accrued Liabilities

Accrued liabilities consist of the following (in thousands):

                                         December 31, 1999    December 31, 1998
- --------------------------------------------------------------------------------
Compensation and benefits                         $  4,568             $  4,359
Diva returns and price reductions                    1,300                   --
Promotional expenses                                 1,280                2,093
Interest                                             1,262                1,262
Self insurance                                       1,050                1,159
Advertising                                            868                  702
Property and sales taxes                               481                  697
Professional fees                                      404                  985
Accruals related to restructuring                      147                1,455
Accruals related to Cutex disposition                   --                4,207
Other                                                2,270                2,387
- --------------------------------------------------------------------------------
                                                  $ 13,630             $ 19,306
================================================================================

Note 13. Income Taxes

The  following is a  reconciliation  of the  statutory tax rate on income (loss)
from  continuing  operations to the  Company's  effective tax rate for the years
noted:

<TABLE>
<CAPTION>

                                                       Year Ended           Year Ended           Year Ended
                                                December 31, 1999    December 31, 1998    December 31, 1997
- ------------------------------------------------------------------------------------------------------------
<S>                                                       <C>                 <C>                    <C>
Statutory rate                                            (34.0)%               34.0 %               34.0 %
State income taxes, net of federal benefit                  0.9 %                1.1 %                1.2 %
Foreign taxes                                              13.6 %               (3.2)%               ----
Valuation allowance                                        33.5 %              179.6 %               ----
Goodwill                                                    3.2 %                5.8 %                6.1 %
Foreign tax credit                                         (2.8)%               ----                 ----
Loss on sale of management company
stock (see Note 14)                                        ----               (178.6)%               ----
Gain on sale of Carson South Africa stock                  ----                 23.5 %               ----
Other                                                       0.6 %               (0.6)%               (4.2)%
- ------------------------------------------------------------------------------------------------------------
Effective rate                                             15.0 %               61.6 %               37.1 %
============================================================================================================
</TABLE>

                                       48
<PAGE>

Income tax expense  (benefit)  for the years noted  includes the  following  (in
thousands):

<TABLE>
<CAPTION>
                                                           Year Ended            Year Ended           Year Ended
                                                    December 31, 1999     December 31, 1998    December 31, 1997
- ------------------------------------------------ --------------------- --------------------- --------------------
<S>                                                           <C>                   <C>                  <C>
Current:
    Federal                                                   $  ----               $  ----              $  ----
    State                                                         182                   120                 ----
    Foreign                                                     1,311                 3,389                1,728
                                                 --------------------- --------------------- --------------------
Total current provision                                         1,493                 3,509                1,728
                                                 --------------------- --------------------- --------------------

Deferred:
    Federal                                                      ----                   697                  885
    State                                                        ----                   137                  104
    Foreign                                                       323                   (44)                  62
                                                 --------------------- --------------------- --------------------
Total deferred provision                                          323                   790                1,051
                                                 --------------------- --------------------- --------------------

Total provision before extraordinary items                      1,816                 4,299                2,779
Extraordinary items                                              ----                    84               (1,201)
                                                 --------------------- --------------------- --------------------
Total income tax expense                                      $ 1,816               $ 4,383              $ 1,578
================================================ ====================== ===================== ====================
</TABLE>

The effects of temporary  differences  which gave rise to the deferred tax asset
and liability are as follows:

<TABLE>
<CAPTION>

                                                                 December 31, 1999           December 31, 1998
                                                        --------------------------- ---------------------------
(in thousands)                                               Current     Long-term       Current     Long-term
- ------------------------------------------------------- ------------- ------------- ------------- -------------
<S>                                                         <C>           <C>           <C>           <C>
Deferred domestic tax assets related to:
Inventories                                                 $  4,282      $   ----      $  6,036      $   ----
Loss on sale of Cutex                                          3,511          ----          ----         5,625
NOL carryforward                                                ----         9,845          ----         4,181
Accrued expenses                                                 400         1,198         3,653           616
Package design costs                                             999          ----           383          ----
Allowance for doubtful accounts                                1,236          ----           924          ----
Foreign tax credit carryforward                                 ----         1,064          ----           702
State income tax credits and other                               398           839           156         1,130
- ------------------------------------------------------- ------------- ------------- ------------- -------------
                                                              10,826        12,946        11,152        12,254
Deferred domestic tax liabilities related to:
Inventories                                                     (514)         ----          (122)       (3,967)
Amortization                                                    ----        (2,634)         ----        (2,869)
Property, plant and equipment                                   ----        (2,918)         ----        (2,152)
Allowance for doubtful accounts                                 ----          ----          ----          (219)
Other                                                           ----          ----        (1,227)         (313)
- ------------------------------------------------------- ------------- ------------- ------------- -------------
                                                                (514)       (5,552)       (1,349)       (9,520)
- ------------------------------------------------------- ------------- ------------- ------------- -------------
Deferred domestic tax asset                                 $ 10,312      $  7,394      $  9,803      $  2,734
Valuation allowance                                          (10,312)       (7,394)       (9,803)       (2,734)
- ------------------------------------------------------- ------------- ------------- ------------- -------------
Net deferred domestic tax asset                             $   ----      $   ----      $   ----      $   ----
======================================================= ============= ============= ============= =============

Deferred foreign tax liability                              $   ----      $   (698)     $   ----      $   (325)
======================================================= ============= ============= ============= =============
</TABLE>

                                       49
<PAGE>

Management  believes the  recoverability  of the Company's net domestic deferred
tax asset is uncertain due to the recent domestic losses and therefore  provided
a valuation allowance against this asset in 1999 and 1998.

Deferred  income  taxes were not provided on  undistributed  earnings of certain
foreign  subsidiaries ($13.0 million at December 31, 1999 and 1998) because such
undistributed  earnings are expected to be reinvested  indefinitely overseas. If
these amounts were not  considered  permanently  invested,  additional  deferred
taxes of approximately $0.3 million and $0.7 million would have been provided at
December 31, 1999 and December  31, 1998,  respectively.  The foreign tax credit
carryforward and the net operating loss carryforward at December 31, 1999 expire
in 2004 and 2019, respectively. State income tax credits expire generally in the
years 2004 through 2010.

Note 14. Employee Benefit Plans

The Company has a profit  sharing  plan which  covers  substantially  all United
States employees.  Contributions to the plan are discretionary, as determined by
the Board of Directors.  Contributions  are made on an annual basis. The Company
contributed $350,000 to the plan in 1999 and 1998 and $262,500 in 1997.

The Company is obligated for  retirement  benefits to a former  employee for the
remainder of his (and his  spouse's)  life.  The expected  present value of this
obligation ($1.47 million at December 31, 1999 and $1.53 million at December 31,
1998) is classified in other liabilities in the accompanying balance sheets.

The Company provides  postretirement health care benefits to a limited number of
key executives and retired  employees.  The accumulated  postretirement  benefit
obligation  ("APBO")  was $405,000 at December 31, 1999 and $572,000 at December
31, 1998. For measurement  purposes,  the cost of providing medical benefits was
assumed to increase by 8% in the fiscal year ended December 31, 1999, decreasing
to an annual rate of 7% after  December 31, 2002, 6% after December 31, 2008 and
5% after December 31, 2014. The medical cost trend rate assumption could have an
effect  on  amounts  reported.  The  weighted  average  discount  rate  used  in
determining  the APBO was 6.7% at December  31,  1999 and 5.4% at  December  31,
1998.

In December 1998 the Company  transferred the  responsibility to provide medical
and  dental  insurance  coverage  for its  employees  to Carson  Management  Co.
("CMC"),  a subsidiary  of the  Company.  The Company  remains  liable for these
expenses if CMC is unable to satisfy the obligations.  This  responsibility  was
transferred  to CMC to  provide  focused,  strategic  management  and reduce the
Company's health care costs. In order to facilitate the effective  management of
these  costs,  the  Company  has entered  into a  strategic  partnership  with a
Savannah-based  medical  insurance  consulting  group  (the  "Consultant").  The
Consultant  purchased an interest in the  participating  preferred stock of CMC.
This sale of preferred stock to the Consultant  generated a taxable loss for the
Company which is not recorded for financial reporting purposes and which appears
as a reconciling item in the Company's income tax rate  reconciliation (see Note
13).

                                       50
<PAGE>

Note 15. Stock Compensation Plans

The Company has two stock compensation  plans, the "1996 Non-Employee  Directors
Equity  Incentive  Program"  and  the  "1996  Long-Term  Incentive  Plan  -  for
employees",  under which  directors,  officers and key  employees may be granted
options,  restricted shares and stock appreciation  rights. A total of 1,750,000
of the Company's  Class A common shares are reserved for use in these plans.  As
of  December  31,  1999,  only  awards of options  and  restricted  shares  were
outstanding.  Options issued under these plans entitle the recipient to purchase
the Company's  common stock at no less than 100% of the market price on the date
the option is granted.  Most of the  options  granted  under these plans  expire
after ten years and vest one-third each year over a three-year period. A limited
number vested after one year.

Restricted  shares were also granted to directors  under the "1996  Non-Employee
Directors Equity Incentive  Program" in lieu of cash as compensation for serving
on the board of  directors  and board  committees.  The  restricted  shares vest
one-third each year over a three-year  period.  Restricted share expense for the
years ended December 31, 1999, 1998 and 1997 was $384,000, $200,000 and $40,000,
respectively.

The following summarizes stock option activity for 1999, 1998 and 1997:

                                                             Weighted Average
                                          Number of Shares     Exercise Price
   ---------------------------------------------------------------------------
   Outstanding at December 31, 1996                      0             $ ----
       Granted                                     477,000              10.74
       Canceled or expired                         (35,500              12.87
   ---------------------------------------------------------------------------
   Outstanding at December 31, 1997                441,500              10.56
       Granted                                     661,525               3.30
       Canceled or expired                        (139,000)             12.32
   ---------------------------------------------------------------------------
   Outstanding at December 31, 1998                964,025               5.33
       Granted                                     918,000               3.27
       Canceled or expired                        (395,000)              4.11
   ---------------------------------------------------------------------------
   Outstanding at December 31, 1999              1,487,025             $ 4.38


The Company has adopted the disclosure-only provisions of Statement of Financial
Accounting  Standards No. 123,  "Accounting for Stock-Based  Compensation" ("FAS
123").  Accordingly,  no  compensation  expense has been  recorded for the stock
option  plans.  Had  compensation  expense for the two stock  option  plans been
determined based on the fair value at the grant date for awards  consistent with
the  provisions  of FAS 123,  the  Company's  net income  and basic and  diluted
earnings  per share for the years ended  December  31,1999,  1998 and 1997 would
have been reduced to the pro forma amounts  indicated below (in thousands except
per share amounts):

                                       51
<PAGE>

<TABLE>
<CAPTION>

                                                                         1999             1998             1997
                                                              ---------------- ---------------- ----------------
<S>                                                                 <C>              <C>              <C>
Net (loss) income, as reported                                      $ (14,288)       $      91        $   1,668
Net (loss) income, pro forma                                          (15,245)            (636)           1,243
Basic and diluted (loss) earnings per share, as reported                (0.94)            0.01             0.11
Basic and diluted earnings (loss) per share, pro forma                  (1.01)           (0.04)            0.08
</TABLE>


The fair value of each option grant was estimated on the date of grant using the
Black-Scholes   option  pricing  model  with  the  following   weighted  average
assumptions  used for those granted in 1999,  1998 and 1997,  respectively:  (i)
dividend  yield of 0%, 0% and 0%, (ii) expected  volatility of 61%, 54% and 57%,
(iii)  risk-free  interest rate of 5.5%, 4.7% and 6.5% and (iv) expected life of
6.0  years,  6.0 years and 4.9 years.  The  weighted  average  fair value of the
options  granted  during  1999,  1998 and  1997  was  $2.04,  $1.89  and  $4.74,
respectively.

The following table summarizes  information  about stock options  outstanding at
December 31, 1999:

- --------------------------------------------------------------------------------
Exercise    Number Outstanding  Weighted Average Remaining    Number Exercisable
   Price  at December 31, 1999            Contractual Life  at December 31, 1999
- --------------------------------------------------------------------------------
$ 14.00          19,000                    6.8                       19,000
  10.94          25,000                    7.7                       16,667
   9.56          50,000                    7.5                       33,333
   9.22          40,000                    7.4                       26,667
   8.75          42,525                    8.3                       14,175
   8.29          40,000                    8.4                       13,333
   7.50         100,000                    7.3                       83,333
   7.34          10,000                    8.4                        3,333
   4.13         200,000                    9.2                         ----
   3.19         373,000                    9.3                         ----
   2.88         300,000                    9.8                         ----
   2.81          45,000                    9.5                         ----
   2.47         242,500                    8.9                       80,834
- --------------------------------------------------------------------------------
              1,487,025                    9.0                      290,675
- --------------------------------------------------------------------------------


Note 16. Commitments and Contingencies

The  Company  is a party to  lawsuits  incidental  to its  business.  Management
believes that the ultimate  resolution of these matters will not have a material
adverse impact on the business or financial condition, operations and cash flows
of the Company. Also see Note 18.

                                       52
<PAGE>

Note 17. U.S. and Foreign Operations

The Company operates in one business  segment,  the manufacture and marketing of
personal care products.  The Company's  operations are located  primarily in the
United States and South Africa. A sales  subsidiary,  Carson UK Limited ("Carson
UK") was  incorporated  in January 1998 and manages sales in Europe for products
which are manufactured in the United States. Financial information by geographic
area is as follows:

<TABLE>
<CAPTION>


                                                   Year Ended             Year Ended               Year Ended
                                            December 31, 1999      December 31, 1998        December 31, 1997
- --------------------------------------- ---------------------- ---------------------- ------------------------
<S>                                                 <C>                    <C>                      <C>
Net Sales:
United States:
    Domestic                                        $ 107,744              $  98,096                $  75,834
    Export                                              7,623                  6,257                    7,524
Europe                                                  9,970                  7,170                    4,611
South Africa                                           44,018                 39,183                   21,662
- --------------------------------------- ---------------------- ---------------------- ------------------------
                                                    $ 169,355              $ 150,706                $ 109,631
- --------------------------------------- ---------------------- ---------------------- ------------------------
Net Sales Sold Under:
Carson and Johnson labels:
    Domestic                                        $  93,321              $  79,645                $  56,805
    Export                                              7,623                  6,257                    7,524
    Europe                                              9,970                  7,170                    4,611
Dermablend label                                       16,521                  3,264                    1,229
Cutex label                                            (2,098)                15,187                   17,800
South Africa label                                     44,018                 39,183                   21,662
- --------------------------------------- ---------------------- ---------------------- ------------------------
                                                    $ 169,355              $ 150,706                $ 109,631
- --------------------------------------- ---------------------- ---------------------- ------------------------
Operating income (loss):
United States                                       $    (265)             $ (37,671)               $   7,582
Europe                                                  3,562                  2,290                     ----
South Africa                                            1,620                  7,033                    4,667
- --------------------------------------- ---------------------- ---------------------- ------------------------
                                                    $   4,917              $ (28,348)               $  12,249
- --------------------------------------- ---------------------- ---------------------- ------------------------
Identifiable assets (at end of
period):
United States                                       $ 250,193              $ 256,369                $ 190,264
Europe                                                  2,478                  2,751                     ----
South Africa                                           51,532                 60,738                   42,545
Eliminations                                          (57,555)               (52,395)                 (31,385)
- --------------------------------------- ---------------------- ---------------------- ------------------------
                                                    $ 246,648              $ 267,463                $ 201,424
- --------------------------------------- ---------------------- ---------------------- ------------------------
</TABLE>

Principal  brands sold under the Carson label include:  Dark & Lovely,  Excelle,
Beautiful Beginnings, Dark & Natural, Magic and Let's Jam. Principal brands sold
under the Johnson label include:  Gentle  Treatment,  Ultra Sheen,  Sta-Sof-Fro,
Ultra  Star, Classy  Curl and  Curly  Perm.  Principal  brands  sold  under  the
Dermablend label  include:  Dermablend,  Posner  and Dark and Lovely  Cosmetics.
Principal brands  sold under the South  African  label  include:  Dark & Lovely,
Excelle, Gentle Treatment,  Ultra Sheen,  Beautiful  Beginnings,  Restore  Plus,
Dark & Natural, Magic and Sadie.

                                       53
<PAGE>

Transfers of products  from the United  States to South Africa were not material
during the periods presented above.  Export sales from the United States include
sales  to  customers  in  the  Caribbean,   South  America,   Canada  and  other
international areas,  excluding Europe and Africa. All product sold in Europe is
produced  in the United  States and  shipped  directly  to  European  customers.
Intercompany profits have been eliminated in the schedule above.

Note 18. Certain Relationships and Related Transactions

MCG Global, LLC and Morningside Capital Group, L.L.C.
On September 1, 1999, the Management  Assistance Agreement by and between Carson
Products and Morningside Capital Group, L.L.C. ("Morningside"), dated August 23,
1995 (as amended,  the "Morningside  Management  Agreement"),  was terminated by
mutual consent of the parties thereto.  Following termination of the Morningside
Management  Agreement,  Carson  Products  entered into a  substantially  similar
Management  Assistance  Agreement  with MCG Global,  LLC ("MCG") on September 1,
1999 (the "MCG  Management  Agreement").  The  principal  members of MCG are the
former  principal  members  of  Morningside.  Pursuant  to  the  MCG  Management
Agreement,  MCG agrees to supply the  services of a  principal  member of MCG to
provide certain advice and  assistance.  Such services are provided for a fee of
$350,000 per year, payable on a monthly basis in advance plus reimbursement plus
reimbursement  for  out-of-pocket  expenses.  The  termination  date  of the MCG
Management  Agreement is August 23,  2003;  however,  the term of the  agreement
shall continue after such  termination date until terminated by not less than 30
days' advance notice by either party.  Notwithstanding  the  foregoing,  the MCG
Assistance Agreement will terminate upon consummation of the merger.

In connection with the 1998 Johnson Products  acquisition,  Morningside received
fees of $500,000 from the Company for arranging  and  negotiating  the financing
for the  acquisition  and performing  other  consulting  and financial  advisory
services.  The  Company  reimbursed  Morningside  for  approximately  $61,000 of
out-of-pocket expenses incurred in connection with the acquisition. In addition,
the Company reimbursed Morningside for approximately $94,000 of expenses related
to the debt refinancing and the sale of Cutex in 1998. Morningside received fees
of $520,000 and $125,000 in 1997 for services and expenses relating to the Cutex
acquisition  and  the   acquisition  of  the  Let's  Jam  brand,   respectively.
Morningside  received  fees of $250,000 in November 1997 related to the offering
of the Company's senior  subordinated  notes.  From time to time MCG may provide
financial advisory services to the Company, for which MCG will receive usual and
customary compensation.

AM Cosmetics
AM Products Company, formerly known as Morningside AM Acquisition Corp. ("AMP"),
entered  into  a  Subscription   Agreement  dated  as  of  June  26,  1996  (the
"Subscription  Agreement") with Carson  Products,  providing for the purchase by
Carson  Products of 300 shares of cumulative  payment-in-kind  Preferred  Shares
(the "AMP PIK Preferred Shares") issued by AMP, at a price of $10,000 per share.
The AMP PIK Preferred Shares were substantially exchanged by Carson Products for
an equal number of shares of cumulative  payment-in-kind  Preferred Shares of AM
Cosmetics,  the  parent  corporation  of AMP (the "PIK  Preferred  Shares").  AM
Cosmetics and AMP were formed by  Morningside  on behalf of an investor group to
acquire the assets of Arthur Matney Co., Inc. AM Cosmetics  sells several brands

                                       54
<PAGE>

of budget cosmetics, one of which is targeted at the African-American  consumer.
Certain key  management  personnel and  shareholders  of the Company are or have
been key management and shareholders of AM Cosmetics.  Dr. Leroy Keith, Chairman
of the Company,  and Vincent A. Wasik, a controlling  stockholder of the Company
have ownership interests in AM Cosmetics.  Lawrence E. Bathgate, II, a member of
the Company's Board of Directors,  serves as a member of AM Cosmetics'  Board of
Directors.

The PIK  Preferred  Shares  were  non-voting  and were  entitled  to  cumulative
dividends  payable quarterly in additional PIK Preferred Shares at a rate of 12%
per annum. Additionally,  the PIK Preferred Shares were subject to redemption in
whole at the option of Carson  Products on or after July 1, 2005,  at the stated
value of  $10,000  per share  plus an amount in cash  equal to all  accrued  and
unpaid  dividends  on the  PIK  Preferred  Shares.  During  1998,  AM  Cosmetics
experienced  significant  management turnover and serious financial difficulties
which continued  throughout  1999. The Company recorded a charge of $3.7 million
in 1998 to write off its investment in the PIK Preferred  Shares, as a result of
what management believed was a permanent impairment in this asset.

Concurrent with its investment in AM Acquisition, Carson Products entered into a
Management Agreement (the "Carson - AM Management Agreement") with AM Cosmetics,
pursuant to which Carson  Products  agreed to manage the business  operations of
and provide certain other services to AM Cosmetics.  In return,  Carson Products
was entitled to fees equal to 1% of AM Cosmetics'  annual net sales subject to a
minimum of  $500,000  for 1997.  The  contract  was amended in 1997 to provide a
fixed fee of $250,000 for 1998 and thereafter.  For the years ended December 31,
1999,   1998  and  1997,   the  Company   received  $0,  $42,000  and  $500,000,
respectively,  in management fees. The Company did not receive and therefore did
not accrue  revenue for the entire  $250,000 of fees in 1999 and 1998 due to the
financial  difficulties  experienced  by  AM  Cosmetics.  In  November  1998  AM
Cosmetics  served  written  notice of  termination  of the Carson-AM  Management
Agreement.

Pursuant to the  Carson-AM  Management  Agreement,  the parties  entered  into a
manufacturing  agreement in May 1997 (the "AM Manufacturing  Agreement").  Under
the AM Manufacturing Agreement, AM Cosmetics manufactured the Dark & Lovely line
of  cosmetics  and the Cutex  nail  enamel/treatments  and nail  care  treatment
products in strict accordance with Carson Products' specifications. AM Cosmetics
was  entitled  to a 25% profit  margin  above all costs,  including  general and
administrative  costs,  on the  cosmetics  products  it  produced  under  the AM
Manufacturing  Agreement,  except for Cutex  products  for which the pricing was
specified  by SKU. The Company  purchased  $0.2  million,  $4.7 million and $2.0
million,  from AM Cosmetics in 1999, 1998 and 1997,  respectively,  under the AM
Manufacturing Agreement. The AM Manufacturing Agreement expired on May 1, 1999.

Carson  Products  and AM  Cosmetics  also  entered  into a sales  and  marketing
agreement in 1997 (the "AM  Sales/Marketing  Agreement") in accordance  with the
Carson-AM  Management  Agreement.  Under the AM  Sales/Marketing  Agreement,  AM
Cosmetics  was  entitled  to a 7.5% sales  commission  on its sales of all Cutex
products. Such sales commission aggregated $1.5 million and $1.2 million in 1998
and 1997,  respectively.  In December 1998, the Company served written notice of
its intention to terminate the AM Sales/Marketing Agreement.

In December 1998 AM Cosmetics  instituted an AAA  arbitration  proceeding in New
York against the Company (the  "Arbitration").  In its first claim, AM Cosmetics
asserted that the Company breached the Carson-AM Management Agreement by failing

                                       55
<PAGE>

to provide management level personnel, thus causing AM Cosmetics to hire its own
management  team at its own cost and expense.  In its second claim, AM Cosmetics
asserted that the Company breached the AM Manufacturing  Agreement by failing to
pay AM Cosmetics for manufacturing certain goods and failing to reimburse it for
certain  marketing  and research  costs.  In 1999,  the Company  filed a lawsuit
against  AM  Cosmetics  in  Georgia  (the  "Lawsuit")  and also filed a Verified
Complaint for Declaratory  Judgment against AM Cosmetics in New Jersey (the "New
Jersey Action").

On February 25, 2000,  the Company  entered  into a  settlement  agreement  (the
"Settlement  Agreement")  with mutual  releases with AM Cosmetics to resolve the
Arbitration,  the Lawsuit and the New Jersey Action.  Pursuant to the Settlement
Agreement, the Company agreed to pay AM Cosmetics $2.0 million and surrender its
PIK Preferred Shares.  The Company paid AM Cosmetics $1.0 million upon execution
of the  Settlement  Agreement and paid the  remaining  $1.0 million on March 30,
2000. The PIK Preferred Shares were surrendered to AM Cosmetics, and appropriate
filings  were made  terminating  with  prejudice  each of the  Arbitration,  the
Lawsuit  and  the  New  Jersey  Action.   In  connection   with  the  Settlement
Agreement, six directors of the Company had caused  Grandbank,  a Maryland state
chartered  bank,  to issue an  irrevocable  letter of  credit  (the  "Letter  of
Credit")  in the  amount of  $690,000  to secure a portion  of the  second  $1.0
million  payment (the  "Second  Payment").  Because the Second  Payment was made
prior to March 31, 2000,  no draw down on the Letter of Credit was necessary and
the Letter of Credit was subsequently canceled.

As a result of this settlement,  the Company recorded a non-recurring  charge of
$1.35  million  in 1999 and had a payable  to AM  Cosmetics  of $2.0  million at
December 31, 1999.  Approximately  $0.65 million of the $2.0 million  settlement
had  been  expensed  but  not  paid  prior  to 1999 in  connection  with  the AM
Manufacturing Agreement and the AM Sales/Marketing Agreement discussed above.

Note 19.  Going Concern

The accompanying  consolidated  financial statements have been prepared assuming
the Company  will  continue as a going  concern.  The Company has reported a net
loss of $14.3 million for the year ended December 31, 1999. The Company  elected
to defer the monthly interest payment on its secured term loan six times in 1999
and thereby  added $5.0  million to the  outstanding  principal  balance,  which
totaled $65.3 million at December 31, 1999 (See Note 11). The Company elected to
defer the monthly  interest  payment  three  additional  times in 2000 and added
another $2.6 million to the  outstanding  principal  balance of the secured term
loan, which totaled $68.0 million at March 31, 2000.

At the end of April 2000,  the Company  must pay  approximately  $4.5 million of
interest,   including  a  $3.8  million  semi-annual  interest  payment  on  the
subordinated  notes and a $0.7 million monthly  interest  payment on the secured
term loan.  Management plans to meet these interest  payments from cash provided
by operations.

Current  operating  budgets and cash flow projections  indicate that the Company
will build cash throughout the second half of 2000. However,  these earnings and
cash  flow   projections  are  based  upon  the  successful   launches  of  new,
reformulated  or  repackaged  products  and  the  achievement  of  sales  levels
substantially  higher than  historical  sales  levels.  As a result,  management
cannot be certain it will have  sufficient  cash resources to meet its long-term
debt repayment  requirements.  Failure to meet debt repayment requirements would

                                       56
<PAGE>

result in the Company being in default of its loan covenants,  in which case the
Company's long-term debt would become immediately due and payable.

These matters raise substantial doubt about the Company's ability to continue as
a going  concern.  These  consolidated  financial  statements do not include any
adjustments that might result from the outcome of this uncertainty.

Note 20. Quarterly Financial Information (Unaudited)

Unaudited quarterly financial  information for the years ended December 31, 1999
and 1998 is as follows (in thousands except per share data):

<TABLE>
<CAPTION>
                                                              First          Second           Third          Fourth
                                                            Quarter         Quarter         Quarter        Quarter
                                                   -----------------------------------------------------------------
<S>                                                       <C>             <C>             <C>            <C>

Year Ended December 31, 1999:
Net sales                                                 $  41,653       $  41,067       $  48,010      $  38,625
Gross profit                                                 21,768          21,579          25,098         17,163
Net income (loss)                                         $     180       $  (2,636)      $   1,060      $ (12,892)
Basic and diluted net income (loss) per common
share                                                     $    0.01       $   (0.17)      $    0.07      $   (0.85)



Year Ended December 31, 1998:
Net sales                                                 $  31,797       $  29,174       $  44,563      $  45,172
Gross profit                                                 16,419           8,099          22,580         19,099
Income (loss) before extraordinary items                       (501)         17,716          (2,664)       (14,587)
Net income (loss)                                         $    (501)      $  17,716       $  (3,597)     $ (13,527)
Basic and diluted income (loss) per common share:
    Income (loss) before extraordinary
    items                                                 $   (0.03)      $    1.18       $   (0.18)     $   (0.97)
    Net income (loss)                                     $   (0.03)      $    1.18       $   (0.24)     $   (0.90)
</TABLE>

                                       57
<PAGE>

Note 21. Consolidating Financial Information of Carson, Inc.

The following  condensed  consolidating  financial  information is presented for
regulatory  purposes in connection with the registration of Carson,  Inc.'s 10 %
Senior  Subordinated  Notes due 2007  (the  "Notes").  The  Notes are  currently
guaranteed on a senior  subordinated  basis by Carson Products  Company ("Carson
Products"),  a direct wholly-owned  subsidiary of the Company.  Johnson Products
Co., Inc. ("Johnson Products"),  and Dermablend,  Inc. ("Dermablend"),  formerly
indirect  wholly-owned  subsidiaries  of the  Company,  were  merged into Carson
Products  during  the  quarters  ended June 30,  1999 and  September  30,  1999,
respectively.  The following tables present  condensed  consolidating  financial
information  for  the  Company,  the  guarantor  subsidiary,  the  non-guarantor
subsidiaries   of  the  Company   (other  than   inconsequential   non-guarantor
subsidiaries)  and the  eliminations  necessary  to arrive  at the  consolidated
financial  statements of the Company and its  subsidiaries.  Separate  financial
statements  for the  guarantor  subsidiary  are not included  and the  guarantor
subsidiary is not filing separate  reports under the Securities  Exchange Act of
1934, as amended, because the guarantor subsidiary has fully and unconditionally
guaranteed the Notes, and separate  financial  statements and other  disclosures
concerning the guarantor subsidiary are not deemed material to investors.

Non-guarantor  subsidiaries  include  Carson  Holdings,  Limited  ("Carson South
Africa"),  Carson UK Limited ("Carson UK") and Carson Management Company. Carson
UK is an indirect  wholly-owned  subsidiary of the Company.  Since Carson UK was
not incorporated in 1997, but was a division of Carson Products,  the results of
sales to Europe for 1997 are included in the guarantor subsidiaries information.
Carson  South  Africa, an indirect 52.5%-owned  non-guarantor  subsidiary of the
Company,  has three  wholly-owned  subsidiaries  which are also  non-guarantors:
Carson Products (Proprietary)  Limited,  Carson Products West Africa Limited and
Carson Products East Africa (EPZ) Limited.  The financial  information for these
three  non-guarantor  subsidiaries  is  included in the  consolidated  financial
statements  of  Carson  South  Africa.  Carson  Management  Company  is a direct
majority-owned subsidiary of the Company.

                                       58
<PAGE>

Consolidating Statement of Operations for the Year Ended December 31, 1999
<TABLE>
<CAPTION>


                                                 Carson, Inc.     Guarantor  Non-guarantor                 Consolidated
                                                     (parent)    subsidiary   subsidiaries   Eliminations   Carson, Inc.
                                               -------------- -------------- -------------- -------------- --------------
<S>                                                <C>            <C>            <C>            <C>           <C>
Net sales                                          $    ----      $ 115,367      $  53,988      $    ----     $  169,355
Cost of goods sold                                      ----         55,401         28,346           ----         83,747
                                               -------------- -------------- -------------- -------------- --------------
    Gross profit                                        ----         59,966         25,642           ----         85,608

Marketing and selling expenses                          ----         35,246         13,442           ----         48,688
General and administrative expenses                     ----         24,386          7,017           ----         31,403
Restructuring expenses                                  ----            600           ----           ----            600
                                               -------------- -------------- -------------- -------------- --------------
    Operating expenses                                  ----         60,232         20,459           ----         80,691
                                               -------------- ------------- --------------- -------------- --------------
    Operating (loss) income                             ----           (266)         5,183           ----          4,917

Other income (expense)                                  ----        (16,213)          (798)          ----        (17,011)
Equity in subsidiary earnings (net of
taxes)                                               (14,288)          ----           ----         14,288           ----
                                              --------------- -------------- -------------- --------------- -------------
    Income (loss) before income taxes and
       minority interest                             (14,288)       (16,479)         4,385         14,288        (12,094)
Income taxes                                            ----           (182)        (1,634)          ----         (1,816)
                                               -------------- -------------- -------------- -------------- --------------
    Income (loss) before minority
    interest                                         (14,288)       (16,661)         2,751         14,288        (13,910)
Minority interest                                       ----           ----           (378)          ----           (378)
                                               -------------- -------------- -------------- -------------- --------------
    Net income (loss)                              $ (14,288)     $ (16,661)     $   2,373      $  14,288     $  (14,288)
                                               ============== ============== ============== ============= ==============
</TABLE>

                                       59
<PAGE>


Consolidating Statement of Operations for the Year Ended December 31, 1998

<TABLE>
<CAPTION>
                                               Carson, Inc.     Guarantor  Non-guarantor               Consolidated
                                                   (parent)  subsidiaries  subsidiaries  Eliminations  Carson, Inc.
                                               ------------- ------------- ------------- ------------- -------------
<S>                                               <C>           <C>           <C>           <C>           <C>
Net sales                                         $    ----     $ 105,808     $  44,898     $    ----     $ 150,706
Cost of goods sold                                     ----        63,034        21,475          ----        84,509
                                               ------------- ------------- ------------- ------------- -------------
    Gross profit                                       ----        42,774        23,423          ----        66,197

Marketing and selling expenses                         ----        35,534         8,610          ----        44,144
General and administrative expenses                    ----        26,056         5,490          ----        31,546
Loss on sale of business                               ----        13,994          ----          ----        13,994
Restructuring expenses                                 ----         5,751          ----          ----         5,751
                                               ------------- ------------- ------------- ------------- -------------
    Operating expenses                                 ----        81,335        14,100          ----        95,435
                                               ------------- ------------- ------------- ------------- -------------
Cumulative effect of change in accounting
for subsidiary                                         ----           890          ----          ----           890
                                               ------------- ------------- ------------- ------------- -------------

    Operating (loss) income                            ----       (37,671)        9,323          ----       (28,348)

Other income, net                                      ----        33,154         2,175          ----        35,329
Equity in subsidiary earnings (net
of taxes)                                                91          ----          ----           (91)         ----
                                               ------------- ------------- ------------- ------------- -------------
    Income (loss) before income taxes,
    minority interest and extraordinary item             91        (4,517)       11,498           (91)        6,981
Income taxes                                           ----          (954)       (3,345)         ----        (4,299)
                                               ------------- ------------- ------------- ------------- -------------
    Income (loss) before minority interest
    and extraordinary item                               91        (5,471)        8,153           (91)        2,682
Minority interest                                      ----          ----        (2,718)         ----        (2,718)
                                               ------------- ------------- ------------- ------------- -------------
    Income (loss) before extraordinary item              91        (5,471)        5,435           (91)          (36)
Extraordinary item, net of tax                         ----           127          ----          ----           127
                                               ------------- ------------- ------------- ------------- -------------
    Net income (loss)                             $      91     $  (5,344)    $   5,435     $     (91)    $      91
                                               ============= ============= ============= ============= =============
</TABLE>

                                       60

<PAGE>

Consolidating Statement of Operations for the Year Ended December 31, 1997


<TABLE>
<CAPTION>

                                               Carson, Inc.     Guarantor  Non-guarantor               Consolidated
                                                   (parent)  subsidiaries  subsidiaries  Eliminations  Carson, Inc.
                                               ------------- ------------- ------------- ------------- -------------
<S>                                               <C>           <C>           <C>           <C>           <C>
Net sales                                         $    ----     $  87,969     $  21,662     $    ----     $ 109,631
Cost of goods sold                                     ----        39,782        10,728          ----        50,510
                                               ------------- ------------- ------------- ------------- -------------
    Gross profit                                       ----        48,187        10,934          ----        59,121

Marketing and selling expenses                         ----        24,036         4,122          ----        28,158
General and administrative expenses                    ----        16,569         2,145          ----        18,714
                                               ------------- ------------- ------------- ------------- -------------
    Operating expenses                                 ----        40,605         6,267          ----        46,872
                                               ------------- ------------- ------------- ------------- -------------

    Operating income(loss)                             ----         7,582         4,667          ----        12,249

Other income (expense)                                 ----        (5,365)          601          ----       (4,764)
Equity in subsidiary earnings (net of
taxes)                                                1,668          ----          ----        (1,668)         ----
                                               ------------- ------------- ------------- ------------- -------------
    Income before income taxes,
    minority interest and
    extraordinary item                                1,668         2,217         5,268        (1,668)        7,485
Income taxes                                           ----           989         1,790          ----         2,779
                                               ------------- ------------- ------------- ------------- -------------
    Income before minority interest and
    extraordinary item                                1,668         1,228         3,478        (1,668)        4,706
Minority interest                                      ----          ----          (952)         ----          (952)
                                               ------------- ------------- ------------- ------------- -------------
    Income before extraordinary item                  1,668         1,228         2,526        (1,668)        3,754
Extraordinary item, net of tax                         ----        (2,086)         ----          ----        (2,086)
                                               ------------- ------------- ------------- ------------- -------------
    Net income                                    $   1,668     $    (858)    $   2,526     $  (1,668)    $   1,668
                                               ============= ============= ============= ============= =============
</TABLE>

                                       61
<PAGE>

Consolidating Balance Sheet as of December 31, 1999
<TABLE>
<CAPTION>
                                               Carson, Inc.     Guarantor  Non-guarantor               Consolidated
                                                   (parent)    subsidiary  subsidiaries  Eliminations  Carson, Inc.
                                               ------------- ------------- ------------- ------------- -------------
<S>                                               <C>           <C>           <C>           <C>           <C>
Assets
Current assets:
    Cash                                          $    ----     $   3,395     $   5,345     $    ----     $   8,740
    Accounts receivable, net                            646        25,171        13,990        (4,348)       35,459
    Inventories, net                                   ----        19,433         8,899          ----        28,332
    Investments                                        ----          ----         2,435          ----         2,435
    Other current assets                               ----           268           239          ----           507
Property, plant and equipment, net                     ----        27,933         9,292           (35)       37,190
Investments                                            ----          ----         3,248          ----         3,248
Intangible assets, net and other assets                ----       120,165        10,572          ----       130,737
Investment in subsidiary                             53,273        41,413          ----       (94,686)         ----
                                               ------------- ------------- ------------- ------------- -------------
Total assets                                      $  53,919     $ 234,076     $  54,020     $ (99,069)    $ 246,648
                                               ============= ============= ============= ============= =============

Liabilities and stockholders' equity
Current liabilities:
    Accounts payable                              $    ----     $  12,794     $   7,927     $  (4,348)    $  16,373
    Other current liabilities                          ----        10,857         3,339          ----        14,196
Long-term debt                                         ----       138,314          ----          ----       138,314
Other liabilities                                        50        23,148           698          ----        23,896
Common stock and paid in capital                     81,653        28,616        42,831       (71,447)       81,653
Other equity accounts                                (9,576)      (16,728)      (11,075)       27,803        (9,576)
Retained earnings (Accumulated deficit)             (18,208)       40,777        10,300       (51,077)      (18,208)
                                               ------------- ------------- ------------- ------------- -------------
Total liabilities and stockholders' equity        $  53,919     $ 234,076     $  54,020     $ (99,069)    $ 246,648
                                               ============= ============= ============= ============= =============
</TABLE>

                                       62
<PAGE>

Consolidating Balance Sheet as of December 31, 1998

<TABLE>
<CAPTION>

                                               Carson, Inc.     Guarantor  Non-guarantor               Consolidated
                                                   (parent)  subsidiaries  subsidiaries  Eliminations  Carson, Inc.
                                               ------------- ------------- ------------- ------------- -------------
<S>                                               <C>           <C>           <C>           <C>           <C>
Assets
Current assets:
    Cash                                          $    ----     $  12,320     $  16,386     $    ----     $  28,706
    Accounts receivable, net                            844        30,701        14,974        (7,566)       38,953
    Inventories, net                                   ----        13,993         8,832          ----        22,825
    Restricted cash                                    ----         4,500          ----          ----         4,500
    Other current assets                               ----           307           362          ----           669
Property, plant and equipment, net                     ----        26,130         9,671           (36)       35,765
Intangible assets, net and other assets                ----       124,997        11,048          ----       136,045
Investment in subsidiary                             68,316        43,421          ----      (111,737)         ----
                                               ------------- ------------- ------------- ------------- -------------
Total assets                                      $  69,160     $ 256,369     $  61,273     $(119,339)    $ 267,463
                                               ============= ============= ============= ============= =============

Liabilities and stockholders' equity
Current liabilities:
    Accounts payable                              $    ----     $  12,484     $   7,702     $  (7,602)    $  12,584
    Other current liabilities                          ----        18,569         9,726          ----        28,295
Long-term debt                                         ----       133,324            99          ----       133,423
Other liabilities                                      ----        23,676           325          ----        24,001
Common stock and paid in capital                     81,121        28,470        39,320       (67,790)       81,121
Other equity accounts                                (8,041)      (15,193)       (8,910)       24,103        (8,041)
Retained earnings (Accumulated deficit)              (3,920)       55,039        13,011       (68,050)       (3,920)
                                               ------------- ------------- ------------- ------------- -------------
Total liabilities and stockholders' equity        $  69,160     $ 256,369     $  61,273     $(119,339)    $ 267,463
                                               ============= ============= ============= ============= =============
</TABLE>

                                       63
<PAGE>

Consolidating Statement of Cash Flows for the Year Ended December 31, 1999
<TABLE>
<CAPTION>
                                               Carson, Inc.     Guarantor  Non-guarantor                  Consolidated
                                                   (parent)    subsidiary   subsidiaries   Eliminations   Carson, Inc.
                                               ------------- ------------- -------------- -------------- --------------
<S>                                               <C>           <C>            <C>            <C>            <C>
Operating Activities:
   Net income (loss)                              $ (14,288)    $ (16,661)     $   2,373      $  14,288      $ (14,288)
   Adjustments to reconcile net income (loss)
   to net cash provided by (used in) operating
   activities:
      Depreciation and amortization                    ----         6,017          1,369           ----          7,386
      Interest deferred on secured term loan           ----         4,990           ----           ----          4,990
      Non-cash special charges                         ----           575          1,396           ----          1,971
      Foreign currency transaction loss                ----          ----          1,301           ----          1,301
      Minority interest in earnings of
      subsidiary                                       ----          ----            378           ----            378
      Other, net                                     14,288         1,248            888        (14,288)         2,136
      Changes in operating assets and
      liabilities                                      ----        (4,596)          (597)          ----         (5,193)
                                               ------------- ------------- -------------- -------------- --------------
         Total adjustments                           14,288         8,234          4,735        (14,288)        12,969
                                               ------------- ------------- -------------- -------------- --------------
      Net cash provided by (used in )
      operating activities                             ----        (8,427)         7,108           ----         (1,319)
                                               ------------- ------------- -------------- -------------- --------------
Investing Activities:
   Additions to property, plant and
   equipment                                           ----        (3,656)        (1,949)          ----         (5,605)
   Purchase of investments                             ----          ----         (5,683)          ----         (5,683)
   Issuance of long-term note receivable               ----          ----         (1,000)          ----         (1,000)
   Collection of long-term note receivable             ----           517           ----           ----            517
                                               ------------- ------------- -------------- -------------- --------------
      Net cash used in investing activities            ----        (3,139)        (8,632)          ----        (11,771)
                                               ------------- ------------- -------------- -------------- --------------
Financing Activities:
   Payments on A&J Cosmetics payable                   ----          ----         (6,355)          ----         (6,355)
   Proceeds from sale of subsidiary stock              ----          ----            281           ----            281
   Principal payments on debt                          ----          ----           (225)          ----           (225)
   Other                                               ----         2,641         (2,764)          ----           (123)
                                               ------------- ------------- -------------- -------------- --------------
      Net cash used in financing activities            ----         2,641         (9,063)          ----         (6,422)
                                               ------------- ------------- -------------- -------------- --------------
Effect of Exchange Rate Changes                        ----          ----           (454)          ----           (454)
                                               ------------- ------------- -------------- -------------- --------------
Net decrease in Cash and Cash Equivalents              ----        (8,925)       (11,041)          ----        (19,966)
Cash and Cash Equivalents at Beginning of
Year                                                   ----        12,320         16,386           ----         28,706
                                               ------------- ------------- -------------- -------------- --------------
Cash and Cash Equivalents at End of Year          $    ----     $   3,395      $   5,345      $    ----      $   8,740
                                               ============= ============= ============== ============== ==============
</TABLE>

                                       64
<PAGE>

Consolidating Statement of Cash Flows for the Year Ended December 31, 1998

<TABLE>
<CAPTION>

                                               Carson, Inc.     Guarantor  Non-guarantor               Consolidated
                                                   (parent)  subsidiaries  subsidiaries  Eliminations  Carson, Inc.
                                               ------------- ------------- ------------- ------------- -------------
<S>                                               <C>           <C>           <C>           <C>           <C>
Operating Activities:
   Net income (loss)                              $      91     $  (5,344)    $   5,435     $     (91)    $      91
   Adjustments to reconcile net income (loss)
   to net cash provided by (used in)
   operating activities:
      Gain on sale of subsidiary stock                 ----       (49,140)         ----          ----       (49,140)
      Loss on sale of business                         ----        13,994          ----          ----        13,994
      Non-cash special charges                         ----        11,596          ----          ----        11,596
      Loss on write-off of investment                  ----         3,768          ----          ----         3,768
      Depreciation and amortization                    ----         5,492         1,134          ----         6,626
      Extraordinary item, net of tax                   ----          (127)         ----          ----          (127)
      benefit
      Minority interest in earnings
      of subsidiary                                    ----          ----         2,718          ----         2,718
      Other, net                                        (91)        3,929           115            91         4,044
      Changes in operating assets and
      liabilities                                      ----         6,621        (8,613)           (9)       (2,001)
                                               ------------- ------------- ------------- ------------- -------------
         Total adjustments                              (91)       (3,867)       (4,646)           82        (8,522)
                                               ------------- ------------- ------------- ------------- -------------
      Net cash provided by (used in)
      operating activities                             ----        (9,211)          789            (9)       (8,431)
                                               ------------- ------------- ------------- ------------- -------------
Investing Activities:
   Additions to property, plant and
   equipment                                           ----        (4,797)       (5,543)         ----       (10,340)
   Acquisitions of business assets, net of
   cash acquired                                       ----       (34,661)         ----          ----       (34,661)
   Net proceeds from sale of business                  ----        23,298          ----          ----        23,298
                                               ------------- ------------- ------------- ------------- -------------
      Net cash used in investing activities            ----       (16,160)       (5,543)         ----       (21,703)
                                               ------------- ------------- ------------- ------------- -------------
Financing Activities:
   Proceeds from long-term borrowings                  ----        93,500          ----          ----        93,500
   Principal payments on debt                          ----      (109,126)       (5,827)         ----      (114,953)
   Proceeds from sale of subsidiary stock              ----        55,216        19,230          ----        74,446
   Other                                               ----        (4,513)         ----          ----        (4,513)
                                               ------------- ------------- ------------- ------------- -------------
      Net cash provided by financing
      activities                                       ----        35,077        13,403          ----        48,480
                                               ------------- ------------- ------------- ------------- -------------
Effect of Exchange Rate Changes                        ----          ----        (3,683)         ----        (3,683)
                                               ------------- ------------- ------------- ------------- -------------
Net increase in Cash and Cash Equivalents              ----         9,706         4,966            (9)       14,663
Cash and Cash Equivalents at Beginning of
Period                                                 ----         2,614        11,420             9        14,043
                                               ------------- ------------- ------------- ------------- -------------
Cash and Cash Equivalents at End of Period        $    ----     $  12,320     $  16,386     $    ----     $  28,706
                                               ============= ============= ============= ============= =============
</TABLE>

                                       65
<PAGE>

Consolidating Statement of Cash Flows for the Year Ended December 31, 1997

<TABLE>
<CAPTION>

                                               Carson, Inc.     Guarantor  Non-guarantor               Consolidated
                                                   (parent)  subsidiaries  subsidiaries  Eliminations  Carson, Inc.
                                               ------------- ------------- ------------- ------------- -------------
<S>                                               <C>           <C>           <C>           <C>           <C>

Operating Activities:
   Net income (loss)                              $   1,668     $  (1,810)    $   3,478     $  (1,668)    $   1,668
   Adjustments to reconcile net income (loss)
   to net cash provided by (used in) operating
   activities:
      Depreciation and amortization                    ----         3,341           452          ----         3,793
      Extraordinary item, net of tax benefit           ----         2,086          ----          ----         2,086
      Other, net                                     (1,668)       (1,493)          463         2,954           256
      Changes in operating assets and
      liabilities                                      ----       (16,423)      (12,143)        3,485       (25,081)
                                               ------------- ------------- ------------- ------------- -------------
         Total adjustments                           (1,668)      (12,489)      (11,228)        6,439       (18,946)
                                               ------------- ------------- ------------- ------------- -------------
      Net cash (used in) provided by
      operating activities                             ----       (14,299)       (7,750)        4,771      ( 17,278)
                                               ------------- ------------- ------------- ------------- -------------
Investing Activities:
   Additions to property, plant and
   equipment                                           ----        (6,626)       (1,631)           37        (8,220)
   Acquisitions of business assets, net of
   cash acquired                                       ----       (48,706)         (700)         ----       (49,406)
                                               ------------- ------------- ------------- ------------- -------------
      Net cash (used in) provided by
      investing activities                             ----       (55,332)       (2,331)           37       (57,626)
                                               ------------- ------------- ------------- ------------- -------------
Financing Activities:
   Proceeds from long-term borrowings                  ----       162,848         3,763           249       166,860
   Principal payments on long-term debt                ----       (92,175)         ----          (486)      (92,661)
   Proceeds from sale of equity from
   subsidiary                                          ----          ----        15,129        (4,572)       10,557
                                               ------------- ------------- ------------- ------------- -------------
      Net cash provided by (used in)
      financing activities                             ----        70,673        18,892        (4,809)       84,756
                                               ------------- ------------- ------------- ------------- -------------
Net increase in Cash and Cash Equivalents              ----         1,042         8,811            (1)        9,852
Cash and Cash Equivalents at Beginning of
Period                                                 ----         1,572         2,609            10         4,191
                                               ------------- ------------- ------------- ------------- -------------
Cash and Cash Equivalents at End of Period        $    ----     $   2,614     $  11,420     $       9     $  14,043
                                               ============= ============= ============= ============= =============
</TABLE>

                                       66
<PAGE>


INDEPENDENT AUDITORS' REPORT

To the Board of Directors and Stockholders of Carson, Inc.

     We have audited the  accompanying  consolidated  balance  sheets of Carson,
Inc.  and its  subsidiaries  as of December  31, 1999 and 1998,  and the related
consolidated statements of operations,  stockholders' equity, and cash flows for
the years ended December 31, 1999, 1998 and 1997. These financial statements are
the responsibility of the Company's management. Our responsibility is to express
an opinion on these financial  statements based on our audits.  We did not audit
the financial statements of Carson Holdings Limited (a consolidated subsidiary),
which   statements   reflect   total  assets   constituting   20.9%  and  22.7%,
respectively, of consolidated total assets as of December 31, 1999 and 1998, and
total revenues  constituting  26.0% of consolidated total revenues for the years
then ended.  Those  statements  were audited by other  auditors whose report has
been  furnished  to us, and our  opinion,  insofar as it relates to the  amounts
included  for Carson  Holdings  Limited,  is based  solely on the report of such
other auditors.

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

     In our opinion,  based on our audits and the report of the other  auditors,
such consolidated financial statements present fairly, in all material respects,
the financial  position of Carson,  Inc. and its subsidiaries as of December 31,
1999 and 1998, and the results of their  operations and their cash flows for the
years ended  December  31, 1999,  1998 and 1997 in  conformity  with  accounting
principles generally accepted in the United States of America.

     As  discussed  in  Note  3 to the  consolidated  financial  statements,  on
February 25, 2000 the Company  entered into an Agreement and Plan of Merger with
Cosmair, Inc.

     The  accompanying  consolidated  financial  statements  have been  prepared
assuming the Company will continue as a going  concern.  As discussed in Note 19
to the consolidated financial statements, the Company has incurred a net loss of
$14.3 million for the year ended December 31, 1999. As further discussed in Note
11, the Company has also  elected to defer the monthly  interest  payment on its
secured  term loan six times in 1999 (and  thereby  added  $5.0  million  to the
outstanding principal balance) and elected to defer the monthly interest payment
three  additional  times  aggregating  $2.6  million  in 2000;  the  outstanding
principal  balance of the secured term loan totaled  $68.0  million at March 31,
2000. At the end of April 2000, the Company must pay approximately  $4.5 million
of  interest,  including  a $3.8  million  semi-annual  interest  payment on the
subordinated  notes and a $0.7 million monthly  interest  payment on the secured

                                       67
<PAGE>

term loan. These matters raise  substantial doubt about the Company's ability to
continue as a going concern.  Management's  plans  concerning  these matters are
also  described  in Note 19.  These  consolidated  financial  statements  do not
include any adjustments that might result from the outcome of this uncertainty.





DELOITTE & TOUCHE LLP

Atlanta, Georgia
April 10, 2000


                                       68
<PAGE>

Report of the independent auditors to the Directors of Carson Holdings Limited

We have audited the accompanying  consolidated balance sheets of Carson Holdings
Limited and its  subsidiaries  as of December 31, 1999 and 1998, and the related
consolidated  statements of earnings,  cash flows,  and changes in stockholders'
equity for each of the years in the  two-year  period  ended  December 31, 1999.
These consolidated  financial statements are the responsibility of the Company's
management.  Our  responsibility is to express an opinion on these  consolidated
financial statements based on our audits.

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

In our opinion, the consolidated  financial statements referred to above present
fairly,  in all material  respects,  the financial  position of Carson  Holdings
Limited and its  subsidiaries  as of December 31, 1999 and 1998, and the results
of their  operations and cash flows for each of the years in the two-year period
ended  December 31, 1999,  in  conformity  with  generally  accepted  accounting
principles in South Africa.

Accounting  principles  generally  accepted  in  South  Africa  vary in  certain
significant respects from accounting principles generally accepted in the United
States.  Application of accounting  principles  generally accepted in the United
States would have affected  results of  operations  for each of the years in the
two-year period ended December 31, 1999 and stockholders'  equity as of December
31, 1999 and 1998, to the extent  summarized in the footnote to the consolidated
financial statements.

KPMG Inc.
Registered Accountants & Auditors

/s/ Per Mark Hoffman
Partner

10 April 2000

                                       69

<PAGE>

Item 9.  Disagreements on Accounting and Financial Disclosure

None.

                                    PART III

Item 10.  Directors and Executive Officers of the Registrant

Reference is made to the  information  contained in the  Information  Statement,
filed with the  Securities  Exchange  Commission  on March 8, 2000,  pursuant to
Section 14(f) of the Securities  Exchange Act of 1934 and Rule 14F-1 thereunder,
which is attached as Exhibit 99  hereto and is incorporated herein by reference.

Item 11.  Executive Compensation

Reference is made to the  information  contained in the  Information  Statement,
filed with the  Securities  Exchange  Commission  on March 8, 2000,  pursuant to
Section 14(f) of the Securities  Exchange Act of 1934 and Rule 14F-1 thereunder,
which is attached as Exhibit 99  hereto and is incorporated herein by reference.

Item 12.  Security Ownership of Certain Beneficial Owners and Management

Reference is made to the  information  contained in the  Information  Statement,
filed with the  Securities  Exchange  Commission  on March 8, 2000,  pursuant to
Section 14(f) of the Securities  Exchange Act of 1934 and Rule 14F-1 thereunder,
which is attached as Exhibit 99  hereto and is incorporated herein by reference.

Item 13.  Certain Relationships and Related Transactions

Reference is made to the  information  contained in the  Information  Statement,
filed with the  Securities  Exchange  Commission  on March 8, 2000,  pursuant to
Section 14(f) of the Securities  Exchange Act of 1934 and Rule 14F-1 thereunder,
which is attached as Exhibit 99  hereto and is incorporated herein by reference.

                                       70
<PAGE>

                                     PART IV

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

(a) The following documents are filed as part of this report:

      1.    Financial Statements

The Consolidated  Financial Statements included herein contain the Balance Sheet
as of  December  31,  1999 and  1998,  the  related  statements  of  operations,
shareholders'  equity and cash flows for the years ended December 31, 1999, 1998
and 1997, and the related report of Deloitte Touche LLP.

(b) The Company  filed  a report on Form 8-K on March 2, 2000,  which  contained
the  Agreement and Plan of Merger, dated as of February 25,  2000,  by and among
Cosmair,  Inc.,  Crayon  Acquisition  Corp.  and Carson,  Inc.; the Stockholders
Agreement,  dated  as  of   February  25,  2000, among   Cosmair,  Inc.,  Crayon
Acquisition  Corp.,  Carson, Inc. and the stockholders of the Company  signatory
thereto;  the Settlement Agreement, dated as of February 25, 2000,  among Carson
Products Company,  AM  Cosmetics  Corp.  and AM Products  Company;  the Release,
dated  as of February  25,  2000,  by Carson  Products  Company  in favor  of AM
Cosmetics  Corp. And AM Products  Company; the Release, dated as of February 25,
2000, by AM Cosmetics Corp. and AM Products  Company in favor of Carson Products
Company; the Letter Agreement, dated as of February 25, 2000, among Carson, Inc.
and certain  directors of the Company; and the Carson, Inc. Press Release, dated
February 28, 2000.

 The Company  filed a report on Form 8-K on April 7, 2000,  which noted a change
in  the   certifying   accountant  of  Carson   Holdings   Ltd.,  the  Company's
majority-owned South African subsidiary.

      2.  Exhibits incorporated by reference or filed with this report

- --------------------------------------------------------------------------------
Number        Description
- --------------------------------------------------------------------------------

- --------- ----------------------------------------------------------------------
3.1*      Amended and Restated Certificate of Incorporation of Carson, Inc.
- --------- ----------------------------------------------------------------------
3.2*      By-laws of Carson, Inc.
- --------- ----------------------------------------------------------------------
3.3***    Restated Certificate of Incorporation of Carson Products Company
- --------- ----------------------------------------------------------------------
3.4***    By-laws of Carson Products Company
- --------- ----------------------------------------------------------------------
4.1***    Indenture, dated as of  November 6, 1997, among  Carson, Inc.,  Carson
          Products Company and Marine Midland Bank, as trustee
- --------- ----------------------------------------------------------------------
4.2***    Form of  10 % Senior Subordinated Note due 2007, Series B (included as
          Exhibit B to Exhibit 4.1)
- --------- ----------------------------------------------------------------------


                                       71
<PAGE>

- --------- ----------------------------------------------------------------------
4.3       First Supplemental  Indenture, dated as of July 14, 1998 among Carson,
          Inc., Carson Products Company, Johnson Products Co., Inc., Dermablend,
          Inc. and Marine Midland Bank.
- --------- ----------------------------------------------------------------------
9*        Voting Trust Agreement dated  as of August 23, 1995, by and  among Dr.
          Leroy  Keith,  S. Garrett  Stonehouse,  Harrow-Lewis  Corporation  and
          Northwest Capital, Inc.
- --------- ----------------------------------------------------------------------
10.1*     Employment  Agreement  dated as of August 23, 1995, as  amended  as of
          July 31, 1996, between Carson Products Company and Dr. Leroy Keith
- --------- ----------------------------------------------------------------------
10.2*     Employment  Agreement  dated as of July 7, 1995, as amended as of July
          31, 1996, between Carson Products Company and Joyce Roch'e
- --------- ----------------------------------------------------------------------
10.3*     Employment Agreement  dated as of June 7, 1995, as  amended as of July
          31, 1996, between Carson Products Company and Dennis E. Smith
- --------- ----------------------------------------------------------------------
10.4*     Employment  Agreement dated as of  June 7, 1995, as amended as of July
          31, 1996, between Carson Products Company and John P. Brown, Jr.
- --------- ----------------------------------------------------------------------
10.7*     Employment  Agreement dated  as of September 1, 1995, as amended as of
          July 31,  1996, between Carson Products Company and Allena Lee-Brown
- --------- ----------------------------------------------------------------------
10.8*     Employment Agreement dated as of March 11, 1996, as amended as of July
          31,  1996, between Carson Products Company and Miriam Mule'y
- --------- ----------------------------------------------------------------------
10.9***   Employment Agreement dated as of May 9, 1997, between  Carson Products
          Company and Robert W. Pierce
- --------- ----------------------------------------------------------------------
10.10*    Management  Assistance Agreement  dated as of August  23, 1995 between
          Carson Products Company and Morningside Capital Group L.L.C.
- --------- ----------------------------------------------------------------------
10.11***  First  Amendment  dated  as of  October  18, 1996  to  the  Management
          Assistance  Agreement  dated  as of  August  23, 1995  between  Carson
          Products Company and Morningside Capital Group L.L.C.
- --------- ----------------------------------------------------------------------
10.12***  Second  Amendment  dated  as of November  6, 1996  to  the  Management
          Assistance  Agreement  dated  as  of  August 23, 1995  between  Carson
          Products Company and Morningside Capital Group L.L.C.
- --------- ----------------------------------------------------------------------
10.13*    Management Agreement dated as of June 26, 1996 between Carson Products
          Company and AM Cosmetics, Inc.
- --------- ----------------------------------------------------------------------
10.14***  First Amendment  dated as of June 1, 1997 to the  Management Agreement
          dated as  of  June  26, 1996 between  Carson Products  Company  and AM
          Cosmetics, Inc.
- --------- ----------------------------------------------------------------------
10.15***  Second  Amendment  dated  as of  October  6,  1997  to  the Management
          Agreement dated  as of June 26,  1996  between Carson Products Company
          and AM Cosmetics, Inc.
- --------- ----------------------------------------------------------------------
10.16*    Subscription  Agreement  dated  as  of June  26, 1996  between  Carson
          Products Company and Morningside AM Acquisition Corp.
- --------- ----------------------------------------------------------------------
10.17*    Carson, Inc. 1996 Long-term Incentive Plan
- --------- ----------------------------------------------------------------------
10.18*    Carson, Inc. 1996 Non-Employee Directors Equity Incentive Program
- --------- ----------------------------------------------------------------------

                                       72
<PAGE>

- --------- ----------------------------------------------------------------------
10.19*    Subscription  Agreement  dated  as  of  August 23, 1995  by  and among
          Carson, Inc. and Investors set forth in Schedule I
- --------- ----------------------------------------------------------------------
10.20*    Subscription  Agreement  dated  as  of  August 23, 1995 by  and  among
          Carson, Inc. and DNL Partners, Limited Partnership
- --------- ----------------------------------------------------------------------
10.21*    Subscription  Agreement  dated  as  of  August 23, 1995 by  and  among
          Carson, Inc. and Indosuez Carson Partners and Indosuez CM II, Inc.
- --------- ----------------------------------------------------------------------
10.22*    Subscription  Agreement  dated  as  of  August 15, 1995 by  and  among
          Carson, Inc. and the individuals (outside directors) named therein
- --------- ----------------------------------------------------------------------
10.23*    Subscription  Agreement  dated  as  of  August 15, 1995 by  and  among
          Carson, Inc. and the  individuals (members of senior management) named
          therein
- --------- ----------------------------------------------------------------------
10.24*    Licensing  Agreement  dated  April 7, 1994, as  amended  May 14, 1996,
          between  Carson  Products  Company and  Carson  Products  Company S.A.
          (Proprietary) Limited
- --------- ----------------------------------------------------------------------
10.25*    Distribution  Agreement  dated May 14, 1996  between  Carson  Products
          Company and Carson Products Company S.A. (Proprietary) Limited
- --------- ----------------------------------------------------------------------
10.26*    Promissory note between Joyce Roch'e and Carson, Inc.
- --------- ----------------------------------------------------------------------
10.27*    Promissory note between John P. Brown and Carson, Inc.
- --------- ----------------------------------------------------------------------
10.28*    Promissory note between Dennis Smith and Carson, Inc.
- --------- ----------------------------------------------------------------------
10.33*    Pledge  Agreement  dated  August 13, 1996  between  John P.  Brown and
          Carson, Inc.
- --------- ----------------------------------------------------------------------
10.34*    Pledge  Agreement  dated  August 13, 1996 between  Miriam  Mule'y  and
          Carson, Inc.
- --------- ----------------------------------------------------------------------
10.35*    Pledge  Agreement  dated  August  13, 1996  between  Joyce  Roch'e and
          Carson, Inc.
- --------- ----------------------------------------------------------------------
10.36*    Pledge  Agreement  dated  August  13, 1996  between  Dennis  Smith and
          Carson, Inc.
- --------- ----------------------------------------------------------------------
10.37**   Asset  Purchase  Agreement dated as of  March 27, 1997 between  Carson
          Products Company and Conopco, Inc. d/b/a Chesebrough-Pond's USA Co.
- --------- ----------------------------------------------------------------------
10.38**   Asset  Purchase Agreement  dated as  of March 27, 1997  between Carson
          Products Company and Jean Philippe Fragrances, Inc.
- --------- ----------------------------------------------------------------------
10.39**   Service Agreement  dated as of April 30, 1997  between Carson Products
          Company and Conopco, Inc. d/b/a Chesebrough-Pond's USA Co.
- --------- ----------------------------------------------------------------------
10.40**   Broker  Agreement dated  as  of  September  19,  1997  between  Carson
          Products Company and AM Cosmetics, Inc.
- --------- ----------------------------------------------------------------------
10.41***  Manufacturing  Agreement  dated as of  April 30, 1997  between  Carson
          Products Company and AM Cosmetics, Inc.
- --------- ----------------------------------------------------------------------
10.42***  Credit  Agreement dated  as of November 6, 1997 among  Carson Products
          Company, Credit Agricole Indosuez and the lenders named therein
- --------- ----------------------------------------------------------------------
10.43***  Term  Loan and  Revolving Credit  Deed to  Secure  Debt, Assignment of
          Leases and  Security Agreement  dated as  of November 6, 1997  made by
          Carson Products Company in favor of Credit Agricole Indosuez
- --------- ----------------------------------------------------------------------

                                       73
<PAGE>

- --------- ----------------------------------------------------------------------
10.44***  Borrower General Security Agreement dated  as of November 6, 1997 made
          by Carson Products Company in favor of Credit Agricole Indosuez
- --------- ----------------------------------------------------------------------
10.45***  Borrower Intellectual Property Security Agreement dated as of November
          6, 1997  made by  Carson Products  Company in favor of Credit Agricole
          Indosuez
- --------- ----------------------------------------------------------------------
10.46***  Borrower Securities Pledge Agreement dated as of November 6, 1997 made
          by Carson Products Company in favor of Credit Agricole Indosuez
- --------- ----------------------------------------------------------------------
10.47***  Holdings Securities Pledge Agreement dated as of November 6, 1997 made
          by Carson, Inc. In favor of Credit Agricole Indosuez
- --------- ----------------------------------------------------------------------
10.48+++  Employment  Agreement  dated  as  of  July  14, 1997,  between  Carson
          Products Company and Richard A. Bozzell
- --------- ----------------------------------------------------------------------
10.49+++  Employment  Agreement  dated  as of  September 8, 1997, between Carson
          Products Company and Donald Riley
- --------- ----------------------------------------------------------------------
10.50+++  Promissory Note between Miriam Mule'y and Carson, Inc.
- --------- ----------------------------------------------------------------------
10.51+    Asset Purchase  Agreement dated  as of 27 October, 1997 between Carson
          Products  Proprietary)  Limited  and  A &  J  Cosmetics  (Proprietary)
          Limited
- --------- ----------------------------------------------------------------------
10.52**** Employment  Agreement  dated as of July 1, 1998, by and  among  Carson
          Products Company and Gregory Andrews
- --------- ----------------------------------------------------------------------
10.53**** Employment  Agreement dated  as of  June 8, 1998,  by and among Carson
          Products Company and Aurelia Waldon
- --------- ----------------------------------------------------------------------
10.54++   Credit Agreement  among Carson Products Company, Carson, Inc. and IVAX
          Corporation dated as of July 14, 1998
- --------- ----------------------------------------------------------------------
10.56++++ Secured  Term  Loan Agreement  between Carson Products Company, Carson
          Inc.,  Quantum  Partners  LDC  and  Norwest  Bank  Minnesota, N.A., as
          collateral agent.
- --------- ----------------------------------------------------------------------
12.1***   Statement re Computation of Ratio of Earnings to Fixed Charges
- --------- ----------------------------------------------------------------------
16*       Letter regarding Change in Certifying Accountant from Price Waterhouse
          LLP
- --------- ----------------------------------------------------------------------
18***     Letter re Change  in Accounting Principles, dated August 11, 1997 from
          Deloitte  &  Touche  LLP  to  Carson,  Inc.,  incorporated  herein  by
          reference  to  Carson,  Inc.'s Quarterly  Report  on Form  10-Q of the
          quarter ended June 30, 1997, as amended
- --------- ----------------------------------------------------------------------
21.1      Subsidiaries of Carson, Inc.
- --------- ----------------------------------------------------------------------
23.2      Consent of Deloitte & Touche LLP
- --------- ----------------------------------------------------------------------
23.3      Consent of KPMG Inc.
- --------- ----------------------------------------------------------------------
24.1***   Powers  of Attorney (included on signature pages of this Annual Report
          on Form 10-K)
- --------- ----------------------------------------------------------------------
27        Financial Data Schedule
- --------- ----------------------------------------------------------------------
99        Information  Statement, filed with the Securities  Exchange Commission
          on March 8, 2000, pursuant to Section 14(f) of the Securities Exchange
          Act of 1934 and Rule 14F-1.
- --------- ----------------------------------------------------------------------

                                       74
<PAGE>

- --------- ----------------------------------------------------------------------
*         Incorporated  herein by  reference  to  the  Registrant's Registration
          Statement  on   Form  S-1  filed  with  the  Securities  and  Exchange
          Commission on October 14, 1996 File  No. 333-10191 and  the amendments
          thereto.
- --------- ----------------------------------------------------------------------
**        Incorporated herein by reference to Carson,  Inc.'s Current  Report on
          Form 8-K as of May 15,  1997,  as amended by Form 8-KA  dated July 14,
          1997,  July 16,  1997 and  October 9, 1997.
- --------- ----------------------------------------------------------------------
***       Incorporated  herein  by  reference  to  the Registrant's Registration
          Statement  on  Form  S-4  filed   with  the  Securities  and  Exchange
          Commission on October 31, 1997 File No. 333-42831.
- --------- ----------------------------------------------------------------------
****      Incorporated herein by reference  to Carson, Inc.'s  Quarterly  Report
          on Form 10-Q for the period ended June 30, 1998.
- --------- ----------------------------------------------------------------------
+         Certain confidential  portions of Exhibit 10.50 have been omitted from
          this  public  filing and  filed  separately  with  the  Securities and
          Exchange  Commission pursuant  to rule 406 under the Securities Act of
          1933, as amended.
- --------- ----------------------------------------------------------------------
++        Incorporated herein by reference to Carson,  Inc.'s  Current Report on
          Form 8-K as of July 29, 1998,  as amended by Form 8-KA dated September
          25, 1998.
- --------- ----------------------------------------------------------------------
+++       Incorporated  herein by  reference to Carson,  Inc.'s Annual Report on
          Form 10-K for the fiscal year ended  December 31, 1997.
- --------- ----------------------------------------------------------------------
++++      Incorporated  herein by reference to  Carson, Inc.'s Current Report on
          Form 8-K dated December 24, 1998.
- --------- ----------------------------------------------------------------------

                                       75
<PAGE>


                                   SIGNATURES

Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
registration  has duly  caused  this  report to be  signed on its  behalf by the
undersigned, thereunto duly authorized.

                                                            CARSON, INC.

Date: April 14, 2000               By: /s/Dr. Leroy Keith
                                       Dr. Leroy Keith
                                       Chairman  and Director
                                       Power of Attorney

KNOW ALL MEN AND WOMEN BY THESE  PRESENTS,  that  each  person  whose  signature
appears below  constitutes and appoints Dr. Leroy Keith and Robert W. Pierce his
or her  true  and  lawful  attorneys-in-fact  and  agents,  with  full  power of
substitution and revocation,  for him or her in his or her name, place and stead
in any and all  capacities to sign any and all  amendments to this report and to
file the same with all  exhibits  thereto,  and other  documents  in  connection
therewith,  with the  Securities  and Exchange  Commission,  granting  unto said
attorneys-in-fact  and agents,  and each of them, full power and authority to do
and perform each and every act and thing  requisite  and necessary to be done as
fully to all  intents  and  purposes  as he might or could do in person,  hereby
ratifying  and  confirming  all that said  attorneys-in-fact  and  agents or his
substitutes may lawfully do or cause to be done by virtue hereof.


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


Date:April 14, 2000                By: /s/Dr.Leroy Keith
                                       Dr. Leroy Keith
                                       Chairman and Director

Date: April 14, 2000               By: /s/Malcolm R. Yesner
                                       Malcolm R. Yesner
                                       President and Chief Executive Officer and
                                       Director

Date: April 14, 2000               By: /s/Lawrence E. Bathgate, II
                                       Lawrence E. Bathgate, II
                                       Director


                                       76
<PAGE>


Date: April 14, 2000               By: /s/Melvyn J. Estrin
                                       Melvyn J. Estrin
                                       Director

Date: April 14, 2000               By: /s/John L. Sabre
                                       John L. Sabre
                                       Director

Date: April 14, 2000               By: /s/Vincent A. Wasik
                                       Vincent A. Wasik
                                       Director

Date: April 14, 2000               By: /s/Abbey J. Butler
                                       Abbey J. Butler
                                       Director

Date: April 14, 2000               By: /s/Jack F. Kemp
                                       Jack F. Kemp
                                       Director

Date: April 14, 2000               By: /s/Robert W. Pierce
                                       Robert W. Pierce
                                       Executive Vice President, Finance
                                       Chief Financial Officer and
                                       Corporate Secretary
                                       (Principal Accounting and Financial
                                       Officer)



                                       77
<PAGE>

Exhibit-23.2


                          INDEPENDENT AUDITORS' CONSENT

We consent to the  incorporation  by reference in  Registration  Statements  No.
333-21141  and  333-37663 of Carson,  Inc. on Form S-8 of our report dated April
10,  2000,   (which  report  expresses  an  unqualified   opinion  and  includes
explanatory  paragraphs relating to the Agreement and Plan of Merger between the
Company and  Cosmair,  Inc.  and the  uncertainty  of the  Company's  ability to
continue as a going  concern)  appearing  in this Annual  Report on Form 10-K of
Carson, Inc. for the year ended December 31, 1999.





DELOITTE & TOUCHE LLP

Atlanta, Georgia
April 10, 2000


                                       78
<PAGE>

Exhibit-23.3
                     INDEPENDENT AUDITORS' CONSENT



We consent to  incorporation  by reference in the  registration  statements (No.
333-21141  and No.  333-37663)  on Form S-8 of Carson Inc.  of our report  dated
April 10, 2000,  relating to the consolidated  balance sheets of Carson Holdings
Limited and its  subsidiaries  as of December 31, 1999 and 1998, and the related
consolidated  statements of earnings,  changes in stockholders' equity, and cash
flows for the years then ended,  which report  appears in the December 31, 1999,
annual report on Form 10-K of Carson Inc.

KPMG Inc.
Registered Accountants and Auditors

/s/ KPMG Inc.

Johannesburg, South Africa
10 April 2000


                                       79


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

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

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

                                 SCHEDULE 14D-9
                                 (RULE 14D-101)

                      SOLICITATION/RECOMMENDATION STATEMENT
                          UNDER SECTION 14(d)(4) OF THE
                        SECURITIES EXCHANGE ACT OF 1934

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

                                  CARSON, INC.
                           (NAME OF SUBJECT COMPANY)

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

                                  CARSON, INC.
                      (NAME OF PERSON(S) FILING STATEMENT)

                 CLASS A COMMON STOCK, PAR VALUE $.01 PER SHARE
                         (TITLE OF CLASS OF SECURITIES)

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

                                    14584510
                     (CUSIP NUMBER OF CLASS OF SECURITIES)

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

                               MALCOLM R. YESNER
                      PRESIDENT AND CHIEF EXECUTIVE OFFICER
                                  CARSON, INC.
                     64 ROSS ROAD, SAVANNAH INDUSTRIAL PARK
                            SAVANNAH, GEORGIA 31405
                           TELEPHONE: (912) 651-3400
                 (NAME, ADDRESS AND TELEPHONE NUMBER OF PERSON
                AUTHORIZED TO RECEIVE NOTICES AND COMMUNICATIONS
                  ON BEHALF OF THE PERSON(S) FILING STATEMENT)

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

                                   COPIES TO:
                            LAWRENCE LEDERMAN, ESQ.
                             ROBERT S. REDER, ESQ.
                       MILBANK, TWEED, HADLEY & MCCLOY LLP
                            ONE CHASE MANHATTAN PLAZA
                            NEW YORK, NEW YORK 10005
                                 (212) 530-5000

[    ] Check the box if the filing relates solely to preliminary  communications
     made before the commencement of a tender offer.

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




<PAGE>




ITEM 1. SUBJECT COMPANY INFORMATION.

    (a) Name and  Address.  The name of the subject  company is Carson,  Inc., a
Delaware  corporation  (the 'Company').  The address of its principal  executive
offices is 64 Ross Road, Savannah Industrial Park,  Savannah,  Georgia 31405 and
the telephone number is (912) 651-3400.

    (b)  Securities.  The title of the class of equity  securities to which this
statement  relates is Class A Common  Stock,  par value  $.01 per share,  of the
Company (the 'Class A Common Stock' or the  'Shares').  As of February 25, 2000,
10,083,485  shares of Class A Common  Stock  were  issued  and  outstanding.  In
addition,  as of that date,  5,126,163 shares of Class C Common Stock, par value
$.01 per share,  of the Company (the 'Class C Common  Stock' and,  together with
the  Class  A  Common  Stock,  the  'Company  Common  Stock')  were  issued  and
outstanding. Each share of Class C Common Stock is convertible into one share of
Class A Common Stock.

ITEM 2. IDENTITY AND BACKGROUND OF THE FILING PERSON.

    (a) Name and Address.  The name,  business address and business telephone of
the Company,  which is the person filing this  statement,  are set forth in Item
1(a) above, which information is incorporated herein by reference.

    (b) Tender  Offer.  This  statement  relates  to the tender  offer by Crayon
Acquisition  Corp.  ('Purchaser'),  a Delaware  corporation  and a  wholly-owned
subsidiary of Cosmair, Inc., a Delaware corporation  ('Parent'),  disclosed in a
Tender Offer Statement on Schedule TO (the 'Schedule TO'),  dated March 8, 2000,
offering  to  purchase  all of the  outstanding  Shares  at a price of $5.20 per
share, net to the seller in cash (the 'Offer Price'), upon the terms and subject
to the  conditions  set forth in the Offer to Purchase  dated March 8, 2000, and
any  supplement  thereto (the 'Offer to  Purchase'),  and the related  Letter of
Transmittal,  and any  supplement  thereto  (which,  together  with the Offer to
Purchase, constitute the 'Offer').

    The Offer is being made pursuant to an Agreement  and Plan of Merger,  dated
as of February 25, 2000 (the 'Merger Agreement'), by and among Parent, Purchaser
and the  Company.  The Merger  Agreement  provides,  among  other  things,  that
following  satisfaction  or waiver  of the  conditions  set forth in the  Merger
Agreement,  Purchaser  will be merged with and into the Company (the  'Merger'),
the separate  corporate  existence of Purchaser  will cease and the Company will
continue as the surviving  corporation  (the  'Surviving  Corporation').  In the
Merger,  each outstanding  share of Company Common Stock (other than shares held
in  the  treasury  of  the  Company,  or  by  Parent,  Purchaser  or  any  other
wholly-owned  subsidiary of Parent,  which shares will be  cancelled,  and other
than Shares,  if any, held by stockholders who perfect any appraisal rights they
may have under the Delaware  General  Corporation  Law (the  'DGCL'))  remaining
outstanding,  will, by virtue of the Merger and without any action by the holder
thereof, be converted into the right to receive the Offer Price in cash.

    According to the Schedule TO, the principal  executive offices of Parent and
Purchaser are located at 575 Fifth Avenue, New York, NY 10017.

ITEM 3. PAST CONTACTS, TRANSACTIONS, NEGOTIATIONS AND AGREEMENTS.

    Except as described or referred to in the Information  Statement attached as
Schedule I hereto or as set forth below, to the knowledge of the Company,  there
are no material  contracts,  agreements,  arrangements and understandings and no
actual  or  potential  conflicts  of  interests  between  the  Company  and  its
affiliates  and (i)  the  Company,  its  executive  officers  and  directors  or
affiliates  or (ii) Parent or  Purchaser  or any of their  respective  executive
officers, directors or affiliates.

CONFIDENTIALITY AGREEMENT.

    On July 24,  1997,  Parent and the Company  entered  into a  confidentiality
agreement  which  was  reaffirmed  on  March  10,  1999  (the   'Confidentiality
Agreement'). Pursuant to the Confidentiality Agreement, Parent agreed to use the
Evaluation Material (as defined in the Confidentiality

                                        1



<PAGE>




Agreement) furnished to it by the Company solely for the purpose of evaluating a
possible  negotiated  transaction  between  Parent and the  Company  and further
agreed to keep such  material  confidential.  In addition,  Parent agreed in the
Confidentiality Agreement that, for a period of two years, it would refrain from
acquiring,  seeking or proposing to acquire the Company or any of its securities
or to engage in the  solicitation  of proxies for the  Company's  securities  or
otherwise  from seeking or  proposing  to control the Company  Board (as defined
herein).  The  Confidentiality  Agreement,  a copy of which  has  been  filed as
Exhibit (e)(1) hereto,  is more fully  summarized in the Offer to Purchase under
the heading 'PURPOSE OF THE OFFER AND THE MERGER; PLANS FOR THE COMPANY;  MERGER
AGREEMENT;  STOCKHOLDERS  AGREEMENT  AND  OTHER  AGREEMENTS;  OTHER  MATTERS  --
CONFIDENTIALITY AGREEMENT' and is incorporated herein by reference.

EXCLUSIVITY AGREEMENT.

    On February  3, 2000,  Parent and the Company  entered  into an  exclusivity
agreement (the 'Exclusivity Agreement').  Pursuant to the Exclusivity Agreement,
the Company, subject to certain exceptions, agreed to negotiate exclusively with
Parent with respect to a possible  acquisition of the Company until February 14,
2000,  and to afford  Parent and its  affiliates  reasonable  access to complete
their due diligence review of the Company.  The Company's  largest  stockholder,
DNL  Partners  Limited  Partnership  ('DNL'),  which  controls a majority of the
voting  power of the Company  Common  Stock  through its  ownership of 3,015,463
shares  of Class C Common  Stock,  also  agreed  to be bound by the terms of the
exclusivity arrangement contained in the Exclusivity Agreement.  The Exclusivity
Agreement,  a copy of which has been filed as Exhibit  (e)(2),  is  incorporated
herein by reference.

MERGER AGREEMENT.

    Parent,  Purchaser and the Company have entered into the Merger Agreement, a
copy of which is filed as Exhibit (e)(3) hereto. The description of the terms of
the  Merger  Agreement  contained  in the Offer to  Purchase  under the  heading
'PURPOSE OF THE OFFER AND THE MERGER;  PLANS FOR THE COMPANY;  MERGER AGREEMENT;
STOCKHOLDERS  AGREEMENT  AND  OTHER  AGREEMENTS;  OTHER  MATTERS  -- THE  MERGER
AGREEMENT' is incorporated herein by reference.

STOCKHOLDERS AGREEMENT.

    In  connection  with,  and as a condition to the  execution  and delivery by
Parent of, the Merger  Agreement,  Parent,  Purchaser,  the  Company and DNL and
certain other stockholders of the Company owning in the aggregate  approximately
88% of the total voting power of all outstanding  shares of Company Common Stock
entered  into a  Stockholders  Agreement,  dated as of  February  25,  2000 (the
'Stockholders  Agreement'),  pursuant to which each of these  stockholders  has,
among other things, (i) subject to the fulfillment of certain conditions, agreed
to convert  such  stockholder's  shares of Class C Common  Stock into  shares of
Class A Common  Stock  and to  tender  all of such  stockholder's  Shares in the
Offer, (ii) agreed to vote such stockholder's  shares of Company Common Stock in
favor of the Merger and the Merger  Agreement and against  various  matters that
could  reasonably  be expected to impede,  interfere  with,  delay,  postpone or
adversely  affect  the Merger and the  transactions  contemplated  by the Merger
Agreement  and the  Stockholders  Agreement  and (iii) granted to Parent a proxy
with respect to the foregoing voting arrangements. The Stockholders Agreement, a
copy of which has been filed as Exhibit (e)(4),  is more fully summarized in the
Offer to Purchase under the heading 'PURPOSE OF THE OFFER AND THE MERGER;  PLANS
FOR THE COMPANY; MERGER AGREEMENT;  STOCKHOLDERS AGREEMENT AND OTHER AGREEMENTS;
OTHER  MATTERS -- THE  STOCKHOLDERS  AGREEMENT'  and is  incorporated  herein by
reference.

                                        2



<PAGE>




YESNER EMPLOYMENT AGREEMENT.

    On  February  25,  2000,  in  connection  with,  and as a  condition  to the
execution and delivery by Parent of, the Merger Agreement,  Malcolm Yesner ('Mr.
Yesner'), the President and Chief Executive Officer of the Company, entered into
an employment agreement with Parent (the 'Yesner Employment Agreement') pursuant
to which Mr. Yesner will serve as the President of Carson Products Company,  the
Company's  wholly-owned  subsidiary  ('Carson  Products'),  and as an officer of
Parent.  The  Yesner  Employment  Agreement  has an  initial  term of 24  months
commencing  upon the  earlier  to occur of the  completion  of the  Offer or the
effective  date of the Merger (the  'Initial  Term').  At the end of the Initial
Term,  the Yesner  Employment  Agreement  will  remain in effect for  additional
one-year  terms unless either party has given written  notice to the other party
90 days prior to the  expiration.  Mr. Yesner will receive an annual base salary
of $375,000 through  December 31, 2000,  $420,000 for the period January 1, 2001
through December 31, 2001 and not less than $420,000 for the period from January
1, 2002  through  the  remainder  of the Initial  Term.  This base salary may be
increased, but not decreased, by Parent at any time.

    Mr.  Yesner will  receive a guaranteed  bonus of $150,000 for Parent's  2000
fiscal year and for the remainder of the term of employment  will be eligible to
receive,  in the sole discretion of Parent,  an annual bonus of up to 30% of Mr.
Yesner's base salary at such time. Mr. Yesner is also entitled to the payment of
a retention bonus of $2,250,000 (the 'Retention  Bonus')  following the earliest
to occur of (i) the  expiration  of the Initial  Term  (provided  Mr.  Yesner is
employed  by  Parent  on the  last day  thereof),  (ii)  Mr.  Yesner's  death or
disability and (iii) the termination of Mr. Yesner's  employment without 'Cause'
or for 'Good Reason' (each as defined in the Yesner Employment Agreement).

    Mr. Yesner will  participate in Parent's Stock Incentive Plan maintained for
the benefit of the senior  executives  of Parent (the 'Stock  Incentive  Plan').
Parent will credit $100,000 to Mr.  Yesner's  phantom stock account for the 2000
fiscal year and for each successive  completed fiscal year of employment  Parent
will credit Mr.  Yesner's  account with an amount equal to Mr.  Yesner's  annual
bonus actually awarded in such year.

    The Yesner  Employment  Agreement  provides that if Mr. Yesner is terminated
without  'Cause' or resigns  for 'Good  Reason'  Mr.  Yesner  will  receive  the
following:  (i) the sum of his remaining base salary, (ii) any bonus payment Mr.
Yesner would have  received had he worked the balance of the Initial Term or, if
applicable, during the balance of any renewal term, (iii) the Retention Bonus if
the Yesner  Employment  Agreement is terminated  within the Initial  Term,  (iv)
continuation  of  certain  health  and  welfare  benefits,  and  (v)  any  other
compensation  and benefits as may be provided in accordance  with any applicable
plans,  programs or agreements of Parent.  The Yesner Employment  Agreement also
provides that if Mr. Yesner is terminated  for 'Cause' or resigns  without 'Good
Reason', Mr. Yesner will not be entitled to any additional compensation,  except
for any  compensation  or benefits as may be  provided  in  accordance  with any
applicable plans, programs or agreements of Parent.

    The Yesner Employment  Agreement  provides that Mr. Yesner will not compete,
directly  or  indirectly,  within  any  geographic  area in which  Parent or its
affiliates are doing business for a period of three years  following the date of
Mr.  Yesner's  termination  for  any  reason  (the  'Restriction   Period').  In
consideration of such  restriction,  Mr. Yesner will receive the following:  (i)
during the first two years of the  Restriction  Period a payment of $500,000 per
year and (ii)  during  the last  year of the  Restriction  Period a  payment  of
$400,000. If Mr. Yesner voluntarily terminates his employment (other than due to
disability or for 'Good Reason') during the Initial Term, Purchaser may elect to
waive the non-compete  provisions in the Yesner Employment  Agreement,  in which
case,  Parent  would not be liable to pay any  amounts  during  the  Restriction
Period.

    Upon the commencement of the Initial Term, the Yesner  Employment  Agreement
will supersede Mr. Yesner's current  employment  arrangements  with the Company,
which are described in the Information Statement attached as Schedule I hereto.

                                        3



<PAGE>




    A copy of the Yesner  Employment  Agreement  is attached  as Exhibit  (e)(5)
hereto and is incorporated herein by reference.

ITEM 4. THE SOLICITATION OR RECOMMENDATION.

    (a)  Recommendation of the Company Board. On February 18, 2000, the Board of
Directors of the Company (the 'Company Board') unanimously (with three directors
abstaining as described  below under ' --  Background')  (i) determined that the
Merger Agreement and the transactions contemplated thereby,  including the Offer
and the Merger,  taken together,  are fair to, and in the best interests of, the
holders of shares of Company Common Stock,  (ii) approved and adopted the Merger
Agreement, the Offer, the Merger and the other transactions contemplated thereby
(including,  without  limitation,  for  purposes of Section 203 of the DGCL) and
(iii)  recommended that the holders of shares of Company Common Stock accept the
Offer and, if required by the DGCL,  approve and adopt the Merger  Agreement and
the transactions contemplated thereby. ACCORDINGLY, THE COMPANY BOARD RECOMMENDS
THAT THE  STOCKHOLDERS OF THE COMPANY TENDER THEIR SHARES PURSUANT TO THE OFFER.
Copies of a press release  announcing the Merger  Agreement and the transactions
contemplated  thereby  and of a  letter  to  the  stockholders  of  the  Company
communicating the Company Board's  recommendation are filed herewith as Exhibits
(a)(3) and (a)(4), respectively, and are incorporated herein by reference.

    (b)(1) Background.

    Parent  first  contacted  the Company  through  their  respective  financial
advisors in July 1997 concerning a possible  acquisition of the Company. On July
24, 1997, Parent and the Company entered into the Confidentiality  Agreement and
the Company provided  certain  information to Parent. A meeting was held between
representatives of the two companies,  Parent's financial advisor, Lazard Freres
& Co. LLC ('Lazard'),  and the Company's former financial  advisor.  Thereafter,
Lazard  advised  the  Company's  former  financial  advisor  that Parent was not
interested in pursuing an acquisition of the Company.

    In  September  1998,  the  Company  was  contacted  by two  other  potential
strategic buyers interested in discussing a possible acquisition of the Company.
In light of this contact,  on September 24, 1998, the Company  formally  engaged
PaineWebber  Incorporated  ('PaineWebber')  to act as  its  exclusive  financial
advisor to help the Company  consider its strategic  alternatives.  In addition,
the Company engaged Milbank,  Tweed,  Hadley & McCloy LLP ('Milbank,  Tweed') to
assist the Company in connection with any proposed sale transaction.

    Between  November  1998  and  February  1999,   PaineWebber  contacted  five
potential  strategic  buyers,  including  Parent,  on behalf of the Company.  In
February and March 1999,  the Company  entered into  confidentiality  agreements
with  four of  these  potential  buyers.  On March  10,  Parent  reaffirmed  its
obligations  to the Company under the  Confidentiality  Agreement.  In addition,
management  presentations  were made to the potential buyers, who then conducted
certain follow-up due diligence.  Although  representatives  of the Company held
preliminary  discussions  with certain of the  potential  buyers,  none of them,
including Parent, was willing to make an offer at that time.

    In August  1999,  the  Company  publicly  announced  that it would  begin to
explore  alternative  strategies  for the  Company's  stake in its South African
subsidiary.  Thereafter,  a South  African-based  investment  banking  firm  was
retained to solicit bids.  Although the Company received two bids as a result of
this process,  the Company was not satisfied with the bids and the sales process
was put on hold.

    Following the public announcement of a potential sale of the Company's South
African holdings, the Company received inquiries as to whether the Company would
again  entertain  offers  for  a  transaction   involving  the  entire  Company.
Thereafter,  between  August  and  November  1999,  at  the  Company's  request,
PaineWebber contacted four of the original potential strategic buyers, including
Parent, and seven additional potential buyers, including three financial buyers,
to see if they had any interest in  discussing  an  acquisition  of the Company.
From late October  through  December  1999,  Parent and the two other  potential
strategic buyers who indicated their interest in

                                        4



<PAGE>



proceeding  further  in  the  process  were  allowed  to  conduct  in-depth  due
diligence, including discussions with members of senior management.

    On January 4, 2000,  PaineWebber  sent  letters to four  potential  bidders,
including  Parent,  requesting  non-binding  indications  of  interest  for  the
acquisition of the Company.  The Company's  legal counsel also forwarded a draft
of the  Merger  Agreement  to  Parent  and one of the other  potential  bidders,
together with a draft of the Stockholders Agreement indicating that holders of a
portion of the shares of Class C Common  Stock  representing  a majority  of the
voting power of the Company Common Stock would agree to support the transaction.
Initially,  Parent  informed  PaineWebber  that  it was  chiefly  interested  in
acquiring the Company's international operations. PaineWebber responded that the
Company's  strong  preference was to sell the entire  Company.  Thereafter,  the
Company received three  non-binding  indications of interest for the sale of the
Company:  one was delivered  orally to two of the  Directors  bidding the market
price of the Shares (which at the time was  approximately  $3.00),  and two were
delivered on January 14, 1999 in written form,  including one from Parent,  each
bidding $5.00 per Share.  At the time Parent  submitted its bid,  Parent advised
PaineWebber that it would seek to renegotiate the employment arrangements of the
Company's  President and Chief Executive  Officer,  Malcolm Yesner,  in order to
receive a  commitment  of continued  employment  from Mr.  Yesner.  The Company,
PaineWebber  and Milbank,  Tweed  discussed  the  relative  values of the offers
received.  Following clarification from Parent that its $5.00 bid was subject to
reduction to reflect the estimated cost, above 101% of principal amount (the put
price for bondholders upon a change of control of the Company),  of retiring the
Company's  public  senior  subordinated  bonds,   PaineWebber  and  the  Company
concluded that Parent's offer should be valued at approximately $4.40 per Share.

    On January 21, 2000,  PaineWebber  sent follow-up  letters to Parent and the
other potential buyer who had submitted a non-binding  indication of interest at
the $5.00 level  requesting  final offers for the Company.  On January 27, 2000,
Lazard orally  communicated to PaineWebber that Parent  reaffirmed its $5.00 per
Share bid but dropped the  condition  relating to  retirement  of the  Company's
public  senior  subordinated  bonds  discussed  above which had  previously  led
PaineWebber and the Company to discount the offer to approximately  $4.40. On or
about the same date, the other potential buyer advised  PaineWebber  that it had
decided not to pursue a  transaction  with the Company and withdrew its previous
bid.

    On February 1, 2000, following further price discussions between PaineWebber
and Parent and its financial advisor,  Lazard, Parent informed PaineWebber that,
before proceeding further with any price negotiations,  Parent required that the
Company enter into an agreement  providing  for an  exclusivity  period,  during
which  period the  Company  would  agree not to solicit  offers  from or conduct
negotiations  with any other  potential  bidder and  Parent  would  endeavor  to
complete  its due  diligence  review of the  Company.  Parent  also  advised the
Company  through its legal  counsel  that  Parent's bid was  conditioned  on all
owners of Class C Common Stock,  entering into the  Stockholders  Agreement with
Parent  simultaneously  with the execution and delivery of the Merger  Agreement
with the Company,  thereby assuring  stockholder approval of the transaction and
enhancing  Parent's  ability  to  complete  a  short-form  merger.  Parent  also
reaffirmed  its need to enter into new employment  arrangements  with Mr. Yesner
providing for a two-year commitment.

    Later on February 1, 2000, a special  meeting of the Company  Board was held
for the purpose of updating the directors  with respect to the history,  content
and  status  of  discussions  concerning  the  potential  sale  of the  Company.
Presentations were made by representatives of PaineWebber and Milbank,  Tweed as
well as by certain  members of the Company Board's  Executive  Committee who had
been  a  party  to  discussions  with  various  of  the  potential  bidders.  In
particular,  the Company  Board was  apprised  of Parent's  offer to acquire the
Company,  the issues  raised by Parent with respect to the Merger  Agreement and
the  Stockholders  Agreement and of Parent's request that the Company enter into
the Exclusivity Agreement.  The Company Board discussed Parent's offer, reviewed
the possible alternatives to the offer,  including the likelihood that any other
offers would be forthcoming  and continuing to operate as an independent  public
company.  Following a discussion  of the various  alternatives  available to the
Company, the Company Board instructed  PaineWebber to seek an offer of $5.25 per
share from Parent and authorized the

                                        5



<PAGE>




Company to enter into the Exclusivity Agreement if such an offer was received in
order to encourage Parent to conclude its due diligence in a timely manner.

    PaineWebber  relayed the Company Board's position to Lazard and, on February
2, 2000,  Parent  raised its offer to $5.25 per share,  subject to  satisfactory
completion of its due diligence  investigation,  expansion of the  definition of
'material  adverse  change'  contained  in the Merger  Agreement  and a two-week
exclusivity  period. The Company and DNL entered into the Exclusivity  Agreement
with  Parent on  February  3, 2000.  The  exclusivity  period was  scheduled  to
terminate at midnight on February 14, 2000.

    From  February 3 to  February  14,  2000,  the  Company and Parent and their
respective legal and financial advisors negotiated the final terms of the Merger
Agreement and the Stockholders  Agreement and related  documents.  Concurrently,
Parent  continued its due diligence  investigation.  During this  investigation,
Parent  became  aware of certain  litigation  (the 'AM  Lawsuits')  between  the
Company and AM  Cosmetics  Corp.  ('AMC') and its  wholly-owned  subsidiary,  AM
Products  Company  ('AMP',  and together with AMC, the 'AM  Companies')  and the
terms of a proposed  settlement.  Parent informed the Company that its offer was
contingent upon a settlement of the AM Lawsuits  satisfactory  to Parent.  For a
more  detailed  description  of the AM Lawsuits see  Schedule I attached  hereto
under  the  heading  'CERTAIN  RELATIONSHIPS  AND  RELATED  TRANSACTIONS  --  AM
COSMETICS.'  In addition,  during this  period,  Parent and Mr.  Yesner  reached
agreement on revised  employment  terms to take effect upon  consummation of the
Merger. See, 'YESNER EMPLOYMENT AGREEMENT.'

    In the  afternoon  of February 15,  2000,  the Company  Board held a special
meeting to receive an update on the status of discussions and negotiations  with
Parent.  At this  meeting,  representatives  of  PaineWebber  reviewed  with the
Company Board its financial analysis of Parent's proposed acquisition price, and
delivered  its oral  opinion  that,  as of such  date,  the $5.25 per share cash
consideration to be received by the  stockholders was fair to such  stockholders
from a  financial  point of view.  Milbank,  Tweed  reported  on the  status  of
discussions with respect to the Merger Agreement, the Stockholders Agreement and
related documents (copies of which, together with an executive summary, had been
forwarded to the directors prior to the meeting). In addition,  Company officers
and special litigation counsel reported on the status of settlement negotiations
with the AM Companies. The Company Board was advised that the Company and the AM
Companies had agreed in principle to a settlement of the AM Lawsuits pursuant to
which the Company  would pay  $650,000 to the AM Companies  and would  surrender
shares  of  preferred  stock of the AM  Companies  previously  purchased  by the
Company.  Because certain of the directors of the Company were present or former
directors,  officers and/or stockholders of the AM Companies,  the Company Board
appointed an independent litigation committee of Malcolm Yesner and Jack Kemp to
advise the Company Board as to the fairness and  appropriateness of the proposed
settlement.   The  independent  litigation  committee  approved  the  settlement
described  above,   subject  to  negotiation  of  a  settlement   agreement  and
appropriate  releases  for the Company and its current and former  officers  and
directors.

    The Company Board adjourned the meeting in the evening of February 15, 2000,
but reconvened each day for several hours,  either in person or  telephonically,
from February 16 through February 18, 2000. Each day, the Company's officers and
financial  and legal  advisors  updated the  Company  Board on the status of the
settlement  negotiations and discussions  with Parent.  During the course of the
week,  it became  apparent  that the AM  Companies  were not willing to agree to
releases for certain officers and directors of the Company who had been officers
and directors of the AM Companies that were  satisfactory  either to the Company
Board or to Parent in light of the Company's continuing indemnity obligations to
these officers and directors.

    On  February  18,  the  Company  Board was  informed  that the AM  Companies
required the Company to increase the settlement amount to $2 million in order to
grant a release to the Company and all of its current and former  directors  and
officers  that was  acceptable  to each of the  Company  and  Parent in form and
scope.  In view of the proposed $1.35 million  increase in the settlement  cost,
the Company Board recognized that, to the extent the Company bore the

                                        6



<PAGE>




increased  settlement  cost,  Parent's  acquisition  cost  would be  effectively
increased  by such  amount.  The  Company  Board also  recognized,  based on the
previous negotiations,  that Parent would be unwilling to bear such increase. In
order to induce Parent to proceed with the transaction,  DNL advised the Company
Board that it would directly  contribute a portion of the  settlement  increase,
provided that the transaction  with Parent was  consummated.  On this basis, the
Company,  Parent and DNL agreed that DNL would fund  $531,492  of the  increased
settlement  cost and Parent's  offer would be reduced by $.05 per Share to $5.20
per Share,  which is equal to $818,508 and which  corresponds  to the  remaining
portion  of the  increased  settlement  cost not  being  directly  funded by DNL
(although DNL would effectively bear  approximately  $150,773 of this portion of
the increased  settlement cost by virtue of its 18.4% ownership  interest of the
Company  Common Stock).  Based on the foregoing  developments,  the  independent
litigation   committee  reviewed  the  revised  terms  for  the  settlement  and
recommended  that the Company  Board  approve a settlement  payment  totaling $2
million (plus  surrender of the preferred  stock) to the AM Companies and that a
settlement agreement and satisfactory releases be negotiated as expeditiously as
possible.  The Company Board discussed the Company's options with respect to the
settlement  negotiations  and considered the effect that an extended  settlement
negotiation  would have on the Company,  in particular  with respect to Parent's
willingness  to  proceed  with  the  proposed  transaction.  The  Company  Board
unanimously  approved the proposed settlement on that date, with three directors
(two of whom were also  directors of the AM Companies  and the other of whom was
one  of the  principal  beneficiaries  of  the  releases  received  from  the AM
Companies as a result of the increased settlement payment) abstaining.

    Thereafter,  at the  February  18 meeting,  PaineWebber  advised the Company
Board that the reduction of the proposed merger consideration to $5.20 per Share
in light of the  proposed  settlement  of the AM  Lawsuits  did not  change  its
overall  conclusions  with  respect to the fairness of the  consideration  being
offered by Parent,  as reviewed  with the Company  Board on February  15,  2000.
Accordingly,  PaineWebber  rendered to the Company Board its oral opinion (which
was confirmed by delivery of a written  opinion  dated  February 18, 2000) as to
the  fairness,  from a  financial  point of view,  of the $5.20  per Share  cash
consideration  to be  received  by  Company  stockholders  in the  Offer and the
Merger.

    Following  PaineWebber's  presentation  and  further  discussions  among the
directors and the Company's  financial and legal advisors and  consideration  of
the factors discussed below under 'Reasons for the  Recommendation,' the Company
Board  unanimously,  with the three directors who abstained from the vote on the
Settlement  Agreement as described  above  abstaining,  (i) determined  that the
Merger Agreement and the transactions contemplated thereby,  including the Offer
and the Merger,  taken together,  are fair to, and in the best interests of, the
stockholders of the Company, (ii) approved and adopted the Merger Agreement, the
Offer,  the Merger and the other  transactions  contemplated  thereby  and (iii)
recommended  that the  stockholders  of the  Company  accept the Offer  and,  if
required by the DGCL,  approve and adopt the Merger and the Merger Agreement and
the  transactions  contemplated  thereby.  The  Company  Board  recognized  that
completion of negotiations with Parent depended on satisfactory documentation of
the settlement with the AM Companies and the release of the Company from certain
indemnity  obligations to certain  officers and directors of the Company who had
been officers and directors of the AM Companies. Agreement on the forms of these
releases (the 'Indemnity Releases') was reached on February 18, 2000.

    Between  February 18 and February 25, 2000,  representatives  of the Company
and the AM Companies continued to negotiate the terms of a settlement  agreement
and the related releases.  While the Company was ultimately  willing to pay half
of the proposed $2 million settlement upon signing the settlement agreement, the
Company  sought to defer  payment  of the  remaining  $1  million  (the  'Second
Payment').  Parent insisted that the Second Payment not be due until the earlier
of the  consummation  of the Merger or July 31, 2000, the scheduled  termination
date of the Merger  Agreement;  however,  the AM  Companies  initially  were not
prepared to accept  deferral of the Second  Payment  beyond March 31,  2000.  In
order to bridge  this gap,  six  directors  of the  Company  (Messrs.  Bathgate,
Butler,  Estrin,  Sabre,  Wasik and Yesner)  arranged  for  GrandBank,  Inc.,  a
Maryland state  chartered  bank, to issue an  irrevocable  letter of credit (the
'Letter of

                                        7



<PAGE>




Credit') in the amount of $690,000 for the benefit of the AM Companies to secure
a portion of the Second  Payment.  The AM Companies  are entitled to make a draw
down under the Letter of Credit to the extent  that the Second  Payment  has not
been made on or prior to March 31, 2000. Both Parent and the AM Companies agreed
to this  arrangement.  Pursuant to a letter agreement among the Company and such
directors (the 'Reimbursement Agreement'),  the Company agreed to reimburse such
directors  for the full  amount of any draw downs  under the Letter of Credit in
circumstances  in which the Merger is not  consummated,  together  with interest
thereon  at the rate of 12% per annum from the date of the draw down to the date
of  reimbursement.  In  circumstances  in which the Merger is  consummated,  the
Company is required to reimburse  such directors only for any amounts drawn down
under  the  Letter  of Credit in excess  of  $531,492  (the  first  $531,492  of
reimbursement in such circumstance  being the  responsibility of DNL),  together
with  interest  thereon  at the rate of 12% per annum  from the date of the draw
down  to the  date of  reimbursement.  After  review  and  recommendation  by an
independent  committee consisting of Leroy Keith, Suzanne de Passe, James Hudson
and Jack Kemp,  the  reimbursement  arrangements  embodied in the  Reimbursement
Agreement  were  approved by  unanimous  written  consent of the Company  Board.
Copies of the  Settlement  Agreement,  the mutual  releases  delivered by Carson
Products and the AM Companies  and the  Reimbursement  Agreement are attached as
Exhibits (e)(6), (e)(7), (e)(8) and (e)(9) hereto and are incorporated herein by
reference.

    The Company and the AM Companies  concluded the settlement  negotiations and
entered  into  a  settlement   agreement   with  mutual   releases  and  related
documentation  on February 25, 2000 (the 'Settlement  Agreement').  In addition,
Parent  indicated  on that date that it was  prepared  to enter  into the Merger
Agreement in the form  negotiated by the parties and their counsel,  calling for
an Offer and Merger price of $5.20 per share of Company  Common  Stock.  DNL and
each of the other holders of Class C Common  Stock,  together with the Company's
directors and certain officers  (including those who had abstained from the vote
on the Merger  Agreement),  indicated their willingness to sign the Stockholders
Agreement.  Accordingly, on February 25, 2000, Parent, Purchaser and the Company
signed the Merger Agreement,  the Stockholders  Agreement and related documents,
each of the Stockholders  signed the  Stockholders  Agreement and granted Parent
the proxy contemplated by the Stockholders  Agreement and the Indemnity Releases
were  executed and  delivered.  In addition,  on that date Parent and Mr. Yesner
entered into the Yesner Employment Agreement discussed above.

    Parent and the Company issued separate press releases  announcing the Merger
on February 28, 2000.

    (b)(2) Reasons for the Recommendation.

    In making  the  determinations  and  recommendations  set forth in Item 4(a)
above,  the Company  Board  considered  a number of factors  including,  without
limitation, the following:

        (i) The historical  and recent market prices of the Shares,  the lack of
    liquidity,  trading  volume and  analyst  coverage  of the Shares due to the
    Company's relatively small market  capitalization and the fact that the cash
    offer price of $5.20 per share of Company  Common Stock  provided for in the
    Merger Agreement represented a premium of approximately 40% over the closing
    trading  price  of  the  Shares  on  the  last  trading  day  prior  to  the
    announcement of the Merger.

        (ii) The advice and  presentation of PaineWebber,  including the opinion
    of  PaineWebber  delivered  on February  18, 2000 that,  as of such date and
    based upon its review and analysis and subject to the  limitations set forth
    therein,  the $5.20 per  Share  cash  consideration  to be  received  by the
    holders of shares of Company Common Stock in the Offer and the Merger, taken
    together,  is fair to such holders from a financial point of view. A copy of
    the written opinion dated February 18, 2000 of PaineWebber, which sets forth
    the  procedures   followed,   matters   considered,   assumptions  made  and
    limitations  of the  review  undertaken  by  PaineWebber  in  rendering  its
    opinion,  is attached as Exhibit (a)(6) hereto and is incorporated herein by
    reference.   STOCKHOLDERS  ARE  URGED  TO  READ  CAREFULLY  THE  OPINION  OF
    PAINEWEBBER IN ITS ENTIRETY.

                                        8



<PAGE>




        (iii)  The  terms  and  conditions  of  the  Merger  Agreement  and,  in
    particular,  the facts  that the  transaction  is  structured  as a two-step
    transaction and the Offer provides Company stockholders with an opportunity,
    assuming  no  regulatory  delays,  to  receive  their  cash  payment  on  an
    accelerated  basis,  and that Parent has the ability to terminate  the Offer
    and the Merger Agreement only in a limited number of circumstances.

        (iv) The  inherent  risks in  continuing  to operate  as an  independent
    public  company  given the  competitive  business  environment  in which the
    Company  operates  and the  increasing  difficulty  that the Company  faces,
    because of its  relatively  small size,  limited  resources and  significant
    debt,  in its  ability  to  achieve  increased  sales  of its  products  and
    services.

        (v)  The  Company  Board's  familiarity  with  the  Company's  business,
    prospects,  financial condition,  results of operations and current business
    strategy and the  significant  challenges  that the Company would face if it
    did not proceed with the proposed  transaction  with Parent,  including  the
    need for funds to achieve future plans,  the need to refinance the Company's
    long term debt in the near  future,  near and long term  business  risks and
    recent turnovers in Company management.

        (vi) The absence of other strategic  alternatives given the fact that no
    firm offers to acquire the Company -- other than  Parent's -- were  obtained
    by  PaineWebber  despite its  contacting  numerous  potential  strategic and
    financial  purchasers  on behalf of the Company  over an extended  period of
    time.

        (vii) The high  likelihood  that the  transactions  contemplated  by the
    Merger  Agreement  would be  consummated,  particularly in light of Parent's
    reputation  and  ability to finance the  acquisition  and the absence of any
    financing condition in the Merger Agreement.

        (viii)   The  fact   that  DNL  and   other   stockholders   controlling
    approximately  88% of the voting power of the outstanding  shares of Company
    Common Stock and  approximately  48% of the number of outstanding  shares of
    Company  Common  Stock  on a  fully-diluted  basis  were  in  favor  of  the
    transaction with Parent and were willing to sign the Stockholders Agreement.

    In  view of the  variety  of  factors  considered  in  connection  with  its
evaluation  of  the  Merger  Agreement,  the  Company  Board  did  not  find  it
practicable to, and did not,  quantify or otherwise  assign relative  weights to
the specific  factors  considered  in reaching its  determination.  In addition,
individual  members of the  Company  Board may have given  different  weights to
different factors.

    (c)  Intent  to  Tender.  Pursuant  to  the  Stockholders   Agreement,   the
Stockholders  have  agreed (1) upon  receipt of written  notice  from  Parent or
Purchaser  that at  least  565,857  shares  of Class A Common  Stock  have  been
tendered,  to convert all of their shares of Class C Common Stock into shares of
Class A Common Stock and tender all shares of Company Common Stock owned by them
pursuant to the Offer,  (ii) vote their shares of Company  Common Stock in favor
of the Merger and (iii) vote  against  any action or  agreement  (other than the
Merger  Agreement or the transactions  contemplated  thereby) that would impede,
interfere  with,  delay,  postpone  or attempt to  discourage  the Merger or the
Offer.  The  shares  of  Company  Common  Stock  that  are  the  subject  of the
Stockholders  Agreement  represent,  in the aggregate,  approximately 48% of the
outstanding  shares  of  Company  Common  Stock on a fully  diluted  basis.  See
'Stockholders Agreement' under Item 3 above.

    To the best of the Company's knowledge,  each of its directors and executive
officers, including those who are party to the Stockholders Agreement, presently
intend to tender his or her Shares pursuant to the Offer.

ITEM 5. PERSONS/ASSETS RETAINED, EMPLOYED, COMPENSATED OR USED.

    On September 24, 1998, the Company  formally  engaged  PaineWebber to act as
the Company's  exclusive  financial advisor in connection with any proposed sale
transaction (a 'Sale')  involving the Company and another  business  entity (the
'Financial  Advisor  Agreement').  Pursuant to the Financial Advisor  Agreement,
PaineWebber agreed, upon the Company's reasonable request, to

                                        9



<PAGE>




perform certain customary  financial  advisory and investment  banking services,
including the rendering of a fairness opinion to the Company Board in connection
with a Sale.

    Pursuant to the  Financial  Advisor  Agreement,  the  Company  agreed to pay
PaineWebber cash fees for its services in the following amounts: (i) a retention
fee of $50,000, (ii) $500,000 for rendering an opinion as to the fairness,  from
a financial  point of view, of the  consideration  to be received by the Company
and its  stockholders  in connection  with a Sale and (iii) a transaction fee of
 .95% of the purchase  price upon  consummation  of a Sale (as defined  therein),
less the fees described in clauses (i) and (ii) above.

    In addition,  the Company has agreed in the Financial  Advisor  Agreement to
reimburse  PaineWebber  for its  reasonable  out-of-pocket  expenses,  including
reasonable  fees of counsel.  In a separate  letter  agreement  also executed on
September 24, 1998, the Company has agreed to indemnify  PaineWebber and certain
related  persons against  certain  liabilities in connection with  PaineWebber's
engagement under the Financial Advisor Agreement.

ITEM 6. SECURITIES TRANSACTIONS.

    There have been no  transactions  in Shares which were  effected  during the
past sixty (60) days by the Company or, to the best of the Company's  knowledge,
any executive officer, director or affiliate of the Company.

ITEM 7. PURPOSES OF THE TRANSACTION AND PLANS OR PROPOSALS.

    (a) Except as set forth in Items 3 and 4 above,  the  Company is not engaged
in any  negotiation in response to the Offer which relates to or would result in
(i) a tender offer or other acquisition of securities by or of the Company; (ii)
an extraordinary transaction,  such as a merger,  reorganization or liquidation,
involving the Company;  (iii) a purchase,  sale or transfer of a material amount
of assets by the Company;  or (iv) any material  change in the present  dividend
rate or policy, or indebtedness, or capitalization of the Company.

    (b) Except as described in Item 3 above,  there are no  transactions,  board
resolutions,  agreements  in  principle  or signed  contracts in response to the
Offer which relates to one or more of the matters referred to in Item 1006(d)(1)
of Regulation M-A.

ITEM 8. ADDITIONAL INFORMATION.

    Reference is hereby made to the Offer to Purchase and the related  Letter of
Transmittal,   which  are  attached  as  Exhibits   (a)(1)  and  (a)(2)  hereto,
respectively, and are incorporated by reference herein in their entirety.

                                       10



<PAGE>




ITEM 9. EXHIBITS.

<TABLE>
<CAPTION>
      <C>        <S>
         *(a)(1) -- Offer to Purchase dated March 8, 2000.
         *(a)(2) -- Letter of Transmittal with respect to Shares.
        **(a)(3) -- Text of press release issued by Carson, Inc. dated
                    February 28, 2000.
          (a)(4) -- Letter to stockholders of Carson, Inc. dated March 8,
                    2000.
         *(a)(5) -- Form of Summary Advertisement dated March 8, 2000.
          (a)(6) -- Fairness Opinion of PaineWebber Incorporated dated
                    February 18, 2000.
         *(e)(1) -- Confidentiality Agreement, dated July 24, 1997, as
                    amended from time to time, by and between Carson, Inc. and
                    Cosmair, Inc.
         *(e)(2) -- Exclusivity Agreement, dated as of February 3, 2000, by
                    and between Carson, Inc. and Cosmair, Inc. and agreed to
                    by DNL Partners Limited Partnership.
         *(e)(3) -- Agreement and Plan of Merger, dated as of February 25,
                    2000, by and among Cosmair, Inc., Crayon Acquisition Corp.
                    and Carson, Inc.
         *(e)(4) -- Stockholders Agreement, dated as of February 25, 2000, by
                    and among Cosmair, Inc., Crayon Acquisition Corp., Carson,
                    Inc. and the stockholders signatory thereto.
         *(e)(5) -- Employment Agreement, dated as of February 25, 2000, by
                    and between Cosmair, Inc. and Malcolm R. Yesner.
        **(e)(6) -- Settlement Agreement, dated as of February 25, 2000,
                    among Carson Products Company, AM Cosmetics Corp. and AM
                    Products Company.
        **(e)(7) -- Release, dated as of February 25, 2000, by Carson
                    Products Company in favor of AM Cosmetics Corp. and AM
                    Products Company.
        **(e)(8) -- Release, dated as of February 25, 2000, by AM Cosmetics
                    Corp. and AM Products Company in favor of Carson Products
                    Company.
        **(e)(9) -- Letter Agreement, dated as of February 25, 2000, among
                    Carson, Inc. and certain directors of the Company.
      ***(e)(10)    -- Letter  Agreement,  dated as of February 25, 2000,  among
                    DNL Partners Limited Partnership and Cosmair, Inc.
      ***(e)(11) -- Form of Indemnity Release between certain officers and
                    directors of Carson, Inc. and Cosmair, Inc.
             (g) -- [not applicable]
</TABLE>

- ---------

*  Filed as an exhibit to  Purchaser's  Tender  Offer  Statement  on Schedule TO
   dated March 8, 2000 and incorporated herein by reference.

** Incorporated  by reference to the Company's  Current Report on Form 8-K filed
   on March 1, 2000.

*** To be filed by amendment.

                                       11






<PAGE>




                                    SIGNATURE

    After  reasonable  inquiry and to the best of my  knowledge  and  belief,  I
certify that the information  set forth in this statement is true,  complete and
correct.

                                          CARSON, INC.

                                          By: /s/ ROBERT W. PIERCE
                                               .........................
                                              Name: Robert W. Pierce
                                             Title: Executive Vice President
                                                    and Chief Financial Officer

Dated: March 8, 2000

                                       12




<PAGE>




                                                                      SCHEDULE I

                                  CARSON, INC.
                     64 ROSS ROAD, SAVANNAH INDUSTRIAL PARK
                            SAVANNAH, GEORGIA 31405

                       INFORMATION STATEMENT PURSUANT TO
              SECTION 14(F) OF THE SECURITIES EXCHANGE ACT OF 1934
                            AND RULE 14F-1 THEREUNDER

    This Information Statement is being mailed on or about March 8, 2000 as part
of the Solicitation/  Recommendation  Statement on Schedule 14D-9 (the 'Schedule
14D-9') of Carson,  Inc.  (the  'Company') to the holders of record of shares of
Class A Common  Stock,  par value $.01 per share,  of the Company  (the 'Class A
Common Stock'). You are receiving this Information  Statement in connection with
the  possible  election  of persons  designated  by  Cosmair,  Inc.,  a Delaware
corporation  ('Parent'),  to at least a  majority  of the  seats on the Board of
Directors of the Company (the 'Board').

    On February 25, 2000, the Company,  Parent and Crayon  Acquisition  Corp., a
Delaware  corporation  and a  wholly-owned  subsidiary of Parent  ('Purchaser'),
entered  into an  Agreement  and Plan of  Merger  (the  'Merger  Agreement')  in
accordance  with the terms and subject to the  conditions of which (i) Purchaser
will commence a tender offer (the 'Offer') for all of the issued and outstanding
shares of Class A Common  Stock at a price of $5.20  per  share (or any  greater
amount paid per share  pursuant to the  Offer),  net to the seller in cash,  and
(ii) following the  consummation of the Offer and the  satisfaction or waiver of
other  conditions  set forth in the Merger  Agreement,  Purchaser will be merged
with and into the  Company  (the  'Merger').  As a result  of the  Offer and the
Merger, the Company will become a wholly-owned subsidiary of Parent.

    The Merger  Agreement  requires  that the Company use its best  efforts,  at
Parent's request,  to cause Parent's designees to be elected or appointed to the
Board under the circumstances described in Section 1.03 of the Merger Agreement.
See 'BOARD OF DIRECTORS AND EXECUTIVE OFFICERS -- Right to Designate  Directors;
Parent's Designees' below.

    You are urged to read this  Information  Statement  carefully.  You are not,
however,  required  to take any  action.  Capitalized  terms used herein and not
otherwise defined herein shall have the meaning set forth in the Schedule 14D-9.

    In accordance with the Merger  Agreement,  Purchaser will commence the Offer
on Wednesday, March 8, 2000. The Offer is scheduled to expire at 12:00 midnight,
New York  City  time,  on March 8,  2000  unless  the  Offer is  extended  or is
terminated under the terms of the Merger Agreement.

    The information  contained in this Information  Statement concerning Parent,
Purchaser and Parent's Designees (as hereinafter  defined) has been furnished to
the Company by Parent and Purchaser,  and the Company assumes no  responsibility
for the accuracy or completeness of such information.

                   BOARD OF DIRECTORS AND EXECUTIVE OFFICERS

GENERAL

    Pursuant to the Company's Certificate of Incorporation,  each stockholder is
entitled  to (i) one vote for each  share of Class A Common  Stock  and (ii) ten
votes for each share of Class C Common Stock,  par value $.01 per share,  of the
Company (the 'Class C Common Stock' and, together with the Class A Common Stock,
the  'Company  Common  Stock').  At the close of business on February  25, 2000,
there were 10,083,485  shares of Class A Common Stock  outstanding and 5,126,163
shares of Class C Common Stock outstanding.

    The Board currently consists of ten (10) members and is divided into three
classes, designated as Class I, Class II and Class III, with each Director being
elected to a three-year term. The

                                       I-1



<PAGE>




number of  Directors  may consist of such  number of members,  not less than ten
(10) and not more than fifteen (15), as shall be determined from time to time by
resolution of the Board. Vacancies in the Board may be filled by a majority vote
of the remaining Board though less than a quorum of the Board,  and any Director
chosen to fill a vacancy  will hold office until the  expiration  of the term of
his or her predecessor in office.

PARENT'S RIGHT TO DESIGNATE DIRECTORS

    The Merger  Agreement  provides that,  subject to compliance with applicable
law and the Company's  Certificate of Incorporation,  promptly upon the purchase
by Parent of shares of Class A Common Stock pursuant to the Offer, and from time
to time  thereafter,  Parent  shall be  entitled  to  designate  such  number of
Directors ('Parent's Designees'),  rounded up to the next whole number, as shall
give Parent representation on the Board equal to the product of the total number
of Directors on the Board (giving  effect to the Directors  elected  pursuant to
this sentence)  multiplied by the percentage that the aggregate  voting power of
such number of shares of Class A Common  Stock  beneficially  owned by Parent or
any affiliate of Parent  following such purchase bears to the total voting power
of all shares of Company Common Stock then  outstanding,  and the Company shall,
at such time, promptly take all actions necessary to cause Parent's Designees to
be elected as  Directors of the Company,  including  increasing  the size of the
Board or securing the resignations of incumbent Directors or both.

    It is  expected  that  Parent's  Designees  may  assume  office  at any time
following  the purchase by Purchaser of shares of Class A Common Stock  pursuant
to the Offer,  which  purchase may not be earlier than April 4, 2000,  and that,
upon assuming office,  Parent's Designees will thereafter  constitute at least a
majority of the Board.

PARENT'S DESIGNEES

    Any director or executive  officer of Parent or Purchaser listed in Schedule
I to the Offer to  Purchase  filed as  exhibit  (a)(1)(A)  to the  Tender  Offer
Statement on Schedule TO of Parent and Purchaser, dated March 8, 2000 ('Schedule
TO'),  filed with the  Securities  and Exchange  Commission may be designated by
Parent as a Parent's Designee. The information contained in said Schedule I with
respect to the potential  Parent's  Designees  has been  furnished by Parent for
inclusion herein and is incorporated herein by reference.

DIRECTORS OF THE COMPANY

    Set forth below is certain  information  regarding each current  Director of
the Company as of March 8, 2000:

<TABLE>
<CAPTION>
                                                                                      DIRECTOR
                 NAME                   AGE                 POSITIONS                  SINCE
                 ----                   ---                 ---------                  -----
<S>                                     <C>   <C>                                     <C>
Lawrence E. Bathgate, II..............  60    Director                                  1995
Abbey J. Butler.......................  62    Director                                  1996
Suzanne de Passe......................  52    Director                                  1996
Melvyn J. Estrin......................  57    Director                                  1996
James L. Hudson.......................  60    Director                                  1996
Leroy Keith...........................  61    Chairman of the Board and Director        1995
Jack Kemp.............................  63    Director                                  1996
John L. Sabre.........................  42    Director                                  1996
Vincent A. Wasik......................  55    Director                                  1995
Malcolm R. Yesner.....................  42    President and Chief Executive Officer     1998
                                                and Director
</TABLE>

    Lawrence E. Bathgate, II became a Director of the Company upon its inception
in  May  1995  and  of  Carson  Products  Company,  the  Company's  wholly-owned
subsidiary  ('Carson  Products'),  in August 1995. He served as Secretary of the
Company  from May 1995 to August  1996.  He also serves as  President  and Chief
Executive Officer of Bathgate, Wegener & Wolf, P.A., a law firm

                                       I-2



<PAGE>




with which he has been affiliated since 1970. Mr. Bathgate is a founder and
principal of MCG Global, L.L.C., a Delaware limited liability company and
affiliate of the Company ('MCG Global'). Additionally, he has served as a
director of AM Cosmetics Corp., a Delaware corporation ('AM Cosmetics'), since
June 1996. He also serves on the Board of Trustees of Villanova University and
the Board of Regents of Seton Hall University and served as Finance Chairman of
the Republican National Committee from 1988 to 1992.

    Abbey J.  Butler  became a Director  of the  Company  in August  1996 and of
Carson  Products in June 1996.  Mr.  Butler  currently  serves in the  following
capacities  for the following  companies  and  organizations:  Avatex  (formerly
FoxMeyer Health  Corporation),  Director from 1990,  Co-Chairman of the Board of
Directors  from 1990,  Co-Chief  Executive  Officer  from 1990;  NII Health Care
Corporation,  Co-Chairman of the Board of Directors, Co-Chief Executive Officer;
Ben Franklin Retail Stores,  Inc., Director from November 1991 to March 1997 and
Co-Chairman  of the Board of Directors  from 1994 to March 1997;  C.B.  Equities
Capital  Corp.,  President  from 1982 and Director  from 1982;  GrandBank  Inc.,
Director from 1994; CST Entertainment  Inc.,  Director from 1994; Imagyn Medical
Technology,  Inc., Director from 1995; Cyclone Fence Corp.,  Director from 1995;
Phar-Mor,  Inc.,  Director from 1995,  Chairman and Chief Executive Officer from
1997; The American University, Trustee from 1986; Starlight Foundation, Director
from 1990;  Executive Council of the National  Committee for the Performing Arts
of the John F. Kennedy  Center,  Director from 1989;  and  President's  Advisory
Committee  on the Arts,  Member  from 1992.  Mr.  Butler is the former  Co-Chief
Executive  Officer of FoxMeyer Drug Company  which,  along with FoxMeyer  Health
Corporation and certain other of its subsidiaries and affiliates,  including Ben
Franklin Retail Stores,  Inc., filed for protection under Chapter 11 of the U.S.
Bankruptcy Code on August 27, 1996.

    Suzanne de Passe became a Director of the Company in August 1996 and of
Carson Products in June 1996. Ms. de Passe has served as Chief Executive Officer
of de Passe Entertainment since 1991. She currently serves on the Board of
Directors of The American Film Institute and the Los Angeles Opera.

    Melvyn J.  Estrin  became a Director  of the  Company in August  1996 and of
Carson  Products in June 1996.  Mr.  Estrin  currently  serves in the  following
capacities  for  the  following  companies:  Avatex  (formerly  FoxMeyer  Health
Corporation),  Director  since 1990,  Co-Chairman of the Board of Directors from
March 1991,  Co-Chief  Executive  Officer  from  October  1991;  NII Health Care
Corporation,  Co-Chairman of the Board of Directors, Co-Chief Executive Officer;
Washington  Gas Light  Company,  Director  from October  1991;  GrandBank  Inc.,
Director from August 1993;  UroHealth  Systems,  Inc.,  Director from July 1995;
Phar-Mor,  Inc., Director from September 1995; Centaur Partners,  L.P., Managing
Partner from 1990;  University  Research  Corporation,  Chief Executive  Officer
since 1978; and Estrin International, Chairman and Chief Executive Officer since
1983.  Mr. Estrin has also served in the following  capacities for the following
companies and organizations:  Ben Franklin Retail Stores,  Inc.,  Co-Chairman of
the Board of Directors  from  November  1991 to March 1997,  Co-Chief  Executive
Officer from 1994 to March 1997, Director from 1991 to March 1997; University of
Pennsylvania,  Trustee  from  1990 to 1995;  and  Commissioner  of the  National
Capital Planning Commission,  appointed by the President, from 1993 to 1995. Mr.
Estrin is the former Co-Chief  Executive Officer of FoxMeyer Drug Company which,
along with FoxMeyer Health Corporation and certain other of its subsidiaries and
affiliates,  including Ben Franklin  Retail Stores,  Inc.,  filed for protection
under Chapter 11 of the U.S. Bankruptcy Code on August 27, 1996.

    James L. Hudson became a Director of the Company in August 1996 and of
Carson Products in June 1996. Mr. Hudson has served as Chairman of JAH
Development Company since 1985. Mr. Hudson has served as Chairman of the Board
of Trustees of Morehouse College and as a member of the Board of the
Metropolitan Washington Airports Authority.

    Leroy Keith currently serves as Chairman of the Board of the Company. He
became a Director of the Company upon its inception in May 1995, and served as
Vice President until August 1996, when he became Chairman and Chief Executive
Officer. Dr. Keith became Chairman and Chief Executive Officer of Carson
Products in August 1995. Mr. Keith resigned from his

                                       I-3



<PAGE>




positions as Chief Executive Officer of the Company and Carson Products in June,
1998 but continued as non-executive Chairman of the Board. Prior to his service
with the Company and Carson Products, Mr. Keith served as President of Morehouse
College from 1987 to 1994. Dr. Keith is a member of the Board of Directors of
Evergreen Keystone Investment Services, the Mutual Funds Board of Phoenix Home
Life Insurance Company, One to One/The National Mentoring Partnership, Inc. and
the National Committee for the Performing Arts of the John F. Kennedy Center.
Additionally, he served as a director of AM Cosmetics from June 1996 through
June 1999.

    Jack Kemp became a Director of the Company and Carson Products in December
1996. He previously served as a Director of the Company and Carson Products from
February 1996 to August 1996, when he resigned to accept the Republican
nomination for Vice President of the United States. Mr. Kemp served as Secretary
of Housing and Urban Development for the U.S. Government from 1989 to 1992. Mr.
Kemp is also a member of the Board of Directors of Landair, Cyrix Corp., Oracle
Corp., Columbus Trust Realty, American Bankers Insurance Corp., and Worldcorp
and has served as Co-Director of Empower America since 1993.

    John L. Sabre  became a Director of the Company in August 1996 and of Carson
Products in August 1995.  He  currently  serves as Senior  Managing  Director at
First  Dominion  Capital.  He was  previously  employed as Managing  Director of
Indosuez  Capital,  a position he held from April 1992 to August 1997.  Prior to
that, Mr. Sabre was a Vice President at Kidder, Peabody & Co. from March 1990 to
April 1992. Additionally, he has served as a director of AM Cosmetics since June
1996.

    Vincent A. Wasik became  Chairman of the Board of Directors and President of
the Company upon its inception in May 1995 and served as such until August 1996.
Mr.  Wasik  continues  to  serve as a  Director  of the  Company  and has been a
Director  of Carson  Products  since  August  1995.  He  served as Acting  Chief
Executive  Officer of the Company and of Carson Products during June 1998. He is
also a founder and serves as  President  of MCG Global.  From 1985 to 1995,  Mr.
Wasik served as President of Fidelco  Capital  Group.  He was also  President of
Wondercamp  Entertainment  Company  from 1994 to 1995.  He is also  currently  a
member  of  the  Board  of  Directors  of  One  to  One/The  National  Mentoring
Partnership, Inc., the National Committee for the Performing Arts of the John F.
Kennedy Center and the Board of Trustees for Boston College.

    Malcolm  R.  Yesner  became  President  and Chief  Executive  Officer of the
Company in March 1999 and has served as a Director of the Company  since October
1998. He also served as President of International Operations of the Company and
Chief Executive  Officer of Carson  Holdings  Limited (South Africa) since April
1998.  From 1992 to 1998,  he held the  position of Managing  Director of Carson
Holdings Ltd. ('Carson South Africa'). Prior to joining Carson South Africa, Mr.
Yesner held senior  management  positions with Procter & Gamble in Australia and
Bristol Meyers Squibb Limited in South Africa.

MEETINGS OF THE BOARD AND COMMITTEES

BOARD MEETINGS

    During the twelve months ended December 31, 1999, there were 4 meetings held
by the Board.  During 1999, 1 meeting of the Audit  Committee,  1 meeting of the
Compensation  Committee  and 12 telephonic  meetings of the Executive  Committee
were held. In 1999, all of the directors,  except for Suzanne de Passe, James L.
Hudson, John L. Sabre and Malcolm R. Yesner, participated in at least 75% of the
meetings of the Board and the committees of the Board on which they served.

BOARD COMMITTEES

    The Board has three  committees  -- the Audit  Committee,  the  Compensation
Committee and the Executive Committee.

                                       I-4



<PAGE>




    The Audit Committee members are Abbey J. Butler, John L. Sabre and Leroy
Keith. Mr. Butler is the Chairman of the Audit Committee. The Audit Committee,
among other things, makes recommendations to the Board regarding the independent
auditors to be nominated for ratification by stockholders, reviews the services
rendered by such auditors and the related fees charged, reviews with such
auditors the scope of the annual audit and the results thereof, and makes
recommendations to the Board regarding the same, assists the Board in fulfilling
its responsibilities relating to the Company's accounting, financial reporting
and internal auditing policies and procedures, and assists the Board and makes
recommendations with respect to the Company's budgets and long-range financial
planning.

    The Compensation Committee members are Melvyn J. Estrin, James L. Hudson and
Jack Kemp. Mr. Estrin is the Chairman of the Compensation Committee. The
Compensation Committee is responsible for all aspects of the Company's executive
compensation policies.

    The Executive Committee members are Leroy Keith, Lawrence E. Bathgate, Abbey
J. Butler and Vincent A. Wasik. Mr. Wasik is the Chairman of the Executive
Committee. The Executive Committee has the authority to exercise all the powers
of the full Board with respect to the management of the business of the Company,
except as limited by the General Corporation Law of the State of Delaware.

EXECUTIVE OFFICERS OF THE COMPANY WHO ARE NOT DIRECTORS

    Set forth below is certain  information  regarding each Executive Officer of
the Company who is not also a Director as of March 8, 2000.

<TABLE>
<CAPTION>
                                                             PRINCIPAL OCCUPATION
                                                           AND BUSINESS EXPERIENCE
                   NAME                     AGE            FOR THE PAST FIVE YEARS
                   ----                     ---            -----------------------
<S>                                         <C>   <C>
Robert W. Pierce..........................  57    Executive Vice President and Chief
                                                  Financial Officer of the Company since May
                                                  1997; Executive Vice President, Chief
                                                  Financial Officer and Treasurer of
                                                  Maybelline, Inc. from 1990 to May 1996.
Donald N. Riley...........................  50    Executive Vice President of Operations of
                                                  the Company since January 1999; Senior
                                                  Vice President of Operations, Carson
                                                  Products since August 1997; Director of
                                                  Engineering, Maybelline from January 1997
                                                  to August 1997; Regional Operations
                                                  Director/Plant Manager, Suzhou China,
                                                  Maybelline from 1995 to 1997; Director of
                                                  Quality Assurance-Worldwide, Maybelline
                                                  from 1992 to 1995.
Aurelia T. Waldon.........................  54    Executive Vice President, Sales of the
                                                  Company since August, 1999; Vice
                                                  President, Sales since June, 1998;
                                                  District Manager and Divisional Director
                                                  of Sales from 1994 to June 1998.
Shawn K. Tollerson........................  36    Vice President, Marketing of the Company
                                                  since August, 1999; Marketing Director
                                                  from March, 1998 To August, 1999; Branch
                                                  Manager from October, 1997 to March, 1998.
</TABLE>

                                       I-5



<PAGE>




SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

    The following table sets forth certain information  regarding the beneficial
ownership of the Class A Common Stock and Class C Common Stock outstanding as of
February  25, 2000 by (i) each person known by the Company to  beneficially  own
more than 5% of the outstanding shares of Class A Common Stock or Class C Common
Stock,  (ii)  each of the  Company's  Directors,  (iii)  each  of the  Executive
Officers  whose name  appears  in the  summary  compensation  table and (iv) all
Directors  and  Executive  Officers as a group.  Unless  otherwise  noted in the
footnotes  to the table,  the  persons  named in the table have sole  voting and
dispositive  power with respect to all shares of Company Common Stock  indicated
as being  beneficially owned by them. All individuals and entities listed in the
following  table,  other than  Indosuez CM II Inc.,  Donald N.  Riley,  Shawn K.
Tollerson and Aurelia T. Waldon, entered into the Stockholders Agreement,  dated
as of February 25, 2000, with Parent, Purchaser and the Company, as described in
Item 3 of the Schedule 14D-9.

<TABLE>
<CAPTION>
                                               CLASS A COMMON STOCK (a)         CLASS C COMMON STOCK (a)
            NAME AND ADDRESS OF               --------------------------       --------------------------
             BENEFICIAL OWNERS                 NUMBER         % OF CLASS        NUMBER         % OF CLASS
             -----------------                 ------         ----------        ------         ----------
<S>                                           <C>             <C>              <C>             <C>
DNL Partners Limited Partnership (b) .......          0             0          3,015,463          58.8%
  c/o MCG Global, L.L.C.
  One Morningside Drive, North
  Suite 200
  Westport, CT 06880
Morgan Guaranty Trust Company (c) ..........          0             0          1,187,482          23.2%
  c/o J.P. Morgan Investment Management
  522 Fifth Avenue
  New York, NY 10036
M&A Investments, Inc. (d) ..................  1,731,690          17.2%                 0             0
  NII Health Care Corporation
  5910 North Central Expressway, Suite 1780
  Dallas, TX 75206
Indosuez CM II Inc. (e) ....................    258,213           2.6%                 0             0
  c/o Indosuez Capital
  1211 Avenue of the Americas
  7th Floor
  New York, NY 10036-8701
Lawrence E. Bathgate, II (f)(g).............     42,835             *                  0             0
Abbey J. Butler (d)(h)......................    728,335           7.2%            11,540             *
Suzanne de Passe (i)........................     32,835             *             11,540             *
Melvyn J. Estrin (d)(j).....................     36,335             *             11,540             *
James L. Hudson (f)(k)......................     46,135             *                  0             *
Jack Kemp (l)...............................     36,335             *             46,139             *
Leroy Keith (m).............................     23,500             *            341,100           6.7%
John L. Sabre (n)...........................     48,336             *             23,069             *
Vincent A. Wasik (b)(o).....................     62,170             *          3,015,463          58.8%
Malcolm Yesner (p)..........................    899,467           8.3%                 0             0
Robert W. Pierce (q)........................    141,334                                0             0
Donald N. Riley (r).........................     35,901             *                  0             0
Shawn K. Tollerson (s)......................     24,500             *                  0             0
Aurelia T. Waldon (t).......................     30,000             *                  0             0
All Directors and Executive Officers as a     2,195,518          19.7%         3,460,391          67.5%
  Group (15 persons) (u)....................
</TABLE>

- ---------

* Less than 1%.

 (a) Based on  10,083,485  and  5,126,163  outstanding  shares of Class A Common
     Stock and Class C Common Stock, respectively.  All of the Company's Class B
     Common Stock (which was non-voting stock convertible into voting stock upon
     transfer in certain circumstances) was converted
                                              (footnotes continued on next page)

                                       I-6



<PAGE>




(footnotes continued from previous page)
     into  shares of Class A Common  Stock on January  15,  1999.  Each share of
     Class C Common  Stock is  convertible  at any  time,  at the  option of the
     holder,  into  one  share of Class A  Common  Stock,  and is  automatically
     converted  into  one  share of Class A Common  Stock  upon  transfer  to an
     unaffiliated  third party.  Stockholders  are entitled to one vote for each
     share of Class A  Common  Stock  and ten  votes  for each  share of Class C
     Common Stock. Calculation of percentage of beneficial ownership assumes the
     exercise of all options and warrants exercisable within 60 days of the date
     hereof only by the respective named stockholder.

 (b) Mr. Wasik has a 50.1% ownership interest in the general partner of DNL
     Partners, DNL Group L.L.C., and therefore is deemed to have voting and
     dispositive control as to the shares held by DNL Partners. Messrs. Wasik,
     Bathgate and Hudson, who serve as Directors of the Company, are, or have
     interests in, limited partners of DNL Partners, including in the case of
     Messrs. Wasik and Bathgate, ownership interests in MCG Global, LLC., one of
     the limited partners in DNL Partners.

 (c) As reported on Schedule 13G/A dated February 2, 2000 filed by J.P. Morgan &
     Co., Incorporated, as parent holding company. Includes Morgan Guaranty
     Trust Company of New York; J.P. Morgan Investment Management, as Investment
     Advisor and J.P. Morgan Florida Federal Savings Bank, as Investment
     Advisor.

 (d) Includes 1,359,690 shares held by M&A Investments, Inc. ('M&A') and 372,000
     shares held by NII Health Care Corporation ('NIIHC'). Each of M&A and NIIHC
     is a wholly-owned subsidiary of Avatex Corporation. Messrs. Butler and
     Estrin, Directors of the Company, are co-Chairmen and co-Chief Executive
     Officers of Avatex.

 (e) As of November 4, 1999 as reported  by First Union  National  Bank  ('First
     Union'), transfer agent to the Company.

 (f) These directors are, or have direct or indirect interests in, limited
     partners of DNL Partners. See Note (b).

 (g) Includes  10,000  shares of Class A Common Stock  underlying  stock options
     exercisable within 60 days. Also includes 25,988 restricted shares of Class
     A  Common  Stock  awarded  under  the  1996  Non-Employee  Director  Equity
     Incentive  Program (the  'Outside  Directors  Program').  Under the Outside
     Directors  Program,  Outside  Directors  are  permitted to vote  restricted
     shares which have not yet vested.

 (h) Includes  10,000  shares of Class A Common Stock  underlying  stock options
     exercisable within 60 days. Also includes 34,154 restricted shares of Class
     A Common Stock awarded under the Outside  Directors  Program which have not
     yet vested.  Includes  575,000 shares owned by C.B.  Equities Capital Corp.
     LLC, Oxford Capital Management LLC and C.B. Equities  Retirement Trust, for
     whom Mr. Butler is Portfolio Manager.  Does not include shares owned by M&A
     and NIIHC described in footnote (d) above.

 (i) Includes  10,000  shares of Class A Common Stock  underlying  stock options
     exercisable within 60 days. Also includes 17,654 restricted shares of Class
     A Common Stock awarded under the Outside  Directors  Program which have not
     yet vested.

 (j) Includes  10,000  shares of Class A Common Stock  underlying  stock options
     exercisable within 60 days. Also includes 21,154 restricted shares of Class
     A Common Stock awarded under the Outside  Directors  Program which have not
     yet vested.  Does not include  shares  owned by M&A and NIIHC  described in
     footnote (d) above.

 (k) Includes  10,000  shares of Class A Common Stock  underlying  stock options
     exercisable within 60 days. Also includes 21,154 restricted shares of Class
     A Common Stock awarded under the Outside  Directors  Program which have not
     yet vested.
                                              (footnotes continued on next page)

                                       I-7



<PAGE>




(footnotes continued from previous page)

 (l) Includes  10,000  shares of Class A Common Stock  underlying  stock options
     exercisable within 60 days. Also includes 21,154 restricted shares of Class
     A Common Stock awarded under the Outside  Directors  Program which have not
     yet vested.

(m) Includes 18,500  restricted shares of Class A Common Stock awarded under the
    Outside Directors Program which have not yet vested.

 (n) Includes  10,000  shares of Class A Common Stock  underlying  stock options
     exercisable within 60 days. Also includes 29,154 restricted shares of Class
     A Common Stock awarded under the Outside  Directors  Program which have not
     yet vested.

 (o) Includes  10,000  shares of Class A Common Stock  underlying  stock options
     exercisable within 60 days. Also includes 25,988 restricted shares of Class
     A Common Stock awarded under the Outside  Directors  Program which have not
     yet vested.

 (p) Includes  750,000 shares of Class A Common Stock  underlying  stock options
     exercisable within 60 days.

 (q) Includes  123,334 shares of Class A Common Stock  underlying  stock options
     exercisable within 60 days.

 (r) Includes  35,001  shares of Class A Common Stock  underlying  stock options
     exercisable within 60 days.

 (s) Includes  1,833 shares of Class A Common  Stock  underlying  stock  options
     exercisable within 60 days.

 (t) Includes  5,000 shares of Class A Common  Stock  underlying  stock  options
     exercisable within 60 days.

 (u) Includes  1,049,335 shares of Class A Common Stock underlying stock options
     exercisable  within 60 days.  Also includes  214,900  restricted  shares of
     Class A Common Stock awarded under the Outside Directors Program which have
     not yet vested. Does not include shares owned by M&A and NIIHC described in
     footnote (d) above.

                                       I-8




<PAGE>




                             EXECUTIVE COMPENSATION

SUMMARY COMPENSATION TABLE

    The following table sets forth a summary of all compensation awarded or paid
to or earned by the former Chief Executive Officer,  the current Chief Executive
Officer,  the four other most highly  compensated  current of the  Company  (the
'named  executive  officers'  for  services  rendered in all  capacities  to the
Company  (including  its  subsidiaries)  for the fiscal year ended  December 31,
1999,  for the fiscal year ended December 31, 1998 and for the fiscal year ended
December 31, 1997.

<TABLE>
<CAPTION>
                                                                                                     LONG-TERM
                                                   ANNUAL COMPENSATION                          COMPENSATION AWARDS
                                ----------------------------------------------------------   --------------------------
                                                                                                           SECURITIES
                                                                                             RESTRICTED    UNDERLYING
                                                                            OTHER ANNUAL       STOCK         OPTIONS
 NAME AND PRINCIPAL POSITION     FISCAL PERIOD     SALARY($)   BONUS($)   COMPENSATION (d)     AWARDS     (#) OF SHARES
 ---------------------------     -------------     ---------   --------   ----------------     ------     -------------
<S>                             <C>                <C>         <C>        <C>                <C>          <C>
Gregory J. Andrews(a) ........    1/1/99-2/11/99     69,231    450,000         17,412                        300,000
 Former President and Chief     6/30/98-12/31/98    144,231                    34,470
 Executive Officer
Malcolm R. Yesner(b) .........  1/01/99-12/31/99    375,000     75,000         20,656                        700,000
 President, Chief Executive     1/01/98-12/31/98    228,000    100,000              0                         79,000
 Officer                        1/01/97-12/31/97    137,000    100,000
Robert W. Pierce(c) ..........  1/01/99-12/31/99    250,000    100,000          8,905                              0
 Executive Vice President,      1/01/98-12/31/98    250,000     50,000         10,515                         60,000
 and Chief Financial            1/01/97-12/31/97    165,384     50,000          1,233                        100,000
 Officer
Donald N. Riley ..............  1/01/99-12/31/99    182,000     38,000          6,000                         20,000
 Executive Vice President,      1/01/98-12/31/98    142,308     30,000         27,568                         52,500
 Operations                     1/01/97-12/31/97     38,462     10,000          2,178                         25,000
Aurelia T. Waldon ............   1/1/99-12/31/99    138,077     25,000          6,525
 Executive Vice President,
 Sales
Shawn K. Tollerson ...........   1/1/99-12/31/99    102,308     40,000          1,173
 Vice President, Marketing
</TABLE>

- ---------

 (a) Mr. Andrews became President and Chief Executive Officer of Carson Products
     and the Company on June 30, 1998. Mr. Andrews passed away on February 21,
     1999.

 (b) Mr. Yesner became President and Chief Executive Officer of the Company on
     March 2, 1999. Since April 1998, he has also served as
     President -- International Operations of the Company. From 1992 to 1998,
     Mr. Yesner served as Managing Director of Carson South Africa.

 (c) Mr. Pierce became an executive officer of Carson Products and the Company
     on May 9, 1997.

 (d) Except where otherwise noted, all other compensation for 1999 includes Long
     Term Disability in the amount of $87.50 for Mr. Andrews, $393.75 for Mr.
     Yesner, $525.00 for Mr. Pierce, Mr. Riley and Ms. Waldon, and $173.00 for
     Ms. Tollerson. It also includes a car allowance of $17,324.82 for Mr.
     Andrews, $14,137.00 for Mr. Yesner, $8,380 for Mr. Pierce, $6,000 for Mr.
     Riley and Ms. Waldon and $1,000 for Ms. Tollerson. Also included is Excess
     Life Insurance of $6,125.00 for Mr. Yesner.

                                       I-9



<PAGE>




OPTION GRANTS IN LAST FISCAL YEAR

    The following table sets forth  information  concerning the grant of options
to purchase stock to each of the named executive officers during the fiscal year
ended December 31, 1999:

<TABLE>
<CAPTION>
                                                                                                            POTENTIAL REALIZABLE
                                                                                                              VALUE AT ANNUAL
                                                                                                               RATES OF STOCK
                                                                                                             PRICE APPRECIATION
                                                        INDIVIDUAL GRANTS                                     FOR OPTION TERM
                         -------------------------------------------------------------------------------   ----------------------
                                                 PERCENT OF TOTAL
                         NUMBER OF SECURITIES   OPTIONS GRANTED TO
                          UNDERLYING OPTIONS       EMPLOYEES IN         EXERCISE OR
                           GRANTED (#) (a)         FISCAL YEAR       BASE PRICE ($/SH)   EXPIRATION DATE    5% ($)      10% ($)
                           ---------------         -----------       -----------------   ---------------    ------      -------
<S>                      <C>                    <C>                  <C>                 <C>               <C>         <C>
NAME
Gregory J. Andrews.....              0                    0                     0                  0              0            0
Malcolm R. Yesner......        250,000(a)              80.2%              $3.1875            2/21/09        501,150    1,270,014
                               200,000(a)                                 $4.1250            3/15/09        518,838    1,314,838
                               250,000(a)                                 $2.8750           10/18/09        452,018    1,145,502
Robert W. Pierce.......              0                    0                     0                  0              0            0
Donald N. Riley........         20,000(b)               2.3%              $3.1875            6/28/09         40,092      101,601
Shawn K. Tollerson.....         10,000(c)               2.3%              $3.1875            6/28/09         20,046       50,801
                                10,000(c)                                 $2.8750           10/18/09         18,081       45,820
Aurelia T. Waldon......          8,000(d)               1.7%              $3.1875            6/28/09         16,037       40,640
                                 7,000(d)                                 $2.8750           10/18/09         12,657       32,074
</TABLE>

- ---------

 (a) Options  to  purchase  250,000  shares  of Class A Common  Stock to vest in
     thirds on each of February  21,  2000,  February  21, 2001 and February 21,
     2002; options to purchase 200,000 shares to vest in thirds on each of March
     15, 2000,  March 15, 2001 and March 15, 2002;  options to purchase  250,000
     shares to vest in thirds on each of October 18, 2000,  October 18, 2001 and
     October  18,  2002.   However,   all  options   accelerate  and  vest  upon
     consummation of the Merger.

 (b) Options to purchase 20,000 shares of Class A Common Stock to vest in thirds
     on each of June 28, 2000, June 28, 2001 and June 28, 2002.

 (c) Options to purchase 10,000 shares of Class A Common Stock to vest in thirds
     on each of June 28,  2000,  June 28,  2001 and June 28,  2002;  options  to
     purchase  10,000 shares to vest in thirds on October 18, 2000,  October 18,
     2001 and October 18, 2002.  However,  all options  accelerate and vest upon
     consummation of the Merger.

 (d) Options to purchase  8,000 shares of Class A Common Stock to vest in thirds
     on each of June 28,  2000,  June 28,  2001 and June 28,  2002;  options  to
     purchase  7,000 shares to vest in thirds on October 18,  2000,  October 18,
     2001 and October 18, 2002.  However,  all options  accelerate and vest upon
     consummation of the Merger.

OPTION/SAR EXERCISES AND HOLDINGS

    The options listed in the table above were  outstanding at December 31, 1999
and no options or stock  appreciation  rights (SARs) were exercised by the named
executive  officers  during the fiscal year ended  December 31, 1999.  The total
number of  exercisable  and  unexercisable  options held by the named  executive
officers at December 31, 1999 was as follows:

<TABLE>
<CAPTION>
                                                                  NUMBER OF         NUMBER OF
                                          TOTAL NUMBER OF        EXERCISABLE      UNEXERCISABLE
                                       SECURITIES UNDERLYING     SECURITIES        SECURITIES
                                        OPTIONS GRANTED (#)      UNDERLYING        UNDERLYING
                                                (1)            OPTIONS GRANTED   OPTIONS GRANTED
                                                ---            ---------------   ---------------
<S>                                    <C>                     <C>               <C>
NAME
Gregory J. Andrews...................               0                    0                 0
Malcolm R. Yesner....................         779,000              112,333           666,667
Robert W. Pierce.....................         160,000              103,333            56,667
Donald N. Riley......................          97,500              113,333            54,167
Shawn K. Tollerson...................          23,500                1,833            21,667
Aurelia T. Waldon....................          30,000                5,000            25,000
</TABLE>

                                                         (footnote on next page)

                                      I-10



<PAGE>




(footnote from previous page)

(1) Of these options,  29,000 for Mr. Yesner, 110,000 for Mr. Pierce, 27,500 for
    Mr.  Riley,  1,000 for Ms.  Tollerson  and 10,000 for Ms. Waldon have option
    exercise prices in excess of $5.20 and therefore, will not be exercised upon
    consummation of the Merger.

LONG TERM INCENTIVE PLANS

    The  options  listed  in the  tables  above  were  granted  pursuant  to the
Company's 1996 Long-Term  Incentive Plan (the '1996 LTIP').  No other  long-term
incentive awards were granted to the named executive  officers during the fiscal
year ended December 31, 1999.

EMPLOYMENT AGREEMENTS

    Parent entered into a written  employment  agreement with Malcolm R. Yesner,
dated as of February 25, 2000,  which is described in Item 3 of Schedule  14D-9.
Upon the  effective  time of the  Merger,  this new  employment  agreement  will
supersede his existing employment agreement with the Company described below.

    During 1998,  Carson Products entered into an employment  agreement with Mr.
Andrews and remained a party to existing  employment  agreements with Mr. Pierce
and Mr. Riley.  Also in 1998, the Company  entered into an employment  agreement
with Mr. Yesner as President -- International Operations. In 1999, in connection
with the death of Mr. Andrews (as discussed below),  the Company entered into an
amended and restated employment agreement with Mr. Yesner which incorporated all
previous amendments and reflected his promotion to President and Chief Executive
Officer of the Company and Carson Products.  These agreements  contain the terms
discussed below (the 'Employment  Agreements').  Mr. Andrews' term of employment
was to expire on  December  31,  2000.  In respect of his  agreement  to provide
services as President -- International  Operations of the Company,  Mr. Yesner's
term of employment expires on December 31, 2001. The agreement entered into with
Mr.  Yesner in 1999 is  terminable  at the will of either the  Company or Carson
Products.  The Employment  Agreements for Mr. Pierce and Mr. Riley provide for a
term of employment expiring on May 9, 2000 and September 8, 2000, respectively.

    Under the  Employment  Agreements,  the annual base  salary  amounts for Mr.
Andrews,  Mr.  Yesner,  Mr.  Pierce and Mr. Riley are $300,000,  $375,000  (both
agreements),  $250,000, and $182,000,  respectively.  Pursuant to the Employment
Agreements,  Mr. Pierce and Mr. Riley are entitled to annual bonuses  determined
under a formula based on specified net revenue growth, net income,  earnings per
share  and/or  stock price  growth.  Mr.  Yesner is entitled to a target  annual
bonus,  determined in the sole discretion of the Board, of up to 40% of his base
salary, in respect of his services as President -- International Operations, and
a further  discretionary annual bonus,  determined in the sole discretion of the
Board of Directors of Carson  Products,  in respect of his services as President
and Chief Executive  Officer of the Company and Carson Products.  In addition to
such base  salary and annual  bonuses,  the  Employment  Agreements  provide for
eligibility in any pension and welfare  benefit plans (other than certain profit
sharing  plans)  maintained  by Carson  Products (the Company in the case of Mr.
Yesner),  a monthly  automobile  allowance for Mr. Pierce and Mr. Riley equal to
$500 and $500,  respectively,  and such other fringe benefits generally provided
by Carson Products (the Company in the case of Mr. Yesner), to its employees.

    The Employment  Agreements  provide for certain  benefits to each individual
upon  a  termination  of his  employment  during  the  term  of  his  Employment
Agreement.  If the  employment of any of the above named  executive  officers is
terminated  for  'Cause' (as defined in the  Employment  Agreements)  or if such
individual  voluntarily  terminates employment without 'Good Reason' (as defined
in the Employment Agreements), such officers will only be entitled to any unpaid
base salary amounts  through and including the date of termination and any prior
year's annual bonus which has been awarded,  but not yet paid as of such date of
termination.

                                      I-11



<PAGE>




    If Carson  Products  terminates  the  employment of Mr. Riley without Cause,
such officer will be entitled to receive a lump sum  severance  payment equal to
150% of his base annual salary  within 15 days of the date of such  termination.
If the Company  terminates the employment of Mr. Yesner without Cause,  he shall
be  entitled to base  salary  continuation  at the rate in effect on the date of
termination,  for an 18-month period commencing on such date of termination.  If
Mr. Pierce's  employment is terminated without Cause,  Carson Products shall pay
him a lump sum payment equal to any unpaid base salary through and including the
date of his termination without Cause.

    In the event of the  termination  of  employment  of Mr. Pierce or Mr. Riley
upon  death or  'Disability,'  as  defined  in the  Employment  Agreements,  the
respective individual will be entitled to receive 150% of his annual base salary
(payable  in  one  lump  sum).  In the  event  of Mr.  Yesner's  termination  of
employment  upon his death or  Disability,  Mr.  Yesner will be entitled to base
salary  continuation  for a one  month  period  commencing  on the  date of such
termination.

    Mr.  Yesner,  Mr.  Pierce and Mr.  Riley are also  entitled  to  termination
benefits if their  employment is  terminated by Carson  Products (the Company in
the case of Mr.  Yesner)  without Cause or by such  individual  with Good Reason
following a 'Change in Control' (as defined in the Employment Agreements).  Upon
such a termination  following a Change in Control,  Mr. Yesner shall be entitled
to a lump sum  payment  equal to three  times  the sum of (i) the  highest  base
salary paid or payable to Mr. Yesner during the twelve month period  immediately
preceding  the month in which the Change in Control  occurs,  and (ii) an amount
equal to Mr.  Yesner's  base  salary  for the year in which a Change in  Control
occurs. Upon such a termination of Mr. Pierce or Mr. Riley following a Change in
Control,  Mr.  Pierce or Mr. Riley shall be entitled to a lump sum payment equal
to one and one-half times the sum of (i) the highest base salary paid or payable
to such  individual  during the twelve month period  immediately  preceding  the
month in which the Change in Control occurs,  and (ii) an amount equal to 50% of
such  individual's base salary for the year in which a Change in Control occurs.
In addition,  Mr. Yesner may voluntarily  terminate his employment on, or within
one year after,  the  occurrence of a Change in Control and upon such  voluntary
termination, shall be entitled to a lump sum equal to three times the sum of (i)
the highest  base salary paid or payable to Mr.  Yesner  during the twelve month
period  immediately  preceding the month in which the Change in Control  occurs,
and (ii) an amount equal to Mr.  Yesner's  base salary for the year in which the
Change of Control occurs.

    The Employment  Agreements also provide that Mr. Pierce and Mr. Riley, while
employed  by Carson  Products  and during the period in which Mr.  Pierce or Mr.
Riley,  respectively,  is  receiving  payments of Base Salary (as defined in the
Employment Agreements) from Carson Products (regardless as to whether Mr. Pierce
or Mr. Riley, respectively, is employed by Carson Products), may not directly or
indirectly  (i) own,  operate,  represent,  promote,  consult  for,  control  or
participate  in the  ownership,  operation,  acquisition  or  management  of any
business   manufacturing  and/or  distributing  ethnic  hair  care  products  or
cosmetics  within a  500-mile  radius of  Carson  Products'  headquarters,  (ii)
solicit  (other  than on behalf of Carson  Products  or any of its  affiliates),
divert or take away the business of any  customers of Carson  Products or any of
its affiliates,  or any  prospective  customers of Carson Products or any of its
affiliates  whose business  Carson  Products or any of its  affiliates  actively
solicits during such officer's employment with Carson Products, or (iii) solicit
or induce any employee of Carson  Products or any of its affiliates to terminate
such employee's employment with Carson Products or such affiliates.

    In October,  1999, Mr. Yesner entered into a non-competition  agreement with
the Company which  provides that upon the  occurrence of a Triggering  Event (as
defined  below),  Mr. Yesner,  without the express prior written  consent of the
Company,  is prohibited  from engaging in any  Competitive  Business (as defined
therein) or any other competitive  activity.  The restrictions are imposed for a
five-year  period  commencing  upon  Mr.  Yesner's  termination  of  employment.
'Triggering  Event' means the noncompetition  and  nonsolicitation  restrictions
only become  effective if, prior to January 1, 2002,  either:  (i) Mr.  Yesner's
employment  is  terminated  under  circumstances  in  which  he is  entitled  to
severance under his employment  agreement  (i.e.,  upon his termination  without
'Cause' or his voluntary  resignation  within one year after the occurrence of a
change  of  control),  in  which  case  the  restrictions  automatically  become
effective, or (ii) Mr. Yesner's

                                      I-12



<PAGE>




employment  is  terminated  under  circumstances  in which he is not entitled to
severance under his employment  agreement (i.e., upon his termination for 'Cause
or his voluntary resignation prior to the occurrence of a change of control), in
which case the restrictions  become effective only if the Company elects to have
such provisions apply. If the restrictions  become effective under either of the
circumstances  described  above,  the Company shall pay to Mr. Yesner a total of
$2.5 million over the five year duration of the restrictions  ($200,000 per year
with respect to the United States and $300,000 per year with respect to the rest
of the world) payable in annual installments in arrears.

    Mr. Andrews passed away on February 21, 1999. The Employment Agreement
between Carson Products and Mr. Andrews provides for certain benefits upon a
termination of Mr. Andrews' employment upon his death. Specifically, Mr.
Andrews' Employment Agreement provides for base salary continuation for a one
month period commencing on the date of such termination. In addition, Mr.
Andrews' Employment Agreement entitled him to life insurance coverage at the
expense of Carson Products, with a death benefit equal to $5,000,000.

    As an  inducement  to Mr.  Andrews'  agreement  to  serve  as CEO of  Carson
Products, Carson Products recognized that its compensation of Mr. Andrews had to
take into  account the value of Mr.  Andrews'  option  rights to acquire  common
stock of Colgate-Palmolive  and shares of restricted stock of Colgate-Palmolive,
which Mr. Andrews forfeited as a result of his leaving Colgate-Palmolive to join
Carson  Products.  Concurrently  with the execution of Mr.  Andrews'  Employment
Agreement,  Carson Products entered into a Stock  Appreciation Units and Phantom
Stock  Agreement  with Mr.  Andrews (the 'SAR  Agreement').  Pursuant to the SAR
Agreement, Carson Products granted to Mr. Andrews stock appreciation right units
(the 'Units') and phantom stock (the 'Phantom Shares').  When exercisable,  each
Unit  entitles  Mr.  Andrews (or his  estate) to an amount  equal to the current
market price per share of  Colgate-Palmolive  common stock on the date such Unit
is exercised,  less the base value of the Unit,  as noted in the SAR  Agreement.
Upon  settlement  and  redemption,  a Phantom Share entitles Mr. Andrews (or his
estate)  to an  amount  equal  to  the  then  current  value  of  one  share  of
Colgate-Palmolive  common stock.  The Units and Phantom  Shares were to vest and
become  exercisable  over Mr. Andrews' term of employment with Carson  Products.
Mr.  Andrews was initially  granted a total of 11,534 Units.  Under the terms of
the SAR  Agreement,  2,000 Units with a base value of $34.3438  per unit,  2,467
Units with a base value of $40.625 per unit and 1,533 Units with a base value of
$62.1563 per unit were  exercisable at the time of Mr. Andrews'  death.  Because
Mr.  Andrews  died prior to the earliest  settlement  date  associated  with the
Phantom Shares, his estate forfeited any and all Phantom Share rights granted to
him. In  November,  the  Company and Mr.  Andrews'  estate  signed an  agreement
whereby the estate  relinquished  Mr.  Andrews'  right to exercise his option to
acquire 300,000 shares of Class A Common Stock in return for a cash payment from
the Company of $135,000, less such taxes required to be withheld pursuant to any
applicable  law and  relinquished  Mr.  Andrews' right with respect to all Units
granted to Mr.  Andrews  under the SAR Agreement in return for a cash payment of
$395,804.92,  less such taxes required to be withheld pursuant to any applicable
law.

COMPENSATION OF DIRECTORS

    In 1999, Leroy Keith received cash compensation in the amount of $500,000 in
compensation  for his services to the Company as the  non-executive  Chairman of
the Board of Directors.  No other Directors  received any cash  compensation for
the services as members of the Board.

    During  November 1998, the Board amended and restated the 1996  Non-Employee
Directors  Equity  Incentive  Program (the  'Outside  Directors  Program').  The
Outside  Directors  Program was  initially  approved  by the Board in 1996.  The
Outside  Directors   Program  is  designed  to  attract,   retain  and  motivate
individuals  who  the  Company  believes  are  capable  of  making   significant
contributions  to the  Board  and the  Company  generally,  and to  align  their
interests with those of the shareholders.

    The  Outside  Directors  Program  authorizes  the  issuance of up to 400,000
shares  of  the  Class  A  Common  Stock,   subject  to  adjustment  in  certain
circumstances.  Prior to the amendment and restatement of the Outside  Directors
Program, each non-employee director received, immediately

                                      I-13



<PAGE>




following  each annual  meeting of the  Company's  stockholders  (i) a number of
shares, subject to certain forfeiture restrictions,  of the Class A Common Stock
(the 'Outside Director  Restricted Shares') equal to the quotient resulting when
$25,000 is divided by the average  fair market value of the Class A Common Stock
for the five trading days preceding  such annual meeting (the 'Trading  Period')
and (ii) an option to acquire  5,000  shares of the Class A Common Stock with an
exercise  price  equal to the average  fair  market  value of the Class A Common
Stock for the Trading Period (the 'Outside Director Options').

    The amended and restated Outside Directors Program is effective for 1998 and
thereafter.  Pursuant to the Outside Directors Program, as amended and restated,
the Board has sole discretion to grant options to non-employee directors in such
amounts and subject to such restrictions,  terms and conditions as it shall deem
appropriate.  In  addition,  immediately  following  each annual  meeting of the
Company's  stockholders  occurring  after  January  1,  1999  each  non-employee
director serving on the Audit,  Compensation and/or Executive  Committees of the
Board shall  automatically be granted Outside Director  Restricted Shares.  Each
non-employee  director  serving on the Audit Committee shall receive an award of
3,500 Outside Director Restricted Shares. Each non-employee  director serving on
the  Compensation  Committee  shall receive an award of 3,500  Outside  Director
Restricted Shares. Each non-employee director serving on the Executive Committee
shall receive 5,000 Outside Director Restricted Shares. A non-employee  director
serving  on more than one  Committee  of the  Board  shall  receive  an award of
Outside  Director  Restricted  Shares  with  respect to his service on each such
Committee.  In addition,  the Board shall have  discretion  to grant  additional
Outside Director  Restricted Shares to non-employee  directors,  subject to such
restrictions, terms and conditions as the Board shall deem appropriate.

    The Outside Director Restricted Shares vest and become non-forfeitable as to
one-third of the aggregate  shares granted on each of the next succeeding  three
anniversaries of the date of grant of such Restricted  Shares. If a non-employee
director resigns voluntarily from the Board or is removed therefrom with 'cause'
(as defined in the Outside  Directors  Program),  the unvested  Outside Director
Restricted  Shares  held  by such  non-employee  director  will  be  immediately
forfeited and automatically cancelled by the Company.

    The Outside Director Options become  exercisable on the first anniversary of
the date of grant of any such option and expire on the tenth anniversary of such
date (if any such  option is not  exercised  prior  thereto by the  non-employee
director grantee). If a non-employee director resigns voluntarily from the Board
or is removed  therefrom for cause,  the Outside  Director  Options held by such
director, if then unexercisable,  will be immediately forfeited by such director
and  automatically  cancelled  by the Company or, if then  exercisable,  must be
exercised  by  such  non-employee   director  within  90  days  after  any  such
resignation or removal.

    The Outside Directors Program is administered by the Board of Directors. The
Board  has the full and final  authority  to  interpret  the  Outside  Directors
Program and to adopt and amend such rules and regulations for the administration
of the  Outside  Directors  Program  as the  committee  may deem  desirable.  In
addition,  the Board has the right to amend or terminate  the Outside  Directors
Program, subject to certain restrictions set forth therein.

COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION

    The  Company's   Compensation   Committee   consists  of  Melvyn  J.  Estrin
(Chairman),  James  L.  Hudson  and  Jack  Kemp,  each of  whom  is an  outside,
non-employee  member of the  Company's  Board.  The  Compensation  Committee  is
responsible for all aspects of the Company's  executive  compensation  policies,
including the  administration of the Company's 1996 LTIP. None of the members of
the  Compensation  Committee  has or any time been an officer or employee of the
Company or of any of its subsidiaries.

                                      I-14



<PAGE>



COMPENSATION COMMITTEE REPORT ON EXECUTIVE COMPENSATION

    The  Company's  executive  compensation  program has as its  foundation  the
following objectives:

     Maintaining  a  total  compensation  program  consisting  of  base  salary,
     performance  incentives and benefits designed to support the corporate goal
     of providing superior value to our stockholders and customers;

     Providing compensatory programs which serve to facilitate the recruitment,
     retention and motivation of qualified executives; and

     Rewarding key executives for achieving financial,  operating and individual
     objectives that produce a corresponding  and direct return to the Company's
     stockholders in both the long-term and the short-term.

PHILOSOPHY AND OBJECTIVES

    The Company's  compensation  philosophy  and programs are  structured to tie
executives'  total  compensation  to the overall  performance of the Company.  A
secondary  objective of the Company's  compensation  philosophy is to provide an
incentive for executives,  and to motivate them to strive for sustainable growth
in earnings,  market share, operating profits (or EBITDA),  industry leadership,
global expansion and shareholder value. In addition,  the Company's compensation
packages for its executives  are designed to attract and retain highly  talented
managers and leaders for the  positions  that the Board has deemed  essential to
the Company's long-term success-defined as five years or longer.

    Each year, the Compensation Committee will conduct a comprehensive review of
the Company's executive compensation programs. The Compensation Committee may be
assisted in these efforts by an independent  consultant  and/or by the Company's
internal staff, who provide the Compensation Committee with relevant information
and  recommendations  regarding  compensation  policies,  programs  and specific
compensation practices. This review is designed to ensure proper programs are in
place to enable the Company to achieve its strategic  and operating  objectives,
provide superior value to its  stockholders  and customers,  and to document the
Company's relative competitive position.

    To  maintain  competitive,   comprehensive  compensation,  the  Compensation
Committee  will review a comparison of the Company's  compensation  program with
those offered by  comparable  companies  within  relevant  industries.  For each
component of  compensation  (as well as total  compensation),  the  Compensation
Committee  may seek to  ensure  that the  Company's  level of  compensation  for
expected levels of performance  approximates the average for executive  officers
in  similar  positions  at  comparable  companies.  Performance  above  or below
expected  levels may be  reflected in a  corresponding  increase or reduction in
certain portions of the Company's overall compensation program.

    In accordance with the philosophy described in the preceding paragraphs, the
Compensation  Committee has  determined  that each  executive  should  receive a
portion of her/his compensation in a base salary and a portion should be awarded
on the basis of achievements as measured against the targets presented above. In
setting and adjusting both base salaries and incentive awards,  the Compensation
Committee may take into consideration  comparability indices for executives both
within the Company's  industrial sector and the prevailing  responsibilities for
business  executives  having similar roles and  responsibilities  in an expanded
context.

    The Compensation  Committee is mindful that, while every effort will be made
to recognize and evaluate the  performance of the Company's  senior  management,
this  process  cannot be  determined  by the  exclusive  use of a  predetermined
formula. The Compensation Committee,  therefore,  believes that it must also use
judgment and  discretion in  recognizing  and rewarding  specific  persons whose
individual  talents  and  contributions  have  benefited  the  Company  and  its
shareholders outside of, or in addition, to the Company's financial performance.

    The Company's  executive  compensation  program includes several  components
serving long and short-term  objectives and taking  advantage of several federal
income tax incentives which are not

                                      I-15



<PAGE>



directly  performance-based.  In addition, the Company maintains for each of its
executive  officers a package of benefits under its pension and welfare  benefit
plans that is  generally  provided to all  employees,  including a group  health
insurance plan.

LONG-TERM INCENTIVE STOCK OPTIONS

    The Compensation  Committee rewards  long-term  performance with awards made
pursuant  to the 1996 LTIP.  The  Compensation  Committee  selects  the form and
amount of long-term  awards based upon its evaluation of which vehicles are best
positioned to serve as effective incentives for long-term performance. Grants of
stock  options  under the 1996  LTIP are  intended  to  motivate  the  Company's
executives to focus on increasing the stock price over a period greater than one
year. The Compensation Committee is mindful that the Company's historical record
as a publicly traded company is limited by virtue of the relatively brief period
in which it has been listed on the New York Stock Exchange;  nonetheless, in the
absence of a five-year  historical  base, the long-term  incentive stock options
should,  for the immediate  future  (defined as the  twelve-month  period ending
December 31, 1999), be tied to specific share price increases.

TAX CONSIDERATIONS

    Section 162(m) of the Internal  Revenue Code, as amended,  generally  limits
the Company's  federal income tax deduction for compensation paid in any taxable
year to any  one of the  five  highest  paid  executive  officers  named  in the
Company's Proxy Statement to $1.0 million. The limit does not apply to specified
types of exempt  compensation,  including  payments that are not included in the
employee's  gross  income,  payments  made to or from a  tax-qualified  plan and
compensation  that qualifies as  performance-based  compensation.  Under the tax
law,  the  amount of a  performance-based  award  must be based  entirely  on an
objective   formula,   without  any  subjective   consideration   of  individual
performance.

    The Compensation  Committee has carefully considered the impact of this law.
At this time,  the  Compensation  Committee  believes it is in the Company's and
stockholders'   best  interests  to  retain  the  subjective   determination  of
individual performance and compensation levels.  Consequently,  some payments to
the  Company's  named  executive  officers  could be subject  to the  limitation
imposed by the Code  section  162(m).  Options  granted  under the 1996 LTIP are
designed to qualify as exempt performance-based compensation.

RATIONALE FOR CEO COMPENSATION

    In 1999, Mr. Yesner's compensation was determined as described above.

                                          Compensation Committee

                                          Melvyn J. Estrin, Chairman
                                          James L. Hudson
                                          Jack Kemp

                                      I-16



<PAGE>




PERFORMANCE GRAPH

    The following graph compares (i) the cumulative total stockholder  return on
the Class A Common  Stock with (ii) the  cumulative  return of the Russell  2000
Stock Index  ('Russell  2000') and a peer group  consisting  of companies in the
cosmetics and grooming  industry (the 'Peer Group').  The graph assumes that the
value of an investment in the Common Stock and in each index was $100 on October
15, 1996, and that all dividends were reinvested.

    The Russell 2000 and the Peer Group are market-capitalization weighted. The
Peer Group is comprised of 24 consumer product manufacturers, including the
following publicly traded companies: Adrien Arpel, Inc., Advantage Life
Products, Inc., Alberto-Culver Company, Inc., Applewoods, Inc., Avon Products,
Inc., Beauticontrol Cosmetics, Inc., Carson, Inc., CCA Industries, Inc.,
Chromatics Color Sciences International Inc., Del Laboratories Inc., Dial
Corporation New, French Fragrances Inc., Gillette Company, Guest Supply, Inc.,
Human Peromone Sciences, Inc., Inter Parfums Inc., Estee Lauder Cosmetics, Inc.,
Nutramax Products, Inc., Parlux Fragrances Inc., Revlon, Inc., Stephan Co.,
Styling Technology Corp., Tristar Corporation, Zegarelli Group International,
Inc.

                                 [PERFORMANCE GRAPH]

<TABLE>
<CAPTION>
                                                                CUMULATIVE TOTAL RETURN
                                                      --------------------------------------------
                                                      10/15/96   12/96    12/97    12/98    12/99
                                                      --------   -----    -----    -----    -----
<S>                                                   <C>        <C>      <C>      <C>      <C>
Carson, Inc.........................................   100.00     90.98    43.85    26.23    21.31
Peer Group..........................................   100.00    106.16   133.05   139.93   122.35
Russell 2000........................................   100.00    108.95   143.58   134.31   132.31
</TABLE>

                                      I-17



<PAGE>




                 CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

MORNINGSIDE AND MCG

    On September 1, 1999,  the  Management  Assistance  Agreement by and between
Carson Products and Morningside  Capital Group,  L.L.C.  ('Morningside'),  dated
August 23,  1995 (as  amended,  the  'Morningside  Management  Agreement'),  was
terminated by mutual consent of the parties  thereto.  Following  termination of
the  Morningside   Management   Agreement,   Carson  Products   entered  into  a
substantially  similar  Management  Assistance  Agreement  with MCG Global,  LLC
('MCG') on September 1, 1999 (the 'MCG  Management  Agreement').  The  principal
members of MCG are the former principal members of Morningside.  Pursuant to the
MCG Management Agreement,  MCG agrees to supply the services of Vincent A. Wasik
(a principal member of MCG) to provide advice and assistance with respect to (i)
the  formulation of a 'strategic  direction';  (ii) the  formulation of business
plans,  capital  budgets and  financial  strategies;  (iii) the  formulation  of
marketing,  sales and operational  plans;  (iv) the evaluation of investment and
acquisition  opportunities;  and (v)  dealings  with  banks  and  other  lending
institutions. Such services are provided for a fee of $350,000 per year, payable
on a monthly basis in advance plus reimbursement for out-of-pocket expenses. The
MCG Management  Agreement  provides that Carson Products will indemnify MCG, its
members,  employees and agents,  including Mr. Wasik,  for all actions,  claims,
damages  and  liabilities  based  upon or  arising  from  the  acceptance  of or
performance of the obligations of MCG under the MCG Management  Agreement (other
than actions resulting from gross negligence,  willful  misconduct or a material
breach of the MCG  Management  Agreement by MCG or Mr. Wasik).  The  termination
date of the MCG Management  Agreement is August 23, 2003;  however,  the term of
the agreement shall continue after such termination date until terminated by not
less  than  30  days'  advance  notice  by  either  party.  Notwithstanding  the
foregoing,  the MCG Assistance Agreement will terminate upon consummation of the
Offer.

    Additionally,  for the term of the MCG Management Agreement,  MCG has agreed
that neither it nor Mr. Wasik shall  directly or indirectly  (i) own (other than
through the  ownership of five  percent (5%) or less of any class of  securities
registered under the Exchange Act), manage, operate, represent, promote, consult
for,  control  or  participate  in  the  ownership,  operation,  acquisition  or
management of any business  manufacturing  and/or  distributing ethnic hair care
products or cosmetics within a 500-mile radius of Carson Products' headquarters,
or  (ii)  solicit  (other  than  on  behalf  of  Carson  Products  or any of its
affiliates),  divert  or take  away the  business  of any  customers  of  Carson
Products  or any of  its  affiliates  or any  prospective  customers  of  Carson
Products or any of its affiliates.

AM COSMETICS

    AM Products  Company,  formerly known as  Morningside  AM Acquisition  Corp.
('AMP'),  entered into a Subscription  Agreement  dated as of June 26, 1996 (the
'Subscription  Agreement)  with Carson  Products,  providing for the purchase by
Carson  Products of 300 shares of cumulative  payment-in-kind  Preferred  Shares
(the 'AMP PIK Preferred Shares') issued by AMP, at a price of $10,000 per share.
The AMP PIK Preferred Shares were subsequently  exchanged by Carson Products for
an equal number of shares of cumulative  payment-in-kind  Preferred Shares of AM
Cosmetics,  the  parent  corporation  of AMP (the 'PIK  Preferred  Shares').  AM
Cosmetics and AMP were formed by  Morningside  on behalf of an investor group to
acquire the assets of Arthur Matney Co., Inc. Certain directors and shareholders
of the Company are or have been key management, directors and shareholders of AM
Cosmetics.  AM Cosmetics sells several brands of budget cosmetics,  one of which
is targeted at the African-American consumer.

    Concurrent  with its  investment  in AMP,  Carson  Products  entered  into a
Management  Agreement  (the  'Carson  --  AM  Management   Agreement')  with  AM
Cosmetics,  pursuant  to which  Carson  Products  agreed to manage the  business
operations of and provide  certain other  services to AM Cosmetics.  In November
1998,  AM  Cosmetics  served  written  notice of  termination  of the  Carson-AM
Management Agreement.

                                      I-18



<PAGE>




    Pursuant to the Carson-AM Management  Agreement,  the parties entered into a
manufacturing  agreement  in May  1997,  which  expired  on May 1, 1999 (the 'AM
Manufacturing Agreement'). In addition, Carson Products and AM Cosmetics entered
into a sales and marketing  agreement  (the 'AM  Sales/Marketing  Agreement') in
accordance  with the Carson-AM  Management  Agreement in 1997. In December 1998,
the  Company  served  written  notice  of  its  intention  to  terminate  the AM
Sales/Marketing Agreement.

    In December 1998, AM Cosmetics  instituted an AAA arbitration  proceeding in
New York against the Company (the 'Arbitration'). AM Cosmetics asserted that the
Company  breached (i) the Carson-AM  Management  Agreement by failing to provide
management level personnel, thus causing AM Cosmetics to hire its own management
team at its own  cost and  expense,  and (ii)  the  Manufacturing  Agreement  by
failing to pay AM  Cosmetics  for  manufacturing  certain  goods and  failing to
reimburse it for certain  marketing  and  research  costs.  The Company  filed a
counterclaim   against  AM  Cosmetics  claiming  that  AM  Cosmetics  failed  to
manufacture  products in accordance with the appropriate  specifications,  which
resulted in the manufacture of defective merchandise.

    In  addition,  on April 29,  1999,  the Company  instituted  a civil suit in
Georgia (the 'Georgia  Litigation')  alleging that AM Cosmetics  breached the AM
Sales/Marketing  and also  filed a suit in the  Superior  Court  of New  Jersey,
Bergen  County,  seeking a  declaratory  judgment  with respect to AM Cosmetics'
restructuring  and its impact  upon the PIK  Preferred  Shares  (the 'New Jersey
Litigation'). The New Jersey Litigation was dismissed without prejudice for lack
of prosecution.

    Subsequently,  in February 2000, AM Cosmetics  filed a  counterclaim  in the
Georgia Litigation alleging that from approximately June 1996 through June 1998,
the Company and AM Cosmetics were controlled and  majority-owned,  through other
entities, by Morningside,  which was controlled and majority-owned by Vincent A.
Wasik. AM Cosmetics  alleged that in order to enhance the value of the Company's
stock,  Mr.  Wasik  caused the Company and AM  Cosmetics to be operated in a way
that enhanced the Company's business at AM Cosmetics' expense.  Specifically, AM
Cosmetics  alleged that Wasik caused AM Cosmetics to enter into  contracts  with
the Company  that were  commercially  unreasonable  and/or  unprofitable  for AM
Cosmetics.

    On February 25, 2000,  Carson Products  entered into a settlement  agreement
(the  'Settlement  Agreement') with mutual releases with AM Cosmetics and AMP to
resolve  each of the  Arbitration,  the  Georgia  Litigation  and the New Jersey
Litigation and all other disputes between the parties. In addition,  the Company
obtained a release, in favor of the Company,  from certain indemnity obligations
to certain  officers  and  directors  of the Company who had been  officers  and
directors of AM Cosmetics. Pursuant to the Settlement Agreement, Carson Products
agreed to make a settlement payment totaling $2,000,000 to AM Cosmetics.  Carson
Products  paid AMP  $1,000,000  on  February  25,  2000  upon  execution  of the
Settlement  Agreement,  and agreed to make the remaining  $1,000,000  settlement
payment on the  earlier  of July 31,  2000 or the  closing  of the  Merger  (the
'Second Payment').  In addition, the PIK Preferred Shares were surrendered to AM
Cosmetics and appropriate  filings were made to terminate with prejudice each of
the Arbitration, the Georgia Litigation and the New Jersey Litigation.

    In connection  with the  settlement,  six Directors of the Company  (Messrs.
Bathgate, Butler, Estrin, Sabre, Wasik and Yesner) arranged for caused GrandBank
Inc., a Maryland state chartered bank, to issue an irrevocable  letter of credit
(the  'Letter of Credit')  in the amount of  $690,000  for the benefit of AMP to
secure a portion  of the Second  Payment.  AMP is  entitled  to make a draw down
under the Letter of Credit to the extent  that the Second  Payment  has not been
made on or prior to March 31, 2000.  The Company is required to  reimburse  such
Directors  pursuant to a letter  agreement among the Company and such Directors,
for any amounts drawn down under the Letter of Credit in  circumstances in which
the Merger is not consummated, together with interest thereon at the rate of 12%
per  annum  from  the date of the draw  down to the  date of  reimbursement.  In
circumstances  in which the Merger is  consummated,  the  Company is required to
reimburse  such  Directors  only for any amounts  drawn down under the Letter of
Credit in excess of  $531,492  (the  first  $531,492  of  reimbursement  in such
circumstance being the responsibility of the Company's largest stockholder,  DNL
Partners Limited Partnership), together with interest

                                      I-19



<PAGE>




thereon  at the rate of 12% per annum from the date of the draw down to the date
of reimbursement.  These arrangements were approved by an independent  committee
of the Board.

    Parent conditioned its willingness to enter into the Merger Agreement on the
satisfactory settlement by the Company of all disputes with AMP and AM Cosmetics
arising out of any business  relationships  between them.  The Company  believes
that it was in the Company's best interest to settle the  controversies  between
the parties and the financial  terms of the settlement  will not have a material
adverse effect on the Company.

      COMPLIANCE WITH SECTION 16(a) OF THE SECURITIES EXCHANGE ACT OF 1934

    SECTION 16(a) OF THE SECURITIES  EXCHANGE ACT OF 1934 (THE  'EXCHANGE  ACT')
REQUIRES THE DIRECTORS, EXECUTIVE OFFICERS AND PERSONS WHO OWN BENEFICIALLY MORE
THAN  10% OF  CERTAIN  EQUITY  SECURITIES  OF THE  COMPANY  TO FILE  REPORTS  OF
OWNERSHIP  WITH THE  COMMISSION.  COPIES OF ALL SUCH  REPORTS ARE REQUIRED TO BE
FURNISHED TO THE COMPANY.  BASED ON THE REPORTS  RECEIVED BY THE COMPANY (AND ON
WRITTEN  REPRESENTATIONS FROM THE REPORTING PERSONS),  THE COMPANY BELIEVES THAT
EACH OF THE COMPANY'S DIRECTORS, OFFICERS AND 10% BENEFICIAL OWNERS OF ITS CLASS
A COMMON STOCK FILED ON A TIMELY BASIS THE REQUIRED  FORMS 3, 4 OR 5 AT THE TIME
SUCH FORMS WERE DUE, EXCEPT AS FOLLOWS:  MALCOLM YESNER,  FORM 4 WITH RESPECT TO
ONE  TRANSACTION  NOT FILED ON A TIMELY  BASIS;  AND LAWRENCE E.  BATHGATE,  II,
SUZANNE DE PASSE AND JOHN L. SABRE, FORMS 5 NOT FILED ON A TIMELY BASIS.

                                      I-20




<PAGE>




                                  EXHIBIT INDEX

<TABLE>
<CAPTION>
 EXHIBIT
 NUMBER                           DESCRIPTION                           PAGE
 ------                           -----------                           ----
<C>       <S>                                                           <C>
  *(a)(1) -- Offer to Purchase dated March 8, 2000....................
  *(a)(2) -- Letter of Transmittal with respect to Shares.............
 **(a)(3) -- Text of press release issued by Carson, Inc. dated
             February 28, 2000.........................................
   (a)(4) -- Letter to stockholders of Carson, Inc. dated March 8,
             2000......................................................
  *(a)(5) -- Form of Summary Advertisement dated March 8, 2000........
   (a)(6) -- Fairness Opinion of PaineWebber Incorporated dated
             February 18, 2000.........................................
  *(e)(1) -- Confidentiality Agreement, dated July 24, 1997, as
             amended from time to time, by and between Carson, Inc. and
             Cosmair, Inc..............................................
  *(e)(2) -- Exclusivity Agreement, dated as of February 3, 2000, by
             and between Carson, Inc. and Cosmair, Inc. and agreed to
             by DNL Partners Limited Partnership.......................
  *(e)(3) -- Agreement and Plan of Merger, dated as of February 25,
             2000, by and among Cosmair, Inc., Crayon Acquisition Corp.
             and Carson, Inc...........................................
  *(e)(4) -- Stockholders Agreement, dated as of February 25, 2000, by
             and among Cosmair,
             Inc., Crayon Acquisition Corp., Carson, Inc. and the
             stockholders signatory thereto............................
  *(e)(5) -- Employment Agreement, dated as of February 25, 2000, by
             and between Cosmair, Inc. and Malcolm R. Yesner...........
 **(e)(6) -- Settlement Agreement, dated as of February 25, 2000,
             among Carson Products Company, AM Cosmetics Corp. and AM
             Products Company..........................................
 **(e)(7) -- Release, dated as of February 25, 2000, by Carson
             Products Company in favor of AM Cosmetics Corp. and AM
             Products Company..........................................
 **(e)(8) -- Release, dated as of February 25, 2000, by AM Cosmetics
             Corp. and AM Products Company in favor of Carson Products
             Company...................................................
 **(e)(9) -- Letter Agreement, dated as of February 25, 2000, among
             Carson, Inc. and certain directors of the Company.........
***(e)(10)   -- Letter  Agreement,  dated as of  February  25,  2000,  among DNL
             Partners Limited Partnership and Cosmair, Inc.........
***(e)(11) -- Form of Indemnity Release between certain officers and
             directors of Carson, Inc. and Cosmair, Inc................
</TABLE>

- ---------

  * Filed as an exhibit to  Purchaser's  Tender  Offer  Statement on Schedule TO
    date March 8, 2000 and incorporated herein by reference.

 ** Incorporated by reference to the Company's  Current Report on Form 8-K filed
    on March 1, 2000.

*** To be filed by amendment.




<TABLE> <S> <C>

<ARTICLE>                     5
<LEGEND>
     This  schedule contains  summary financial  information  extracted from the
consolidated  financial  statements of the Company for the period ended December
31, 1999 and  is qualified  in its  entirety  by  reference  to  such  financial
statements.
</LEGEND>

<MULTIPLIER>                                                        1,000
<CURRENCY>                                                  U. S. Dollars

<S>                                                                   <C>
<PERIOD-TYPE>                                                      12-MOS
<FISCAL-YEAR-END>                                             DEC-31-1999
<PERIOD-START>                                                JAN-01-1999
<PERIOD-END>                                                  DEC-31-1999
<EXCHANGE-RATE>                                                       1.0
<CASH>                                                              8,740
<SECURITIES>                                                            0
<RECEIVABLES>                                                      40,949
<ALLOWANCES>                                                        5,490
<INVENTORY>                                                        28,332
<CURRENT-ASSETS>                                                   75,473
<PP&E>                                                             43,655
<DEPRECIATION>                                                      6,465
<TOTAL-ASSETS>                                                    246,648
<CURRENT-LIABILITIES>                                              30,569
<BONDS>                                                           138,314
                                                   0
                                                             0
<COMMON>                                                              153
<OTHER-SE>                                                         53,716
<TOTAL-LIABILITY-AND-EQUITY>                                      246,648
<SALES>                                                           169,355
<TOTAL-REVENUES>                                                  169,355
<CGS>                                                              83,747
<TOTAL-COSTS>                                                      83,747
<OTHER-EXPENSES>                                                        0
<LOSS-PROVISION>                                                    1,673
<INTEREST-EXPENSE>                                                 17,757
<INCOME-PRETAX>                                                   (12,094)
<INCOME-TAX>                                                        1,816
<INCOME-CONTINUING>                                               (14,288)
<DISCONTINUED>                                                          0
<EXTRAORDINARY>                                                         0
<CHANGES>                                                               0
<NET-INCOME>                                                      (14,288)
<EPS-BASIC>                                                         (0.94)
<EPS-DILUTED>                                                       (0.94)



</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission